MEGAMATION INC
PRER14A, 1996-05-13
GENERAL INDUSTRIAL MACHINERY & EQUIPMENT, NEC
Previous: MEGAMATION INC, SC 13E3/A, 1996-05-13
Next: INDENET INC, 8-K, 1996-05-13



<PAGE>
                            SCHEDULE 14A INFORMATION
 
PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE SECURITIES EXCHANGE ACT OF 1934
                               (AMENDMENT NO. 1)
 
Filed by the Registrant [X]
 
Filed by a Party other than the Registrant [_]
 

Check the appropriate box:
                                          
[X] Preliminary Proxy Statement           [_] CONFIDENTIAL, FOR USE OF THE   
                                              COMMISSION ONLY (AS PERMITTED BY
[_] Definitive Proxy Statement                RULE 14C-5(D)(2))               
 
[_] Definitive Additional Materials
 
[_] Soliciting Material Pursuant to (S)240.14a-11(c) or (S)240.14a-12
 

 
                                MEGAMATION INC.
    ------------------------------------------------------------------------
                (Name of Registrant as Specified In Its Charter)
 
 
                                MEGAMATION INC.
    ------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)
 

Payment of Filing Fee (Check the appropriate box):

[_] $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), 14a-6(j)(2) or
    Item 22(a)(2) of Schedule 14A.
 
[_] $500 per each party to the controversy pursuant to Exchange Act Rule
    14a-6(i)(3).
 
[X] Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
 
    (1) Title of each class of securities to which transaction applies:

                    Common Stock, par value $.01 per share
        ----------------------------------------------------------------
 
    (2) Aggregate number of securities to which transaction applies:

                    9,204,832 shares 
        ----------------------------------------------------------------

    (3) Per unit price or other underlying value of transaction computed
        pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the
        filing fee is calculated and state how it was determined):

                    $.10 per share
        ----------------------------------------------------------------

    (4) Proposed maximum aggregate value of transaction:

                    $920,483.20
        ----------------------------------------------------------------

    (5) Total fee paid:

                    $184.10
        ----------------------------------------------------------------

[_] Fee paid previously with preliminary materials.
 
[X] Check box if any part of the fee is offset as provided by Exchange Act Rule
    0-11(a)(2) and identify the filing for which the offsetting fee was paid
    previously. Identify the previous filing by registration statement number,
    or the Form or Schedule and the date of its filing.
 
    (1) Amount Previously Paid:  $184.10
                               -----------------------------------------

    (2) Form, Schedule or Registration Statement No.:  0-18192
                                                     -------------------
 
    (3) Filing Party:  Megamation, Inc.
                     ---------------------------------------------------
 
    (4) Date Filed:  March 20, 1996
                   -----------------------------------------------------
 
Notes:
<PAGE>
 
        THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
                                MEGAMATION INC.

   
     The undersigned hereby appoints Tristram C. Colket, Jr., Max Cooper and
Edward F. Borkowski or any one of them acting singly, with full power of
substitution, the proxy or proxies of the undersigned to attend the Special
Meeting of Stockholders of Megamation Inc., to be held on June 18, 1996, and
any adjournments or postponements thereof, to vote all shares of stock that the
undersigned would be entitled to vote if personally present in the manner
indicated below and on the reverse side, and on any other matters properly
brought before the meeting or any adjournments or postponements hereof, all as
set forth in the Proxy Statement.
    

     This proxy or proxies may be revoked by the undersigned at any time prior
to the meeting if written notice of revocation is given to the Secretary of the
Company prior to the vote being taken at the meeting, or by execution of a
subsequent proxy or proxies which are presented at the meeting, or if the
stockholder attends the meeting and votes by ballot, except as to any matter or
matters upon which a vote shall have been cast pursuant to the authority
conferred by such proxy or proxies prior to such revocation.


1.  Approval of the Agreement and Plan of Merger by and among Megamation Inc.
    and MI Merger Corp.

       [_] FOR                       [_] AGAINST                     [_] ABSTAIN

        The Board of Directors recommends that you vote FOR Proposal 1.

                    (Please date and sign on reverse side)
<PAGE>
 
(Continued from other side)

     Unless otherwise indicated, the Proxy will be voted FOR Proposal 1 and in
the direction of the proxies on all matters properly brought before the meeting.

     THE UNDERSIGNED HEREBY ACKNOWLEDGES RECEIPT OF THE NOTICE OF SPECIAL
MEETING AND PROXY STATEMENT OF MEGAMATION INC.


                   Date:__________________________________________________, 1996


                   _____________________________________________________________
                   Signature


                   _____________________________________________________________
                   Signature

                   NOTE: Please sign exactly as name appears hereon. Joint
                   owners should each sign. When signing as attorney, executor,
                   administrator, trustee or guardian, please give full title as
                   such.

    Please sign, date and return in the enclosed postage-prepaid envelope.
<PAGE>
 
                                MEGAMATION INC.
                                    ________

    
                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                           To Be Held June 18, 1996
     
                                    ________
To our Stockholders:

    
     NOTICE IS HEREBY GIVEN that a Special Meeting of Stockholders of MEGAMATION
INC., a Delaware corporation (the "Company"), will be held at the offices of the
Company at 51 Everett Drive, Building #B4, Lawrenceville, New Jersey 08648, on
June 18, 1996, at 10:00 a.m., local time, for the following purposes:



          1. To consider and act upon a proposal to approve and adopt an
          Agreement and Plan of Merger dated as of March 19, 1996 and the First
          Amendment to the Agreement and Plan of Merger dated as May 10, 1996
          (together, the "Merger Agreement") providing for the merger (the
          "Merger") of MI Merger Corp., a Delaware corporation ("Mergerco"),
          with and into the Company, with the Company continuing as the
          surviving corporation. All of the capital stock of Mergerco, which was
          recently formed solely for the purpose of effecting the Merger, is
          beneficially owned by Mr. Max Cooper, and certain of his affiliates,
          and Mr. Tristram C. Colket, Jr. Messrs. Cooper and Colket are
          currently the sole members of the Company's Board of Directors and the
          largest beneficial owners of the Company. If the Merger is approved,
          immediately prior to the effective time thereof, Messrs. Cooper and
          Colket will contribute to Mergerco approximately 35.9% of the
          outstanding shares of Common Stock of the Company. As a result of the
          Merger, each outstanding share of Common Stock of the Company, other
          than shares held by dissenting stockholders and shares held by
          Mergerco, will be converted into the right to receive $.10 in cash,
          and the Company will be wholly-owned by Messrs. Cooper and Colket.
    

          2.  To transact such other business as may properly be brought before
          the Meeting or any adjournments or postponements thereof.
    
          The Board of Directors has fixed the close of business on May 17,
1996 as the record date of the Meeting.  Only stockholders of record on the
stock transfer books of the Company at the close of business on that date are
entitled to notice of, and to vote at, the Meeting.
     

          PLEASE DO NOT SEND IN ANY STOCK CERTIFICATES AT THIS TIME.  IF THE
MERGER IS APPROVED, YOU WILL BE SENT INSTRUCTIONS REGARDING THE PROCEDURES TO
EXCHANGE YOUR EXISTING CERTIFICATES EVIDENCING COMMON STOCK OF THE COMPANY FOR
THE ABOVE-MENTIONED CONSIDERATION.

          WHETHER OR NOT YOU EXPECT TO BE PRESENT AT THE MEETING, YOU ARE URGED
TO FILL IN, DATE, SIGN AND RETURN THE ENCLOSED PROXY IN THE ENVELOPE PROVIDED,
WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES.  IF A STOCKHOLDER
DECIDES TO ATTEND THE SPECIAL MEETING, HE OR SHE MAY, IF SO DESIRED, REVOKE THE
PROXY AND VOTE THE SHARES IN PERSON.

                                              By Order of the Board of Directors

                                                              Thomas D. Schmidt,

                                                                      Secretary
    
Dated:  May   , 1996
    
<PAGE>
 
                                MEGAMATION INC.
                                51 Everett Drive
                                  Building #B4
                        Lawrenceville, New Jersey 08648

                        _______________________________

    
                                PROXY STATEMENT
                                      FOR
                        SPECIAL MEETING OF STOCKHOLDERS
                           To Be Held June 18, 1996
                        _______________________________
    

                                  INTRODUCTION

    
          This Proxy Statement is being furnished to the holders of outstanding
shares of Common Stock, par value $.01 per share (the "Common Shares"), of
Megamation Inc., a Delaware corporation (the "Company"), in connection with the
solicitation of the accompanying Proxy by the Board of Directors on behalf of
the Company for use at the Special Meeting of Stockholders of the Company (the
"Meeting") to be held at the offices of the Company  at 51 Everett Drive,
Building #B4, Lawrenceville, New Jersey 08648 on Tuesday, June 18, 1996 at
10:00 a.m., local time, or at any adjournments or postponements thereof.  The
approximate date on which this Proxy Statement, the foregoing Notice and the
accompanying Proxy will first be sent or given to stockholders is May   ,
                                                                      --
1996.
    

          At the Meeting, holders of the Common Shares on the applicable record
date will consider and vote upon a proposal to approve and adopt an Agreement
and Plan of Merger dated as of March 19, 1996 (the "Merger Agreement"), by and
between the Company and MI Merger Corp., a Delaware corporation ("Mergerco").
The Merger Agreement provides, subject to the approval of the stockholders of
the Company at the Meeting, that:  (a) Mergerco will be merged with and into the
Company (the "Merger"), with the Company continuing as the surviving corporation
(the "Surviving Corporation") of the Merger; (b) each Common Share that is
outstanding at the Effective Time (as hereinafter defined) of the Merger,
excluding Common Shares held by Mergerco and Common Shares in respect of which
dissenters' rights have been perfected, will be converted into the right to
receive $.10 per share in cash, without interest, subject to applicable back-up
withholding taxes (the "Merger Consideration"); (c) all of the  Common Shares
held by Mergerco will be canceled without consideration; and (d) each share of
common stock of Mergerco outstanding immediately prior to the effective time of
the Merger will be converted into one share of common stock of the Surviving
Corporation (collectively, the "Merger Proposal").

          All of the capital stock of Mergerco is beneficially owned by Mr. Max
Cooper and Mr. Tristram C. Colket, Jr., currently the sole members of the
Company's Board of Directors and largest beneficial owners of the Company
(together, the "Principal Stockholders").  Mergerco was recently formed by the
Principal Stockholders solely in order to enable them to acquire through the
Merger all of the outstanding Common Shares not already owned by them (the
"Public Shares").  The Public Shares include approximately 3.5% of the
outstanding Common Shares which are owned by relatives of Mr. Cooper and for
which he holds voting proxies and powers of attorney (the "Cooper Affiliate
Shares").  The owners of the Cooper Affiliate Shares would receive the Merger
Consideration if the Merger Proposal is approved.

          Immediately prior to the Effective Time, the Principal Stockholders
will contribute approximately 35.9% of the outstanding Common Shares to
Mergerco, as to which they have beneficial ownership (but which do not include
the Cooper Affiliate Shares), and will fund Mergerco with additional capital in
amounts sufficient to purchase all of the Public Shares.  Subsequent to the
Effective Time, the Principal Stockholders will fund the Surviving Corporation
with additional capital in order to pay the expenses related to the Merger
Agreement and the transactions contemplated thereby, repay certain trade debt of
the Company and provide initial working capital for the Surviving Corporation's
operations.
    

                                               (Cover continued to next page)
     
                     _____________________________________

    
               The date of this Proxy Statement is May   , 1996
                                                       --         
     
<PAGE>
 
(continuation of cover page)

    
          Pursuant to the Delaware General Corporation Law ("DGCL"), the
affirmative vote of holders of at least a majority of all of the outstanding
Common Shares is required to approve and adopt the Merger Agreement.  The
Principal Stockholders will vote the Common Shares that they subsequently intend
to contribute to Mergerco in favor of the Merger Proposal.  In addition, the
Company has been informed that the Cooper Affiliate Shares and the approximately
8.0% of the outstanding Common Shares owned by Dr. Steven H. Pollack, a founder
and former officer and director of the Company, will be voted in favor of the
Merger Proposal.  As a result, at least an aggregate of approximately 47.4% of
the outstanding Common Shares will be voted in favor of the Merger Proposal, and
the affirmative vote of less than an additional 3.0% of the outstanding Common
Shares, or approximately 373,325 of such shares, will be necessary to approve
the Merger Proposal.  Mergerco, in its discretion, need not proceed with the
Merger if the holders of a majority of the Common Shares owned by unaffiliated
stockholders vote against the Merger Agreement.

          The Board of Directors of the Company has fixed the close of business
on May 17, 1996 (the "Record Date") as the date for the determination of
stockholders entitled to notice of and to vote at the Meeting and any
adjournments or postponements thereof.  At the close of business on the Record
Date, there were [14,358,666] Common Shares (held by [422] stockholders of
record) outstanding and entitled to vote at the Meeting.  Each holder of record
of Common Shares on the Record Date is entitled to cast one vote per share in
person or by Proxy at the Meeting and any adjournments or postponements thereof.

          Holders of Common Shares who do not vote in favor of, or who abstain
from voting on, the Merger Agreement and who comply with the provisions of
Section 262 of the DGCL will have the right to receive cash payments for the
"fair value" of their Common Shares.  Any stockholder contemplating the exercise
of dissenters' rights should carefully review Section 262 of the DGCL,
particularly the procedural steps required to perfect dissenters' rights.  A
stockholder who fails to comply with such procedural requirements will lose such
holder's dissenter's rights and will receive the Merger Consideration for the
Common Shares held by such stockholder.  For a detailed description of
dissenter's rights, see "SPECIAL FACTORS -- Dissenters' Rights of Appraisal" and
Exhibit I, "Dissenters' Rights Under Section 262 of the DGCL."  The Merger is
subject to the satisfaction or waiver by the Company and Mergerco of the
conditions that not more than 10% of the Common Shares entitled to vote thereon
shall exercise their dissenters' rights and that the holders of less than a
majority of the Common Shares owned by unaffiliated stockholders vote against
the Merger Agreement.
     

          All Common Shares represented by properly executed Proxies received
prior to or at the Meeting and not revoked will be voted in accordance with the
instructions indicated in such Proxies.  If no instructions are indicated, such
Proxies will be voted FOR the Merger Proposal and in the discretion of the
persons named in the Proxy with respect to such other matters as may properly be
presented at the Meeting.  Abstentions and broker non-votes will have the effect
of a vote against the Merger Agreement.  A stockholder may revoke his or her
Proxy at any time prior to its use by delivering to the Secretary of the Company
a signed notice of revocation or a later dated and signed Proxy or by attending
the Meeting and voting in person.

          THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE
FAIRNESS OR MERITS OF SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE
INFORMATION CONTAINED IN THIS PROXY STATEMENT.  ANY REPRESENTATION TO THE
CONTRARY IS UNLAWFUL.

          The Board of Directors knows of no additional matters that will be
presented for consideration at the Meeting.  Execution of the accompanying
Proxy, however, confers on the designated proxyholders discretionary authority
to vote the Common Shares covered thereby in accordance with their best judgment
on such other business, if any, that may properly come before, and all matters
incident to the conduct of, the Meeting or any adjournments or postponements
thereof.

                                      -2-
<PAGE>
 
                               TABLE OF CONTENTS


                                                                            Page
                                                                            ----
   
<TABLE>
<CAPTION>
 
 
<S>                                                                         <C>
INTRODUCTION................................................................  1
 
AVAILABLE INFORMATION.......................................................  5
 
SUMMARY.....................................................................  6
     The Parties............................................................  6
     The Merger.............................................................  7
     The Special Meeting....................................................  9
     Special Factors........................................................ 10

SPECIAL FACTORS............................................................. 15
     Background of the Merger............................................... 15
     Purpose of and Reasons for the Merger.................................. 20
     Determination of Fairness of the Merger by the Board of
      Directors............................................................. 22
     Opinion of TM Capital; Summary of Financial Analyses................... 24
     Financial Advisor to the Principal Stockholders........................ 27
     Position of Principal Stockholders as to Fairness.....................  30
     Conflict of Interests of Principal Stockholders in the Merger.........  30
     Certain Effects of the Merger.........................................  31
     Future Plans of the Company...........................................  31
     Dissenters' Rights of Appraisal.......................................  32
     Certain Federal Income Tax Consequences of the Merger.................  35
     Estimated Fees and Expenses; Sources of Funds.........................  36
     Accounting Treatment of the Merger....................................  36
     Regulatory Approvals..................................................  36
 
THE MEETING; MECHANICS OF VOTING AND PROXIES...............................  38
     Time, Date and Place..................................................  38
     Record Date; Voting Securities; Quorum................................  38
     Required Vote.........................................................  38
     Voting of Proxies.....................................................  38
 
THE MERGER AGREEMENT.......................................................  40
     General...............................................................  40
     Effective Time of the Merger..........................................  40
     The Surviving Corporation.............................................  40
     Consideration to be Paid to Public Stockholders; Conversion
      of Common Shares.....................................................  40
     Representations and Warranties........................................  42
     Covenants.............................................................  43
     Additional Agreements.................................................  43
     Indemnification.......................................................  44
     Right to Solicit Alternative Proposals................................  44
     Termination...........................................................  45
 
</TABLE>
    

                                      -3-
<PAGE>
 
<TABLE>
<S>                                                                 <C>
   

     Fees and Expenses.....................................................  46
     Amendments............................................................  46
 
MARKET PRICE AND STOCKHOLDER INFORMATION...................................  47
 
SELECTED FINANCIAL DATA....................................................  48
 
CERTAIN INFORMATION REGARDING THE BUSINESS
THE COMPANY; RECENT DEVELOPMENTS...........................................  49
     General Overview......................................................  49
     Recent Financial Condition............................................  50
     Recent Developments...................................................  50
 
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT......................................................  53
 
PURCHASES OF COMMON SHARES BY AND OTHER
TRANSACTIONS WITH CERTAIN PERSONS..........................................  55
 
TRANSACTION OF OTHER BUSINESS..............................................  57
 
EXPERTS....................................................................  57
     Change in and Disagreements with Accountants and Financial
      Disclosure...........................................................  57
 
MISCELLANEOUS..............................................................  57
 
    
</TABLE>

   

EXHIBIT A-1 - AGREEMENT AND PLAN OF MERGER
EXHIBIT A-2 - FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER
EXHIBIT B-1 - ANNUAL REPORT ON FORM 10-K FOR YEAR ENDED JUNE 30, 1995
EXHIBIT B-2 - AMENDMENT NO. 1 TO THE ANNUAL REPORT ON FORM 10-K FOR YEAR
              ENDED JUNE 30, 1995
EXHIBIT B-3 - AMENDMENT NO. 2 TO THE ANNUAL REPORT ON FORM 10-K FOR YEAR ENDED
              JUNE 30, 1995
    
EXHIBIT C --  QUARTERLY REPORT ON FORM 10-Q FOR QUARTER ENDED
              SEPTEMBER 30, 1995
EXHIBIT D --  CURRENT REPORT ON FORM 8-K DATED NOVEMBER 6, 1995
   
EXHIBIT E-1-  QUARTERLY REPORT ON FORM 10-Q FOR QUARTER ENDED
              DECEMBER 31, 1995
EXHIBIT E-2-  AMENDMENT NO. 1 TO THE QUARTERLY REPORT ON FORM 10-Q FOR QUARTER
              REPORT ENDED DECEMBER 31, 1995
    

EXHIBIT F --  CURRENT REPORT ON FORM 8-K DATED FEBRUARY 2, 1996
    
EXHIBIT G --  QUARTERLY REPORT ON FORM 10-Q FOR QUARTER ENDED MARCH 31, 1996
EXHIBIT H --  OPINION OF FINANCIAL ADVISOR
EXHIBIT I --  DISSENTERS' RIGHTS UNDER SECTION 262 OF THE DGCL
    

                                      -4-
<PAGE>
 
                             AVAILABLE INFORMATION


          The Company and Mergerco have filed with the Securities and Exchange
Commission (the "SEC") a Rule 13e-3 Transaction Statement on Schedule 13E-3
(including any amendments thereto, the "Schedule 13E-3") under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), with respect to the
Merger.  This Proxy Statement does not contain all the information set forth in
the Schedule 13E-3 and the Exhibits thereto, certain parts of which are omitted
in accordance with the rules and regulations of the SEC.  The Company is subject
to the informational requirements of the Exchange Act and, in accordance
therewith, files reports, proxy statements and other information with the SEC.

          The Schedule 13E-3 and the respective exhibits thereto (including the
opinion and the report of TM Capital Corp. and the report of Howard, Lawson &
Co., as discussed hereinafter), as well as such reports, proxy statements and
other information filed by the Company, can be inspected and copied at the
public reference facilities maintained by the SEC at Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549, and at the SEC's Regional Offices at Suite
1300, Seven World Trade Center, New York, New York 10048, and Northwestern
Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661.
Copies of such materials also can be obtained at prescribed rates from the
public Reference Section of the SEC at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549.

          Copies of the Schedule 13E-3 and the respective exhibits thereto
(including the reports and opinion of TM Capital Corp. and Howard, Lawson & Co.)
can be obtained directly from the Company at its offices located at 51 Everett
Drive, Building #B4, Lawrenceville, New Jersey 08648.

          All information appearing in this Proxy Statement concerning the
Company has been supplied by the Company, and all information appearing in this
Proxy Statement concerning Mergerco and the Principal Stockholders has been
supplied by Mergerco and the Principal Stockholders, respectively.

          NO PERSONS HAVE BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROXY STATEMENT IN CONNECTION
WITH THE SOLICITATION OF PROXIES MADE HEREBY, AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY OR ANY OTHER PERSON.

                                      -5-
<PAGE>
 
                                    SUMMARY

          The following is a brief summary of certain information contained
elsewhere in this Proxy Statement. This summary is not intended to be a complete
description of the matters covered in this Proxy Statement and is subject to and
qualified in its entirety by reference to the more detailed information
contained elsewhere in this Proxy Statement, including the Exhibits attached
hereto and incorporated by reference herein.  This Proxy Statement contains
certain statements of a forward-looking nature relating to future events and
future performance of the Company.  Stockholders are cautioned that such
statements are only predictions and that actual events or results may differ
materially.  In evaluating such statements, stockholders should specifically
consider the various factors identified in this Proxy Statement which could
cause actual results to differ materially from those indicated by such forward-
looking statements.  Stockholders are urged to read carefully the entire Proxy
Statement, including the Exhibits attached hereto.

The Parties

   
          The Company.  The Company designs, develops, manufactures, markets and
services programmable, flexible, single and multiple tool, automation work cells
designed to help customers improve manufacturing and materials handling
processes by performing more work, in less space, more safely than by
traditional work methods.  The Company's products can improve productivity,
increase product quality and decrease costs in the manufacturing workplace.  The
Company was incorporated in Delaware in 1985.  Its principal executive offices
are located at 51 Everett Drive, Building #B4, Lawrenceville, New Jersey 08648,
and its telephone number is (609) 799-7711.  For a further discussion of the
Company, its business and its current financial condition, see "SPECIAL FACTORS
- - - - - --Background of the Merger," "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE
COMPANY; RECENT DEVELOPMENTS" and Exhibits B-1, B-2, B-3, C, D, E-1, E-2, F and
G attached hereto and incorporated herein by reference, the Company's Annual
Report on Form 10-K for the year ended June 30, 1995, and Amendment Nos. 1 and
2 to its Annual Report on Form 10-K for the year ended  June 30, 1995 (together
the "1995 Annual Report"), Quarterly Report on Form 10-Q for the quarter ended
September 30, 1995 ("1996 First Quarterly Report"), Current Report on Form 8-K
dated November 6, 1995 ("November Current Report"), Quarterly Report on Form 10-
Q for the quarter ended December 31, 1995 and Amendment No. 1 to its Quarterly
Report on Form 10-Q for the quarter ended December 31, 1995 (together, the "1996
Second Quarterly Report"), Current Report on Form 8-K dated February 2, 1996
("February Current Report") and Quarterly Report on Form 10-Q for the quarter
ended March 31, 1996 ("1996 Third Quarterly Report"), respectively.
    


          Mergerco.  Mergerco is a Delaware corporation recently organized by
the Principal Stockholders solely for the purpose of effecting the Merger.
Mergerco has no material assets, and will have no material assets other than
Common Shares representing approximately 35.9% of the outstanding equity of the
Company (which will be contributed by the Principal Stockholders), and
additional capital to be made available by the Principal Stockholders in amounts
sufficient to purchase the Public Shares of the Company.  Mergerco has not
engaged in any activities except in connection with the Merger and will cease to
exist upon the consummation of the Merger.  Mergerco's address is c/o Tekloc
Enterprises, 500 Chester Field Parkway, Suite 170, Malvern, Pennsylvania 19355.

          Principal Stockholders.  The Principal Stockholders are Mr. Max Cooper
and Mr. Tristram C. Colket, Jr., together the largest beneficial owners of the
Company.  Mr. Cooper has beneficial ownership, directly or indirectly, including
voting control of the Cooper Affiliate Shares, of approximately 27.6% of the
outstanding Common Shares, and Mr. Colket has direct beneficial ownership of
approximately 11.8% of the outstanding Common Shares.  See "SECURITY OWNERSHIP
OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT."  In addition, Messrs. Cooper and
Colket are currently the sole members of the Board of Directors of the Company.

                                      -6-
<PAGE>
 
          Mr. Colket has served as a Director of the Company and Chairman of the
Board since November 1992.  Mr. Colket is a private investor and was the
Chairman of the Board of Cressona Aluminum Company between 1979 and 1995, and is
also a member of various other Boards of Directors including The Children's
Hospital of Philadelphia, the Aircraft Owners and Pilots Association and the QLF
Foundation.

          Mr. Cooper has served as a director of the Company since November
1992.  Mr. Cooper is the Chairman of the Board of CLP, Inc., a franchisee of
McDonald's Corporation, which currently controls 46 McDonald's restaurants.  Mr.
Cooper started CLP, Inc. in 1966.  He is also a member of the National Operators
Advisory Board, a franchisee organization which supervises the national co-op
advertising expenditures of McDonald's USA.  Mr. Cooper is also a general
partner in Cooper Investments, whose primary investment is in the Company.

          Mr. Cooper's business address is c/o CLP, Inc., 124 Summit Parkway,
Birmingham, Alabama 35209 and Mr. Colket's business address is c/o Tekloc
Enterprises, 500 Chester Field Parkway, Suite 170, Malvern, Pennsylvania  19355.

The Merger

          General.  Upon consummation of the Merger, Mergerco will be merged
with and into the Company and the Company will be the Surviving Corporation.
The Surviving Corporation will succeed to all the rights and obligations of the
Company and Mergerco.  The Principal Stockholders, who will constitute all of
the directors and officers of Mergerco immediately prior to the Effective Time
(as hereinafter defined) of the Merger will, from and after the Effective Time,
be two of the three initial directors of the Surviving Corporation until their
successors have been duly elected or appointed and qualify in the manner
provided in the Certificate of Incorporation and By-Laws of the Surviving
Corporation.  It is currently anticipated that Mr. Joel S. Lawson III, a
principal of Howard, Lawson & Co., the financial advisor to the Principal
Stockholders ("Howard Lawson"), will be appointed to the Board of Directors of
the Surviving Corporation and the current executive officers of the Company will
be the executive officers of the Surviving Corporation promptly after the
Effective Time.  See "THE MERGER AGREEMENT --General -- The Surviving
Corporation."

   

          Effective Time of Merger.  Pursuant to Section 1.1 of the Merger
Agreement, the Effective Time of the Merger (the "Effective Time") will occur,
after the satisfaction or waiver of all conditions to the Merger, upon the
filing of a Certificate of Merger with the Secretary of State of the State of
Delaware.  See "THE MERGER AGREEMENT -- Effective Time of the Merger."

          Certain Conditions to the Merger.  Under Article 5 of the Merger
Agreement, the Merger is subject to the approval of the holders of at least a
majority of all of the outstanding Common Shares, and the satisfaction or waiver
of certain additional conditions, including the exercise by the holders of not
more than 10% of the Common Shares of their dissenters' rights and the vote
against the Merger by the holders of less than a majority of the Common Shares
owned by unaffiliated stockholders.  However, the approval of the holders of a
majority of the Public Shares is not required to approve and adopt the Merger
Agreement.  Persons with voting power for approximately 47.4% of the outstanding
Common Shares have advised the Company that they intend to vote such Common
Shares in favor of the Merger.  See "--The Special Meeting" and "THE MERGER
AGREEMENT --Conditions to Consummation of the Merger."  Assuming the
satisfaction or waiver of all such conditions, the Merger is expected to be
consummated on or about June 18, 1996.

    

                                      -7-
<PAGE>
 
    
          Certain Effects of the Merger.  Under Article 2 of the Merger
Agreement, upon consummation of the Merger, each Public Share, other than Public
Shares as to which dissenters' rights have been perfected under the DGCL, will
be converted into the right to receive the Merger Consideration of $.10 in cash,
subject to back-up withholding taxes, if applicable, payable to the holder
thereof, without interest thereon, upon surrender of the certificate
representing such Public Share.  Each Common Share outstanding immediately prior
to the Effective Time which is then owned by Mergerco shall, by virtue of the
Merger and without any action on the part of the holder thereof, be canceled and
retired and cease to exist, without any conversion thereof.  Each share of
Common Stock of Mergerco outstanding immediately prior to the Effective Time
shall, by virtue of the Merger and without any action on the part of the holder
thereof, be converted into and exchangeable for one fully paid and non-
assessable share of Common Stock of the Surviving Corporation.  See "THE MERGER
AGREEMENT -- Consideration to be Paid to Public Stockholders; Conversion of
Common Shares."

          Under Section 2.2 of the Merger Agreement, by following the procedures
prescribed by the DGCL, Public Stockholders have the right to dissent from the
Merger and to receive cash equal to the fair value of their Public Shares,
exclusive of any element of value arising from the accomplishment or expectation
of the Merger, as determined pursuant to appraisal proceedings in the Delaware
courts. A WRITTEN DEMAND FOR APPRAISAL OF PUBLIC SHARES MUST BE DELIVERED TO THE
PRESIDENT OF THE COMPANY WITHIN 20 DAYS AFTER THE DATE OF THE MAILING OF THIS
PROXY STATEMENT. The Delaware courts appraise dissenting shares by considering,
among other things, proof of value by any techniques or methods which are
generally acceptable in the financial community and otherwise admissible in
court taking into consideration market value, asset value, dividends, earnings
prospects, the nature of the enterprise and all other relevant factors involving
the value of a company. Because of the complexity of the procedures for
exercising the right to dissent, the Company believes that Public Stockholders
who consider exercising such right should seek the advice of counsel. Failure to
take any step in connection with the exercise of dissenters' right of appraisal
may result in the termination or waiver of such rights. See "SPECIAL FACTORS --
Dissenters' Rights of Appraisal and Exhibit I.

          Under Section 2.4 of the Merger Agreement, holders of vested options
and warrants will agree to the cancellation of such options and warrants as a
result of the Merger without any consideration therefor, except the right to be
paid the difference between the Merger Consideration and the per share exercise
price of each such option or warrant, to the extent such difference is a
positive number.  Because none of the exercise prices for such options or
warrants is less than the $.10 per share Merger Consideration, the practical
result of this provision is that no consideration will be delivered in exchange
for the cancellation of all outstanding options and warrants to  purchase Common
Shares.
    


          Following the Merger, the Principal Stockholders will own 100% of the
Surviving Corporation's outstanding shares of common stock.  At such time, the
holders of the Public Shares, including the holders of the Cooper Affiliate
Shares (the "Public Stockholders"), will cease to have any ownership interest in
the Company or rights as stockholders.  The Public Stockholders will no longer
benefit from any increases in the value of the Company or the payment of
dividends on the Common Shares and will no longer bear the risk of any decreases
in value of the Company. To date, the Company has never paid any dividends on
the Common Shares.

          As a result of the Merger, the Surviving Corporation will be privately
held and there will be no public market for its common stock.  Upon consummation
of the Merger, the Common Shares will cease to be traded over-the-counter with
quotations compiled by the OTC Bulletin Board.  In addition, registration of the
Common Shares under the Exchange Act will be terminated.

                                      -8-
<PAGE>
 
   

          As of the Effective Time, Howard, Lawson, the financial advisor to the
Principal Stockholders, will receive a warrant to purchase 8% of the Common
Stock of the Surviving Corporation then outstanding, on a fully-diluted basis at
the time of issuance, of which 5% will be vested immediately at the Effective
Time and an additional 1% will vest on each of the first three anniversaries of
the Effective Time, for an aggregate exercise price of $240,000, provided that
Mr. Lawson remains a member of the Board of Directors of the Surviving
Corporation on each such date.  In addition, stock appreciation rights of the
Surviving Corporation are expected to be granted to Mr. Thomas D. Schmidt, the
Company's Vice President of Marketing and Sales.
    


          Subsequent to the Merger, the Principal Stockholders intend to
contribute additional funds to the Surviving Corporation to allow the Surviving
Corporation to pay the expenses related to the transaction and certain trade
debt of the Company and to provide initial working capital of approximately $2.5
million for the Surviving Corporation.

   

          Dr. Steven H. Pollack, who resigned as the Company's Chief Technical
Officer on March 16, 1996 (effective April 6, 1996), is currently in
negotiations with the Company to be retained as a consultant on a short-term
basis.  However, the terms of such engagement are still under negotiation, and
no assurance can be made that Dr. Pollack will be so retained.

          Payment of the Merger Consideration.  Promptly after the Effective
Time, under Section 2.3 of the Merger Agreement, the Surviving Corporation
will deposit with American Stock Transfer and Trust Company, as paying agent
(the "Paying Agent"), monies sufficient to pay the aggregate Merger
Consideration, and the Paying Agent shall mail to each holder of record, as of
the Effective Time, of an outstanding certificate or certificates for Common
Shares (other than Mergerco), a letter of transmittal and instructions for use
(the "Letter of Transmittal") in effecting the surrender of such certificates
for payment of such Merger Consideration in accordance with the terms of the
Merger Agreement.  In order to receive the Merger Consideration, Public
Stockholders must send their certificates representing Public Shares to the
Paying Agent along with the Letter of Transmittal.  All certificates so
surrendered will be canceled.

          Under Section 2.3 of the Merger Agreement, upon surrender of a
certificate representing Public Shares together with a duly executed Letter of
Transmittal, a Public Stockholder will receive $.10 in cash in exchange for each
Public Share, without interest, subject to applicable back-up withholding taxes.
Any cash held by the Paying Agent that remains unclaimed by Public Stockholders
for six months after the Effective Time of the Merger will be returned to the
Surviving Corporation and any Public Stockholder who has not exchanged his
Public Shares for the Merger Consideration prior to that time shall look
thereafter only to the Surviving Corporation for payment of the Merger
Consideration in respect of his Public Shares.  Any amounts remaining unclaimed
by Public Stockholders one year after the Effective Time will become the
property of the Surviving Corporation, to the extent permitted by applicable
abandoned property, escheat and other similar laws.  Until surrendered pursuant
to the procedures described above, each certificate (other than certificates
representing Common Shares owned by Mergerco and certificates representing
Common Shares for which dissenters' rights have been perfected) shall represent
for all purposes solely the right to receive the Merger Consideration multiplied
by the number of Common Shares evidenced by such certificate.  Stockholders
should NOT submit any stock certificates for Common Shares at the present time.
SEE "THE MERGER AGREEMENT -- Consideration to be Paid to Public Stockholders;
Conversion of Common Shares."

    

                                      -9-
<PAGE>
 
The Special Meeting

   

          Time, Date and Place.  A Special Meeting of stockholders of the
Company will be held on Tuesday, June 18, 1996 at 10:00 a.m., local time, at
the offices of the Company, 51 Everett Drive, Building #B4, Lawrenceville, New
Jersey 08648.

          Purpose of the Meeting.  The purpose of the Meeting is to consider and
vote upon the Merger Proposal, to approve and adopt the Merger Agreement, a copy
of which is attached to this Proxy Statement as Exhibits A-1 and A-2 and
incorporated by reference herein.  See "SPECIAL FACTORS -- Purpose of and
Reasons for the Merger."  For a brief discussion of the terms of the Merger
Agreement, see "THE MERGER AGREEMENT."

          Record Date; Quorum.  The close of business on May 17 , 1996 has
been fixed as the Record Date for determining holders of Common Shares entitled
to vote at the Meeting.  Each Common Share outstanding on such date is entitled
to one vote at the Meeting.  As of the Record Date, [14,358,666] Common Shares
were outstanding and held of record by [422] holders.  The presence, in person
or by Proxy, of the holders of a majority of the Common Shares entitled to vote
at the Meeting is necessary to constitute a quorum for the transaction of
business at the Meeting.  See "THE MEETING, MECHANICS OF VOTING AND PROXIES."

          Required Vote.  Pursuant to the DGCL, the affirmative vote of holders
of at least a majority of all of the outstanding Common Shares is required to
approve and adopt the Merger Agreement.  The Principal Stockholders will vote
the Common Shares that they subsequently intend to contribute to Mergerco,
representing approximately 35.9% of the outstanding Common Shares, in favor of
the approval and adoption of the Merger Agreement.  In addition, the Company has
been informed that the Cooper Affiliate Shares, representing an additional 3.5%
of the outstanding Common Shares, and the approximately 8.0% of the outstanding
Common Shares owned by Dr. Pollack, will be voted in favor of the Merger
Proposal.  Therefore, the Company believes that at least approximately 47.4% of
the outstanding Common Shares will be voted in favor of the Merger Proposal, and
the  affirmative vote of less than an additional 3.0% of the outstanding Common
Shares will be necessary to approve the Merger Proposal.  The approval of the
holders of a majority of the Common Shares owned by unaffiliated stockholders is
not required to approve and adopt the Merger Agreement.  However, if the holders
of a majority of the Common Shares owned by unaffiliated stockholders vote
against the Merger, then Mergerco may elect not to proceed with the Merger.  See
"THE MEETING, MECHANICS OF VOTING AND PROXIES."  For further information
concerning the terms and conditions of the Merger, see "THE MERGER AGREEMENT --
Conditions to Consummation of the Merger."

          Proxies.  A Proxy Card is enclosed for use at the Meeting.  A Proxy
may be revoked at any time prior to its exercise at the Meeting if written
notice of revocation is given to the Secretary of the Company prior to the vote
being taken at the Meeting, or by execution of a subsequent Proxy which is
presented at the Meeting, or if the stockholder attends the Meeting and votes by
ballot, except as to any matter or matters upon which a vote shall have been
cast pursuant to the authority conferred by such Proxy prior to such revocation.
Common Shares represented by properly executed Proxies received at or prior to
the Meeting and which have not been revoked will be voted in accordance with the
instructions indicated therein.  If no instructions are indicated on a properly
executed Proxy, such Proxy will be voted FOR the Merger Proposal to approve and
adopt the Merger Agreement.  See "THE MEETING, MECHANICS OF VOTING AND
PROXIES."

    

                                      -10-
<PAGE>
 
Special Factors

          Background of the Merger.  For a description of the events leading to
the approval and adoption of the Merger Agreement by the Company's Board of
Directors, see "SPECIAL FACTORS -- Background of the Merger."

          Purpose and Structure of the Merger.  The Principal Stockholders'
purpose in seeking to effect the Merger is to acquire all of the remaining
equity interest in the Company not currently owned by them and to prevent the
effects of a bankruptcy court proceeding which could result in a discontinuation
of the Company's operations and/or the loss of all stockholder equity, including
that of the Principal Stockholders' existing investment in the Company.  The
acquisition of Public Shares from the Public Stockholders is structured as a
cash merger in order to transfer ownership of that equity interest to the
Principal Stockholders in a single transaction.  See "SPECIAL FACTORS -- Purpose
of and Reasons for the Merger."

   

          Reasons for the Merger.  Throughout its history, the Company has
incurred significant net losses and corresponding negative cash flows from
operations.  Due to the Company's past financial and operational performance and
current financial condition, management of the Company does not believe that the
Company will be able to continue to operate as a viable entity, absent
substantial additional financing.  The Company's independent auditors for every
year since its initial public offering in 1989 (including with respect to its
most recent audit) have qualified their audit reports to the effect that there
was a substantial doubt as to the Company's ability to continue as a going
concern.  The Company has met its capital requirements for the past 25 months
only as a result of periodic cash advances from the Principal Stockholders to
sustain its operations, in the form of term loans which, as of May 8, 1996,
aggregate $2,891,253 in principal and interest, and the Principal
Stockholders' willingness to personally guarantee the Company's bank line of
credit with New Jersey National Bank (the "Bank"), of which $1,700,000 is
currently outstanding.  The Principal Stockholders are not willing at the
present time to guarantee any additional debt of the Company as a public
company.  On the basis of such guarantees, the Bank has agreed to extend the
expiration of the Company's line of credit through June 30, 1996.  See
"SPECIAL FACTORS --Background of the Merger" for a description of this
indebtedness.

          The Company is experiencing a critical shortage of working capital and
continuing negative cash flows, is in default under its borrowing agreements
with both the Bank and with the Principal Stockholders, and has a substantial
and increasing total shareholders' deficit.  Absent guarantees of the Principal
Stockholders, the Company presently is unable to obtain additional debt
financing from third party lenders on any terms.

          At least in part as a result of the Company's poor historical
financial and operational performance and condition, the Common Shares currently
are thinly and sporadically traded over-the-counter and do not represent a
liquid investment.  In addition, they may not be pledged or hypothecated with
respect to certain credit arrangements because they do not constitute "margin
securities" under the rules of the Board of Governors of the Federal Reserve
System, and are considered "penny stock" with a value of less than $5 per share.
Moreover, due to the current  trading range of the Common Shares of
approximately $.02 to $.05 per share (high and low sales prices) during the
twelve week period prior to the public announcement of the proposed Merger (as
reported on the OTC Bulletin Board), when such shares trade, and the resulting
total market capitalization of the Company, the Company believes it is unable to
raise sufficient, if any, additional capital through the sale of equity
securities at the present time to adequately improve its working capital
shortage, without substantially, if not completely, diluting the interests of
its existing stockholders.
    

          The Company has undergone several changes in senior management during
the past 15 months, including the resignations of its Chief Executive Officer
and Chief Operating Officer as of February 1, 1996, its

                                      -11-
<PAGE>
 
   

Controller and Secretary as of March 8, 1996 and its Chief Technical Officer on
March 16, 1996 (effective April 6, 1996).  In addition, the Company is
experiencing certain operational difficulties, including delays in the
implementation of its largest contract on which it was relying for the
generation of significant cash flows and the expansion of its business, and has
experienced strained relations with a number of its customers and vendors as a
result of its limited working capital and the changes in senior management.

          Due to the foregoing factors, the Principal Stockholders have
concluded that they are no longer willing to continue, as stockholders of a
public corporation, to be the sole source of funding for the Company.  They
believe that in order for them, as prudent businessmen, to make the decision to
invest additional capital in an amount believed necessary to revive the
Company's prospects, they should own its entire outstanding equity interest.
They have determined that the best alternative for the Company to survive as a
going concern beyond the immediate future is to cause the Company to become a
private company that is substantially owned by them through a transaction such
as the one contemplated by the Merger Proposal and effect a substantial
financial, operational and managerial restructuring of the Company.  Such a
transaction permits the Company to be taxed as an "S" corporation and will save
the Company the significant costs of remaining a public reporting company,
including but not limited to the expense of SEC counsel, accountants, and
transfer agents, and the cost of filing reports with the SEC and producing and
printing and delivery of annual reports and proxy statements to stockholders.
The Company estimates that these costs approximated $175,000 for each of the
last two years, exclusive of unquantifiable management time.

    


          Recommendation of the Board of Directors; Fairness of the Merger.  The
Board of Directors of the Company (the "Board of Directors") has concluded that
the terms of the Merger are fair to, and in the best interests of, the Public
Stockholders.  Accordingly, the Board of Directors has unanimously approved and
adopted the Merger Agreement.  The Board of Directors recommends a vote FOR
approval and adoption of the Merger Agreement.  For a discussion of the factors
considered by the Board of Directors in making its recommendation, see "SPECIAL
FACTORS -- Determination of Fairness of the Merger by the Board of Directors."
It must be noted, however, that the sole members of the Board of Directors at
the present time are the Principal Stockholders, who have formed Mergerco for
the purpose of acquiring all of the equity interest in the Company, and who
therefore have an economic interest in the consummation of the Merger.  See
"SPECIAL FACTORS -- Conflict of Interests of Principal Stockholders in the
Merger."

    
          Opinion of Financial Advisor.  On March 18, 1996, TM Capital Corp.
("TM Capital") delivered its oral opinion to the Board of Directors, which was
confirmed in writing on March 19, 1996, that, as of such date, the $.10 per
Public Share to be received by the Public Stockholders in the Merger is fair,
from a financial point of view, to the Public Stockholders.  The full text of
the written opinion of TM Capital, which sets forth assumptions made, matters
considered and limitations on the review undertaken in connection with the
opinion, is attached hereto as Exhibit H and is incorporated herein by
reference.  Holders of Public Shares are urged to, and should, read such opinion
in its entirety.  See "SPECIAL FACTORS -- Opinion of TM Capital; Summary of
Financial Analyses."
    

          Conflict of Interests of Principal Stockholders in the Merger.  In
considering the recommendation of the Board of Directors with respect to the
Merger, the Public Stockholders should be aware that the directors have certain
interests summarized below that present actual economic conflicts of interest in
connection with the Merger.  For a more detailed discussion of such interests,
see "SPECIAL FACTORS -- Conflict of Interests of Principal Stockholders in the
Merger."  In making its determination with respect to the Merger Proposal in
accordance with its fiduciary duties to the stockholders, the Board of Directors
considered the actual conflicts of interest of its members, along with the other
matters described under "SPECIAL FACTORS -- Determination of Fairness of the
Merger by the Board of Directors."

                                      -12-
<PAGE>
 
   

          The Principal Stockholders are the only persons who currently serve on
the Company's Board of Directors.  As the sole stockholders of Mergerco, they
have a direct economic interest in the Merger which creates a conflict of
interest with their roles as Board members in making the determination whether
the Merger is in the best interests of the Company and the Public Stockholders
so as to recommend its approval and adoption by the Public Stockholders.  The
Principal Stockholders are also currently the Company's largest stockholders.
As of the date of this Proxy Statement, Mr. Cooper has beneficial ownership,
including voting control of the Cooper Affiliate Shares, of approximately 27.6%
of the outstanding Common Shares, and Mr. Colket has beneficial ownership of
approximately 11.8% of the outstanding Common Shares.  On a fully-diluted basis,
assuming the exercise of warrants that have been issued to each of the Principal
Stockholders in connection with debt financings provided to the Company by the
Principal Stockholders (the exercise prices of which are greater than the
current trading price ($.035 on March 18, 1996) or the Merger Consideration of
$.10 per Public Share), those percentages of beneficial ownership would have
been approximately 30.4% and 17.3%, respectively.  In addition, the Company is
indebted to each of Messrs. Cooper and Colket for loans aggregating $1,017,168
and $1,874,085, respectively, including accrued interest through May 8, 1996.
    


          If the Merger is consummated, the Principal Stockholders will own the
entire outstanding equity interest of the Surviving Corporation.  As a result of
the anticipated contributions to Mergerco and to the Surviving Company by the
Principal Stockholders, it is currently anticipated that the equity interest in
the Surviving Corporation ultimately will be evenly divided between the
Principal Stockholders.  Additionally, the Principal Stockholders, together with
Mr. Lawson, will constitute the initial members of the Board of Directors of the
Surviving Corporation.

    
          Future Plans for the Company.  The Principal Stockholders have agreed
with each other to provide approximately $2,500,000 in funds to the Surviving
Corporation (not including payment of the Merger Consideration and expenses
related to the transaction) during the period from the Effective Time through
July 1, 1997 in order to pay certain trade debt of the Company and provide
initial capital.  The Surviving Corporation's balance sheet will therefore be
improved from that of the Company's balance sheet immediately prior to the
Merger, although the  Surviving Corporation will remain indebted to the Bank
in the aggregate amount of $1,700,000 and to the Principal Stockholders in the
aggregate amount of $2,891,253, including accrued interest through May 8,
1995.  Moreover, such improvement in the Surviving Corporation's balance sheet
will occur only as a direct result of the going private transaction, in the
absence of which the Principal Stockholders do not currently intend, and are
under no obligation, to invest the additional capital.

          Except as indicated in this Proxy Statement, the Principal
Stockholders do not have any present plans or proposals subsequent to the Merger
which relate to or would result in an extraordinary corporate transaction, such
as a merger, reorganization or liquidation, involving the Company, a sale or
transfer of a material amount of assets of the Company or any material change in
the Company's corporate structure.   The Principal Stockholders do presently
contemplate that, if the Merger is consummated, the Surviving Corporation will
be converted from a "C" corporation to a corporation taxed under Subchapter "S"
of the Internal Revenue Code of 1986, as amended, for the tax year beginning
July 1, 1996 and consider the election of a Subchapter "S" corporate status to
be one of the significant benefits to them engaging in the contemplated
transactions because such election permits any losses or income that may be
incurred by the Surviving Corporation to be passed through to its stockholders
to be reported on such stockholders' personal income tax returns and to
eliminate a corporate level federal income tax to the extent of future profits,
if any. The election of Subchapter "S" corporation status is not practical
prior to the Merger because it is unavailable to the Company in its current
ownership structure as a result of, among other reasons, having more than 35
stockholders.  The Principal Stockholders also expect that the Company will need
to undergo a significant financial, operational and managerial restructuring
subsequent to the Merger for it to
    

                                      -13-
<PAGE>
 
have any possibility of attaining financial stability and economic viability as
a going concern, with realistic prospects for long-term profitability and
growth.  See "SPECIAL FACTORS -- Future Plans for the Company."

   


          Dissenters' Rights of Appraisal.  Under Section 2.2 of the Merger
Agreement, by following the procedures prescribed by the DGCL, Public
Stockholders have the right to dissent from the Merger and to receive cash equal
to the fair value of their Public Shares, exclusive of any element of value
arising from the accomplishment or expectation of the Merger, as determined
pursuant to appraisal proceedings in the Delaware courts.  A WRITTEN DEMAND FOR
APPRAISAL OF PUBLIC SHARES MUST BE DELIVERED TO THE PRESIDENT OF THE COMPANY
WITHIN 20 DAYS AFTER THE DATE OF THE MAILING OF THIS PROXY STATEMENT.  The
Delaware courts appraise dissenting shares by considering, among other things,
proof of value by any techniques or methods which are generally acceptable in
the financial community and otherwise admissible in court taking into
consideration market value, asset value, dividends, earnings prospects, the
nature of the enterprise and all other relevant factors involving the value of a
company. Because of the complexity of the procedures for exercising the right to
dissent, the Company believes that Public Stockholders who consider exercising
such right should seek the advice of counsel.  Failure to take any step in
connection with the exercise of dissenters' right of appraisal may result in the
termination or waiver of such rights.  See "SPECIAL FACTORS -- Dissenters'
Rights of Appraisal" and Exhibit I.

          Certain U.S. Federal Income Tax Consequences.  The  Company has
received an opinion of Pepper, Hamilton & Scheetz, which serves as counsel to
the Principal Stockholders, indicating its concurrence with the discussion set
forth below as to certain federal income tax consequences of the Merger to the
Public Stockholders.  Specifically, the receipt of cash for Public Shares
pursuant to the Merger will be a taxable transaction for U.S. federal income tax
purposes under the Internal Revenue Code of 1986, as amended (the "Code"), and
may be a taxable transaction for foreign, state and local income tax purposes as
well.  Public Stockholders should consult their own tax advisors regarding the
U.S. federal income tax consequences of the Merger, as well as any tax
consequences under the laws of any state or other jurisdiction.  See "SPECIAL
FACTORS -- Certain Federal Income Tax Consequences of the Merger."
    

          Sources and Amounts of Funds.  It is currently expected that
approximately $920,000 will be required to pay the Merger Consideration to the
Public Stockholders (assuming no such holder exercises dissenters' rights),
approximately $520,000 will be required to pay the expenses of the Company,
Mergerco and the Principal Stockholders in connection with the Merger Agreement
and the transactions contemplated thereby, approximately $600,000 will be
required to repay certain trade debt of the Company and approximately $1,960,000
will be required to provide initial capital for the Surviving Corporation's
operations subsequent to the Merger.  Such funds will be furnished from
available personal funds of the Principal Stockholders.  It is currently
anticipated that the Company's existing bank debt and debt outstanding to the
Principal Stockholders will remain in place immediately after the Effective
Time.  See "SPECIAL FACTORS --Fees and Expenses; Sources of Funds."

          Accounting Treatment.  The Merger will be accounted for as a
"purchase" as such term is used under generally accepted accounting principles
for accounting and financial reporting purposes.  See "SPECIAL FACTORS --
Accounting Treatment."

          Regulatory Approvals.  No federal or state regulatory approvals are
required to be obtained, nor are any regulatory requirements required to be
complied with, in connection with the Merger by any party to the Merger
Agreement, except for the requirements of the DGCL in connection with
stockholder approvals and consummation of the Merger and the SEC with respect to
the filing and dissemination of Proxy materials, including this Proxy Statement.
See "SPECIAL FACTORS -- Regulatory Approvals."

                                      -14-
<PAGE>
 
                                SPECIAL FACTORS

Background of the Merger

          Overview and Current Condition of Company.  The Company was organized
in 1985 and in 1989 consummated an initial public offering ("IPO") of Units at a
price of $5.00 per Unit.  Each Unit consisted of five Common Shares and four
redeemable warrants to purchase Common Shares.

    
          Throughout its history, the Company has experienced significant net
losses and corresponding negative cash flows from operations, which currently
continue.  As of March 31, 1995, the Company had an accumulated deficit of
$9,525,949 , the Company's current liabilities exceeded its current assets by
$4,228,683 and its total liabilities exceeded its total assets by $3,625,618,
as compared to $6,257,000, $743,000 and $356,000 for each such calculation,
respectively, as of December 31, 1994.

          The Company continues to experience negative cash flows and a critical
shortage of working capital at the present time.  In addition, the Company is in
default under certain of the terms of its bank line of credit, which is fully
extended at its current maximum borrowing availability of $1,700,000 and is
guaranteed by the Principal Stockholders, and the term loans owing to the
Principal Stockholders in the aggregate amount of $2,891,253, including
accrued interest thereon through May 8 , 1996.  The Bank and the Principal
Stockholders have agreed to extend the due dates on the Company's loans until 
June 30, 1996, although such due dates remain subject to acceleration on demand
by the lenders at their sole discretion.  Additionally, the extension of the
bank line of credit is also subject to the requirement of the extension of the
guarantees of the Principal Stockholders.  In the absence of continued
forbearance by the Bank and Principal Stockholders, the Company would likely
be subject to bankruptcy proceedings.

          The annual interest rate on both term loans is the prime rate plus 4%
with a maximum annual rate of 12%, payable quarterly in arrears.  Substantially
all of the assets of the Company are pledged as collateral for the Company's
obligations under the term loans, however the terms loans have been subordinated
to the credit line (described below).  The Principal Stockholder may terminate
the term loans and declare the entire outstanding amount due and payable,
together with accrued interest, and exercise such rights as are available under
a security agreement with respect to the collateral.  Events of default include,
among other things, any breach of a representation or warranty in the term loan
agreements, default in the payment of principal or interest of the term loans,
insolvency or bankruptcy, failure to perform certain covenants under agreements
with the Principal Stockholders and failure to complete the development of the
Mega 2 project by January 31, 1994.  The term loans impose various covenants on
the Company including the maintenance of its corporate existence, the
maintenance of insurance, the payment of taxes, a prohibition against the
incurrence of additional indebtedness (except the bank line of credit) or the
creation of any liens against Company assets and certain asset dispositions.
Provisions of the term loans also prohibit the Company from paying cash
dividends until these obligations are repaid.

          The line of credit with the Bank provides for maximum borrowings of
$1,700,000 bearing an interest rate at the prime rate.  The line is secured by
trade receivables and monies of the Company held in the Bank and is also
guaranteed by the Principal Stockholders.  In the event of a default, the Bank
may declare the loans immediately due and payable, together with accrued
interest, exercise the right of set off including the right to take immediate
possession of or sell the collateral.  Events of default under the bank line of
credit include nonpayment of principal or interest, failure to perform any
agreements or covenants the Company has with the Bank, insolvency or
dissolution, attachment, the occurrence of any materially adverse effects on the
Company, any disclaimer by the guarantors of liability or any defaults on other
debt of the
     

                                      -15-
<PAGE>
 
    
Company.  Additionally, the guarantee agreement with the Principal Stockholders
imposes borrowing formula limitations of the sum of 85% of trade receivables and
40% of the qualifying open order backlog.  The Principal Stockholders each are
entitled to receive from the Company quarterly fees calculated at 1.5% annual
rate on the average outstanding balance of the line to which the Principal
Stockholders are the guarantors.

     

          The Company's independent auditors have rendered qualified reports
every year since before its IPO in 1989 on the Company's audited financial
statements to the effect that, based on the above or similar factors, there is
substantial doubt about the Company's ability to continue as a going concern.

          At least in part as a result of the Company's poor historical
financial and operational performance and condition, the Common Shares currently
are thinly traded over-the-counter and do not represent a liquid investment.
Moreover, they may not be pledged or hypothecated with respect to certain credit
arrangements because they do not constitute "margin securities" under the rules
of the Board of Governors of the Federal Reserve System, and are considered
"penny stock" with a value of less than $5 per share.

          In December 1994 and January 1995, the Company's recently hired Chief
Executive Officer and Chief Operating Officer presented assessments to the Board
of Directors as to their view that the Company was in severe financial distress,
continued to face significant cash flow constraints and was in arrears on its
fiscal year 1994 financial statements and SEC filings and recommended that the
Company pursue a private placement financing with a strategic investor during
1995.

    
          During 1995, the Company experienced delays in implementing its
automated system for its largest customer of 1995, SmithKline Beecham, a major
healthcare supplier, which resulted in delays in the receipt of revenues from
that installation. In addition, additional orders the Company had anticipated
from such customer have not materialized because the installation program for
such customer's remaining sites has been deferred and currently remains on hold.
There can be no assurance that all or any of the additional deliveries that the
Company had anticipated will ever be realized.  Moreover, the Company
experienced delays in 1995 with respect to implementation of another significant
project for a different customer.

          Also during calendar 1995, the Company, through its prior management,
implemented a strategy which focused primarily on building specialized
automation workstations for the healthcare industry and, specifically, the
completion of installations at one significant customer, a major health care
supplier.  In February 1996, current management of the Company subsequently
determined to reverse this strategy because sales in the healthcare industry did
not materialize as expected and now is attempting to focus again on serving a
larger number of customers operating in multiple industries.  The Company's
largest customers, accounting for 10% or more of the Company's gross revenues
for the period January 1, 1996 to May 5, 1996 were SmithKline Beecham at 22%,
Ford Motor Company at 13% and Progressive Tool & Industry at 10%.  For fiscal
1995, customers which accounted for 10% or more of the Company's revenues were
SmithKline Beecham at 31% and Northern Telecom at 15%.  For fiscal 1994,
customers which accounted for 10% or more of the Company's revenues were Micron
at 15%, TK Electronics at 15%, Northern Telecom at 12%, Alcoa at 11% and Hewlett
Packard at 11%.  For further discussion of the Company's business and strategy,
see "CERTAIN INFORMATION REGARDING THE BUSINESS OF THE COMPANY; RECENT
DEVELOPMENTS."
    

          The Principal Stockholders have, from time to time, considered the
possibility of committing sufficient capital in the Company to sustain its
operations for an indefinite period (beyond the scope of the frequent cash
advances that they have historically provided as needed to continue operations
on an interim basis).  They have contemplated such substantial investment by
themselves or with possible partners, among other reasons, to prevent a
bankruptcy of the Company which could result in a discontinuation of operations
and/or the loss of their existing investment.  Between January and October of
1995, the Company's then Chief Executive Officer contacted a few

                                      -16-
<PAGE>
 
potential investors that were considered to be promising, including a venture
capital firm and a large industrial company, to inquire as to their possible
interest in investing in the Company, none of which proved to be interested in
making an investment.

          Between March and September of 1995, the Company considered
instituting, and began preparation of documentation for, a rights offering to
all existing stockholders to raise additional capital.  However, as the
Company's financial condition and backlog continued to deteriorate during the
second half of calendar 1995, the Company recognized by November of 1995 that
such a public financing was not prudent at that time, given the Company's
financial condition and the fact that two significant projects, including the
one for its major health care customer, were substantially delayed, thereby
impacting the Company's results of operations.  Moreover, the Company and the
Principal Stockholders determined that the amount of capital that could be
raised in this fashion would not adequately address the Company's operating and
financial difficulties.  Instead, the Principal Stockholders began at this time
to focus their attention on other possible alternatives for the Company,
including bankruptcy protection or a going private transaction in which they
would acquire all of the Common Shares.

          To assist in this evaluation, pursuant to an engagement letter (the
"HL Engagement Letter"), the Principal Stockholders retained Howard, Lawson to
advise them in analyzing the Company's financial and operational condition and
business prospects for the purpose of determining the feasibility of effecting a
turn-around of the Company.  Howard, Lawson was also engaged to evaluate the
options available for financing the Company, including a possible acquisition of
the Public Shares by means of a tender offer financed by the Principal
Stockholders, and to render financial advisory services to the Principal
Stockholders in the event that the Principal Stockholders determined to seek to
acquire the Public Shares. Between November of 1995 and January of 1996, Howard,
Lawson reviewed certain public and non-public information with respect to the
Company, discussed with certain members of the Company's management, technical
employees and customers the business and financial condition and prospects of
the Company, analyzed the Company's ability to obtain financing and contacted
the most likely independent financing source, in their professional judgment,
due to such source's previous knowledge of the Company, and generally conducted
a financial analysis of the Company.

   

          With respect to the non-public information regarding the Company,
Howard, Lawson received certain confidential information from the Company,
including certain intermittent summaries prepared by prior management setting
forth five year forecasts regarding operating results of the Company and
internally generated projected cash flow forecasts.  The forecasts provided for
Total Revenues of $7,312,500, $15,371,875, $20,690,000, $36,693,750 and
$58,887,500 for the fiscal years ending June 30, 1996, 1997, 1998, 1999 and
2000, respectively.  Gross Profit was projected to be $2,925,000, $6,609,906,
$9,310,500, $16,512,188 and $26,263,825 for the same periods, respectively.
Income from Operations was forecasted to be $825,000, $2,709,906, $4,810,500,
$8,012,188 and $14,763,825 for the same periods, respectively.  Net Income was
projected to be $825,000, $2,709,906, $3,607,875, $4,807,313 and $8,858,295 for
the same periods, respectively.  The Board, current management of the Company
and Howard, Lawson believe that certain assumptions used to prepare these
forecasts were highly optimistic and unattainable, and such assumptions are
substantially different from those used by current management in the forecasts 
delivered to TM Capital.

    

          On December 8, 1995, a meeting of the Board of Directors was held in
which the future viability of the Company was discussed in light of the
Company's inability to generate sufficient working capital from operations.  The
Principal Stockholders informed the other two Board members that they had
retained Howard, Lawson to consider financing alternatives for the Company.

          On February 1, 1996, due to differences in the direction and
implementation of the Company's strategies, the Company's Chief Executive
Officer and Chief Operating Officer resigned from their positions as executive
officers and members of the Board of Directors.  As a result of such
resignations, the Principal

                                      -17-
<PAGE>
 
Stockholders became the sole members of the Board of Directors.  Mr. Edward F.
Borkowski was hired effective February 12, 1996 to lead a transition team and
assume the responsibilities of President on an interim basis, becoming the
Company's third chief executive officer in 14 months.

          During February and the first half of March 1996, various combinations
of the Principal Stockholders, their respective counsel, management of the
Company, Company counsel, Howard, Lawson and, after their engagement by the
Board of Directors on February 21, 1996, TM Capital, held several meetings and
telephonic conferences to discuss and negotiate the terms of a going private
transaction, and to prepare the documentation in connection therewith, including
this Proxy Statement and the Merger Agreement.  In addition, the Company
consulted with its auditors on certain tax and accounting issues related to the
transaction during this period.

          On March 15, 1996, Howard, Lawson presented its findings to the
Principal Stockholders with respect to the current status of the Company's
customer and employee relationships, financial condition and results of
operations and stock price activity and ownership.  Howard, Lawson concluded
that the Company was in severe financial distress and would not be viable
without continued infusions of capital for a period of time that was estimated
to be at least 18 months.  In addition, Howard, Lawson concluded that given the
historical performance of the Company, the delays with the two major customer
projects, and the current stock price and "pink sheet" status of the Common
Shares, other third party financing sources were not likely to be interested in
investing in the Company in time to meet the Company's immediate or long-term
capital needs.

          Throughout this period, the Principal Stockholders, in conjunction
with Howard, Lawson, developed a set of implementation items which represent the
steps believed to be necessary, in addition to and assuming the infusion of
substantial capital, in order to effect a turnaround in the Company's business
within the 18-month time frame.  These steps included the following:  support
the Company's current customers; complete current projects in a manner so as to
promote customer satisfaction; contact certain past customers of the Company
with respect to whom recent contact had been limited; increase technical staff
to continue product enhancements and sales staff to address new potential
markets; recruit a permanent chief executive officer, possibly one with industry
specific experience; complete a cost engineering analysis of the Company's
products with the goal of significantly reducing the Company's costs in an
effort to increase gross margins; and develop an upgrade package to its existing
products for long-standing customers.

          The Principal Stockholders believe that, if they invest an additional
$2,500,000 in capital and all of the above steps are effectively implemented,
and absent further material adverse changes to the Company's business, financial
condition and prospects, the Company could reach a breakeven cash flow position
in approximately 18 months.  However, the Principal Stockholders recognize that
there is no assurance, even if all of the above steps are implemented, that the
Company will ever be profitable or that they will realize a return on or of
their investment (including the additional capital to be contributed).

    
          The Principal Stockholders have determined that the strategy described
above requires them to continue to fund the Company and to infuse additional
capital into the Company and, as prudent businessmen, have concluded that they
are unwilling to pursue this strategy without the opportunity to obtain all of
the potential benefit, if any, of the equity in the Company.

     
          On March 18, 1996, the Board of Directors met to consider the approval
of the Merger Agreement.  At such meeting, TM Capital rendered its oral opinion
to the Board, which was confirmed with a written opinion dated March 19, 1996,
that the Merger Consideration was fair, from a financial point of view, to the
Public Stockholders.  Following discussion, the Board of Directors unanimously
approved the Merger Agreement and determined to recommend adoption and approval
of the Merger Agreement by the stockholders of the Company.

                                      -18-
<PAGE>
 
The Merger Agreement was executed on March 19, 1996, and a press release
announcing the transaction and the preliminary filing of this Proxy Statement
was issued after the close of the stock markets on such date.

   

          Potential Business Prospects.  For all of the above reasons,
management of the Company and the Principal Stockholders presently do not
believe that the Company will be able to continue to operate as a viable
economic entity, absent substantial additional financing and a fundamental
operational and management restructuring.  The Company will need to hire
additional management and technical personnel, recruit a permanent Chief
Executive Officer, improve relations with its current major customers and
vendors, reinitiate relationships with its other historical customers,
restructure its financial condition and obtain sufficient working capital in
order to execute its business plans and position itself to achieve financial and
operational stability.  It should be noted, however, that recently the Company
has made certain operational changes in its business (new interim management was
hired on February 1, 1996 and the Company refocused its strategy by targeting a
larger spectrum of potential clients), although the Company continues to suffer
from the above-described working capital shortages and negative cash flows and
is unable to sustain its operations without continued capital infusions from the
Principal Stockholders or other sources.  The Company is unaware of the
existence or availability of any other sources of capital.

          Management of the Company does believe that, in the event the Company
is able to obtain sufficient working capital and financial resources, it has
several prospects which currently exist or could be developed and which may
potentially result in various business opportunities for the Company that could
counter its current negative cash flows.  Among such potential opportunities,
during fiscal 1995, the Company negotiated a letter of intent with SmithKline
Beecham described above to supply, for approximately $4.5 million, 100 MEGA 2
single tool systems for automating operations in five regional clinical
laboratories.  The letter of intent contemplated delivery and installation of
the 100 MEGA 2 systems over a 22 month period commencing in February, 1995.
During fiscal 1995 the potential value of this order increased to approximately
$9.5 million upon the customer's request that the Company provide engineering
services and specialized versions for the original 100 MEGA 2 systems.  The
Company received a firm order late in the first quarter of fiscal 1995 for
delivery of 16 units for the first laboratory and subsequently sold the 16
systems and provided related engineering services to the customer which
generated revenues of approximately $1.25 million in fiscal 1995 and $244,000 to
date in fiscal 1996.  In the event that the customer is satisfied with the
deliverables for the first laboratory, the customer could release an additional
order for its second laboratory by the first quarter of fiscal 1997.  Although
no assurance can be given, additional orders may follow. Due to uncertainty
related principally to its cost structure, the Company is not able to predict
reliably at this time the effect such additional orders would have on the
Company's cash flows, gross profit and net income.  Moreover, management
cautions that the customer is not obligated to make additional requests and that
the Company is only one of several vendors which is contributing to the project
and further orders are subject to the customer's satisfaction with the entire
project.  In the event that the customer does not purchase the balance of the 84
units, the Company expects to receive an additional approximately $428,000,
which represents the recapture of revenue due to the loss of volume discounts
originally offered to such customer based upon the entire order of 100 units.

          The Company has also been developing a product with Ford Motor
Company that supplies visual inspection systems for the automotive industry to
customize and integrate its workstations into a visual inspection product.  In
the event that the Company is successful in engineering the product and if this
customer is satisfied with the product, it could request additional workstations
to integrate with its own product to sell to automotive plants.  Such customer
has indicated that it may decide to resell this product to others in the
automotive industry.  The Company is currently engineering the specifications of
the product.

    


          In addition, the Company has developed a relationship with a potential
customer in the automobile industry which integrates layout and assembly of
various third-party provided conveyors and parts-feeders. The Company has
developed a high precision mechanical assembly product used in automotive
transmission assembly.

                                      -19-
<PAGE>
 
    
A beta automation line has been developed which integrates the Company's
equipment with the equipment of other vendors.  However, other vendors
participating in the project have not completed their products to be integrated
on the line.  Consequently, no test of the entire line has been performed.

    

Purpose of and Reasons for the Merger

   

          The Principal Stockholders' purpose for the Merger is to acquire all
of the equity interest in the Company represented by the Public Shares and to
protect their existing investment in the Company for the reasons described
below.  As a result of the Company's deteriorating financial and operational
condition and prospects, the Principal Stockholders are no longer willing to
continue to risk their personal capital and fund the Company to sustain its
operations if they cannot own all of its outstanding shares.  The Principal
Stockholders have indicated that, absent any further material adverse change in
the Company's business, financial condition and prospects, they will finance the
Company's current cash needs through June 30, 1996.  Subsequent to that time,
the Principal Stockholders will be willing to risk making available to the
Company the substantial additional capital that will be necessary to implement
effectively its business plans, which may make it possible for the Company to
achieve economic viability over time, only if the Company is privately owned
substantially by them.  Therefore, the purpose of the Merger transaction is to
take the Company private while providing a fair price per Common Share to all
stockholders, other than the Principal Stockholders, for their Common Shares in
the Company.

    


          The Principal Stockholders have advised the Company that, in
connection with the Merger Proposal, they did not consider any alternative that
would have allowed the Public Stockholders to maintain an equity interest in the
Company.  As previously discussed, the possibility of a rights offering to
existing stockholders and potential investments by several third parties were
discussed at various times between the spring and fall of 1995, but none of
these alternatives materialized or proved feasible.  An alternative structure
for the going private transaction of a cash tender offer for all of the Public
Shares was considered but ultimately rejected due to the possibility that such
tender offer would likely need to be followed by a long-form merger which would
require the preparation, filing with and clearance by the SEC and mailing to all
stockholders of an information statement similar to this Proxy Statement.  This
two-step transaction would take significantly longer and would likely result in
greater expense than the proposed one-step structure and, accordingly, would
further expose the Principal Stockholders' investment in the Company to
unwarranted risks without providing any commensurate financial benefit to the
Public Stockholders.

          The Board of Directors believes that there is little or no continued
benefit either to the Company, or to the Public Stockholders, in the Company's
continuing to be a public company for the following reasons:

   

          .    If the Merger Proposal is not adopted, in all likelihood the
               Company will be unable to continue business operations without
               substantial capital infusions, either from the Principal
               Stockholders, who presently do not intend to make such
               contributions under such circumstances, or another source that
               has not been located to date.  In the absence of such substantial
               financings, the Company would be forced into bankruptcy
               liquidation.  In such a case, there is no possibility of any
               return for any of the stockholders of the Company.  There is not
               currently any alternative transaction to the Merger Proposal
               available that the Board of Directors is aware of to solve the
               Company's current financial and operational crises and prevent a
               bankruptcy.  The Principal Stockholders are only willing to fund
               the Company's operations as a public company through June 30,
               1996, absent further material adverse changes to the Company.

    


          .    The spread between the price offered and the price asked for
               Common Shares is disproportionate to the spread on shares with
               greater trading volume and higher sales prices.  Additionally,
               because the trading volume is thin and stock trades are so

                                      -20-
<PAGE>
 
               infrequent, "market makers" demand commissions that are
               disproportionately large in comparison to their investment or the
               net sale proceeds.  Because the per share equity of the Common
               Shares as of December 31, 1995 was a negative $.21, the proposed
               Merger would result in holders of Public Shares receiving a price
               per share which is $.31 in excess of such amount. In addition, as
               is detailed hereafter, the Merger Consideration  represents a
               186% premium over the closing sale price on March 18, 1996, the
               last date in which the Common Shares traded prior to the public
               announcement of the Merger.  See "Market Price and Shareholder
               Information."

          .    In the Company's current financial condition, absent the personal
               guarantee of the Principal Stockholders, the Company is unable to
               obtain additional debt financing from third party lenders on any
               terms.  The Company is in critical need of both substantial
               operating capital and the establishment of new or additional
               banking relationships which would allow it to refinance its
               existing debt and to expand its credit limits.  The Company is
               unable to establish these banking relationships predicated on its
               own credit worthiness.  The Principal Stockholders believe that
               if the Company is privately held, has an improved balance sheet
               due to interim debt and capital infusions from the Principal
               Stockholders and continued subordination of the Company's loan
               made by them, it will be  more likely in the future to be able to
               obtain debt financing from third party sources on more
               commercially reasonable terms.  Thus far, the Principal
               Stockholders have agreed to provide personal funds as working
               capital without the Public Stockholders doing the same, and have
               provided the Company's lender with such personal guarantees.
               Presently, without such guarantees the Company would be unable to
               borrow and, thus, could not conduct its financial affairs.  In a
               private company, financing arrangements can be structured where
               all stockholders allocate amongst themselves the risk of loans
               and guarantees in a more equitable manner.  Such mutual
               stockholder arrangements are unavailable to a public company such
               as the Company.

          .    Under the market conditions which presently prevail for the
               Common Shares, it is unlikely that the Company could take
               advantage of the capital markets to secure funds through another
               public offering of equity securities.  Thus, one of the primary
               benefits of being a public company, access to the equity capital
               markets, does not exist for the Company.  On the other hand, the
               Company pays the cost of being a public company.  Annually, the
               Company pays auditors, SEC counsel, printers, brokerage
               companies, its transfer agent and the postage in connection with
               the costs of preparing and filing reports and proxy statements
               with the SEC, producing, printing and delivering an annual report
               and proxy statement to the stockholders and effecting transfers
               of stock.  The proposed Merger would eliminate the costs
               (including the valuable time of certain employees of the Company)
               which are exclusively related to being a public company and are
               disproportionately large for a company with revenues the size of
               the Company's.

          .    Similarly, the Company believes that, given its current total
               market capitalization, the amount of funds that the Company may
               be able to raise through a private placement would substantially,
               if not completely, dilute the equity ownership of the existing
               stockholders.

          The effect of the transaction, if approved by the Public Stockholders,
will be that all Public Stockholders will be entitled to receive $.10 per share,
in cash, subject to applicable back-up withholding taxes, for each share of
Common Stock of the Company.  The Principal Stockholders would then own 100% of
the outstanding

                                      -21-
<PAGE>
 
shares of common stock of the Surviving Corporation.  The possible detriment to
the Company, the Public Stockholders and the Principal Stockholders if the
proposed transaction is not consummated is a liquidation in bankruptcy, in which
the equity interests in the Company are extinguished without any payment.  The
possible detriment to the Company if the transaction is consummated is a lack of
access to the public capital markets, which could be a benefit to the Company in
the future if it were to become financially and operationally viable.  The
possible detriment to the Principal Stockholders if the transaction is
consummated is that there can be no assurance that the Company will ever earn a
profit, such that the Principal Stockholders would risk the complete loss of
their investment, including the additional $4,000,000 they have agreed to fund
for the transaction and the Surviving Corporation.

Determination of Fairness of the Merger by the Board of Directors

   

          For the reasons discussed above, the Board of Directors believes that
the Merger, including the Merger Consideration, is fair to the Public
Stockholders of the Company.  The Board of  Directors considered the following
in making its determination with respect to the fairness of the Merger and the
Merger Consideration:

    


          .    The opinion of TM Capital, as financial advisor to the Board of
               Directors, that the Merger Consideration is fair, from a
               financial point of view, to the Public Stockholders, and the
               analyses underlying such opinion.

          .    The fact that the Merger Consideration represents a 186% premium
               over the last sales price on March 18, 1996, the last date prior
               to the public announcement of the Merger Agreement in which the
               Common Shares traded, and a 186% premium over the average of the
               closing prices during the 120 days prior to such date.

   

          .    The fact that the Common Shares are not traded on a national
               exchange or the Nasdaq Stock Market and, partially as a result,
               the trading volume for Common Shares is thin, and trading is
               extremely sporadic, in the over-the-counter market referred to as
               the "pink sheets."  Bid and ask spreads and commissions on sales
               typically constitute a disproportionate portion of the net
               proceeds of such sales and often no sales take place for a period
               of several days.  During the period between February 12, 1996 and
               March 18, 1996, trading took place on 7 of 25 possible trading
               days with total reported trading volume of 118,000 Common Shares
               (or an average of 4,720 Common Shares per trading day) with high
               and low sales prices for the period of $.05 and $.02,
               respectively.  During the six month period between September 18,
               1995 and March 18, 1996, trading took place on 59 of 122 possible
               trading days with total reported trading volume of 1,697,315
               Common Shares (or an average of 13,912 Common Shares per trading
               day).  Moreover, the Common Shares may not be pledged or
               hypothecated in certain credit arrangements because they may not
               serve as "margin securities" under the rules of the Board of
               Governors of the Federal Reserve System.
    


          .    The fact that the Company's financial condition, results of
               operations and business prospects have deteriorated to such an
               extent that management of the Company does not believe the
               Company will be able to continue to operate without a substantial
               infusion of working capital, which the Principal Stockholders are
               willing to provide only if the Company is a private company.  The
               report of each of the Company's current and former auditors on
               the Company's annual audited financial statements for every year
               since before the IPO in 1989 has contained a going concern
               qualification, which has affected the Company's ability to secure
               additional debt financing for its operations at any cost (absent

                                      -22-
<PAGE>
 
               the personal guarantees of the Principal Stockholders).  The
               Company is currently in default on its bank line of credit and
               term loans to the Principal Stockholders.

          .    The availability of dissenters' rights under the DGCL.

          .    Even if the Company were to survive its present critical working
               capital shortage, as previously detailed it currently is
               continuing to suffer from negative cash flows from operations and
               experiencing serious operational, customer and vendor relations,
               management and employee morale problems which will take
               substantial time and effort to correct, if they can be corrected
               at all, and there can be no assurance that the Company will ever
               become profitable.

          .    If the Company were to receive the working capital it requires
               and improve upon its current operational, customer and vendor
               relations, management and employee situations, substantial risks
               to its business and future prospects will still remain.  These
               risks include intense competition with a number of established
               companies with greater financial and other resources than the
               Company, substantial reliance on a small concentration of
               customers, rapid rates of technological change in the industry,
               uncertainty of further market acceptance for the Company's
               existing products and future system upgrades, and reliance on
               outside sources for critical manufacturing components.

          .    The risks that the Company and its stockholders would not be able
               to realize potentially greater values from any other alternative
               transaction or restructuring.

          .    The fact that, as a result of the Merger, the Public Stockholders
               will cease to have any ownership interest in the Company or right
               as stockholders, and will not have the opportunity to benefit
               from any increases in the value of the Company or the payment of
               dividends, if the Company's financial condition, results of
               operations and business prospects should improve, although the
               Company has not paid any dividends since it was formed in 1985
               and such stockholders will no longer bear the risk of any further
               decreases in value of the Company, including a potential loss of
               their entire investment.

    
          The Board of Directors relied upon certain of TM Capital's analyses,
including the discounted cash flow analysis related to a range of values for the
Company as a going concern, to determine whether the Merger Consideration
offered to the Public Shareholders constitutes fair value.  However, the Board
did not specifically conduct a liquidation value appraisal of the Company.
It was aware, however, of the advice of Howard, Lawson to the Principal
Stockholders that absent an additional capital infusion, the Company would be
forced into a liquidation in bankruptcy and that given the value of the
Company's liabilities compared to its assets, such an event would likely result
in the stockholders receiving no return of their invested capital.

    


          In addition to the above factors, the Board believes that prior to the
execution of the Merger Agreement there has been, and during the substantial
period of time that will elapse between the announcement of the execution of the
Merger Agreement and the consummation of the Merger following the Meeting to be
held to vote upon the Merger there will be, sufficient time and opportunity for
other persons to propose alternative transactions to the Merger.  For that
reason, the terms of the Merger Agreement authorize the Company to furnish
information to and negotiate with third parties in response to unsolicited
requests by such parties concerning any merger, sale of assets, sale of shares
of capital stock or similar transaction involving the Company if the Board deems
such action is appropriate in light of its fiduciary obligations to the
Company's stockholders after consultation

                                      -23-
<PAGE>
 
with legal counsel.  Because the Board has a conflict of interest in reviewing
competing offers, it may conclude in the exercise of its fiduciary obligations
to retain independent advisors to review and advise on such offers.

   
 
          In view of the wide variety of these factors considered by the Board
of Directors in connection with its evaluation of the Merger and the Merger
Consideration, the Board of Directors did not find it practicable to quantify or
otherwise attempt to assign relative weights to the specific factors considered
in making its determination, nor did it evaluate whether such factors were of
equal weight.  However, based upon these factors, the evaluation of all the
relevant information provided to them by the Company's financial advisors and
taking into account the existing trading ranges for the Company's stock, the
Board determined that the Merger Consideration was fair from a financial point
of view to the Public Stockholders.

    


          Since the resignation of the two management directors of the Company
effective February 1, 1996 to pursue other interests, both remaining members of
the Board of Directors, as Principal Stockholders, are "interested" directors
under Section 144 of the DGCL with respect to the Merger Proposal.  See "--
Conflict of Interests of Principal Stockholders in the Merger."  The Board of
Directors has the authority under the Company's Bylaws to appoint additional
members of the Board in order to fill vacancies.  However, the current members
of the Board have determined not to do so since any new members will be, by
definition, unfamiliar with the Company's business and history during the past
several years and, thereby, will be disadvantaged in evaluating a transaction of
such fundamental nature under the financial and time pressures presently
experienced by the Company.  It would take a certain period for any independent
director named to fill a vacancy to learn enough of the Company's situation to
be comfortable making determinations that fundamentally affect its future, and
the Company presently does not have the financial capacity to survive for such
time.

          In addition, given the Company's current financial condition, it would
be difficult if not impossible to locate qualified persons to fill such
vacancies without the offer of significant financial remuneration, which would
result in significant costs to the Company that are inordinate in comparison to
the perceived benefits of an independent Board member under the present
circumstances.  The current members of the Board serve in those roles without
any compensation as such.

          For these reasons, the Board made the determination that it would be
unable to fill the present vacancy with an independent member in the time-frame
necessary or at a cost which made fiscal sense for the Company at this time.
The members of the Board acknowledge and understand the actual conflict that
exists between them and the Company as a result of the interested transaction.
However, they believe that they are able to fulfill their fiduciary duties to
the Public Stockholders and bifurcate their separate roles as Principal
Stockholders proposing the Merger and Board members evaluating it on behalf of
the Company.

Opinion of TM Capital; Summary of Financial Analyses

   

          On March 18, 1996, TM Capital delivered its oral opinion, which was
confirmed in writing on March 19, 1996, that the $0.10 per Public Share to be
received by the Public Stockholders in the Merger is fair, from a financial
point of view, to the Public Stockholders.  TM Capital's opinion related only to
the consideration to be paid by Mergerco in connection with the Merger and does
not constitute a recommendation to any Public Stockholder of the Company as to
how such Public Stockholder should vote at the Special Meeting of Stockholders.
The full text of the written opinion of TM Capital, which sets forth the
assumptions made, the matters considered and the limitations of the review
undertaken in rendering such opinion, is attached hereto as Exhibit H and is
incorporated herein by reference.

    


          As set forth in its opinion, TM Capital relied on the accuracy and
completeness of publicly available information and such other information
provided to it regarding the Company, including the views of

                                      -24-
<PAGE>
 
management of the Company, and has not assumed any responsibility for the
independent verification of such information.  TM Capital further relied upon
the assurance of management of the Company that they were unaware of any facts
that would make such information incomplete or misleading.  In arriving at its
opinion, TM Capital did not perform nor obtain any independent evaluation or
appraisal of the assets of the Company.  TM Capital's opinion is necessarily
based on the economic, market and other conditions existing on the date of the
opinion.

   

          In rendering its opinion, TM Capital, among other things, (i) reviewed
a draft of the Proxy Statement, (ii) reviewed publicly available information
relating to the Company, including annual reports on Form 10-K for the five
fiscal years ended June 30, 1995 and quarterly reports on Form 10-Q for the
periods ended September 30, 1995 and December 31, 1995, (iii) discussed with
senior management the Company's historical and current operations, financial
condition and future prospects and reviewed certain internal financial
information, business plans and forecasts prepared by management, (iv) visited
the headquarters and manufacturing facilities of the Company, (v) reviewed the
historical prices and trading volume of the Company's Common Stock, (vi)
reviewed certain financial and market data for the Company and compared such
information with similar information for certain publicly traded companies which
TM Capital deemed comparable, (vii) reviewed the financial terms of certain
mergers and acquisitions of businesses which TM Capital deemed comparable, and
(viii) performed such other analyses and investigations and considered such
other factors as TM Capital deemed appropriate.  Senior management indicated to
TM Capital that, while the Company's technology was felt to be viable, the cash
flow problems of the Company would cause the Company to fail if it were not
recapitalized.
    


          In rendering its opinion and making its presentation to the Board of
Directors, TM Capital discussed various financial analyses and certain other
factors it deemed relevant in rendering its opinion.  Certain valuation
methodologies and certain other factors discussed and considered by the Board of
Directors are summarized below.  The summary set forth below does not purport to
be a complete description of the analyses performed and the assumptions made by
TM Capital in reaching its opinion.

          TM Capital considered the financial and stock market performance of a
group of selected publicly traded companies and certain recent transactions
involving acquisitions of companies deemed reasonably comparable to the Company.
The companies and transactions analyzed were deemed by TM Capital to be
reasonably comparable in certain relevant respects to the Company for the
purpose of this analysis.  However, an analysis of these results is not
mathematical; rather, it involves complex considerations and judgments
concerning differences in financial and operating characteristics of the
comparable companies and transactions and other factors that could affect the
valuation of the companies to which they are being compared.


          Analysis of Selected Publicly Traded Comparable Companies.  TM Capital
compared selected historical operating financial data and financial ratios as
well as stock market data for the Company with similar data for a group of
selected publicly traded companies (the "Public Comparables").  The Public
Comparables included:  Aetrium Inc., Adept Technology Inc., Amistar Corporation,
Brooks Automation Inc., Cognex Corporation, Perceptron, Inc., PPT Vision Inc.,
Quad Systems Corp., Robomatix Technologies and Robotic Vision Systems.  TM
Capital considered these companies to be reasonably similar to the Company
because they compete in the same general industry.  However, TM Capital noted
that the Public Comparables possess a wide range of revenues, market values and
profitability.



          For the Public Comparables, TM Capital calculated the multiples of
market capitalization and debt-free market value for a variety of financial
parameters including net sales, earnings before interest expense, taxes,
depreciation and amortization ("EBITDA"), operating income, and net income for
the latest twelve months ("LTM") and book value as of the end of the latest
fiscal quarter.  The analysis of Public Comparables (excluding certain companies
where multiples were not considered meaningful because the denominator was
negative or minimal or

                                      -25-
<PAGE>
 
   

where information regarded that statistic was not available) yielded the
following ranges of debt-free market value multiples of LTM net sales, EBITDA
and operating income.  With respect to debt-free market value multiples to net
sales, the range was from 0.5x to 4.8x; the Merger (in all cases based upon
consideration of $0.10 per Public Share) results in a multiple of 1.3x.  With
respect to debt-free market value multiples to EBITDA, the range was from 7.9x
to 37.7x; the Merger results in multiples of EBITDA that are not meaningful
because the Company's LTM EBITDA results were negative.  With respect to debt-
free market value multiples to operating income, the range was from 9.3x to
60.1x for LTM operating income; the Merger results in multiples of operating
income that are not meaningful because the Company's LTM operating income was
negative.  The analysis of the Public Comparables also resulted in market
capitalization multiples of 11.3x to 27.1x for current fiscal year forecast net
income and 9.4x to 22.1x for next fiscal year forecast net income; the Merger
results in multiples for current and next fiscal year forecast net income that
are not meaningful due to the Company's forecast that net income will be
negative for the 1996 and 1997 fiscal years.  The analysis of this group of
companies yielded a range of multiples for book value as of the latest fiscal
quarter of 1.1x to 7.9x; the Merger results in a multiple that is not meaningful
because the Company has negative equity.  Many of the comparisons of the Company
with the Public Comparables were not meaningful due to the poor performance of
the Company; these results emphasized the distressed nature of the Company and
assisted TM Capital, in conjunction with the various other analyses it
performed, in supporting its ultimate conclusion.
    

          Analysis of Selected Acquisitions.  TM Capital reviewed acquisition
premiums paid in acquisitions of technology companies (the "Premium Analysis")
since January 1, 1994.  The Premium Analysis yielded a broad range of premiums,
with overall median premiums of 36.0% and 45.6% relative to the target
companies' stock prices one day and one month prior to announcement,
respectively; the Merger results in premiums of 400% and 150% respectively.  The
multiples paid in an acquisition depend heavily upon the timing of the
acquisition relative to a variety of criteria, including the trading conditions
in the target's common stock and the overall market.

   

          Stock Trading History.  TM Capital examined the historical price and
trading volume of the Common Stock of the Company.  TM Capital also compared the
share price performance of the Company to an index of the Public Comparables and
the S&P 500.  Because of the illiquid nature of the Company's stock, this
analysis was not materially meaningful.

          Discounted Cash Flow Analysis.  TM Capital analyzed, through the use
of a discounted cash flow analysis, the present value of the future unleveraged
after-tax cash flow streams that the Company could produce over a five-year
period ending June 30, 2000, if the Company were to perform in accordance with
forecasts and other information provided by management.  The forecasts supplied
to TM Capital provided for Revenues of $2.8 million, $4.2 million, $6.0
million, $7.5 million and $11.0 million for the fiscal years ending June 30,
1996, 1997, 1998, 1999 and 2000, respectively.  Gross Profit was projected to be
($0.3) million, $0.8 million, $1.8 million, $3.0 million and $5.0 million for
the same periods, respectively.  EBITDA was forecasted to be ($1.7) million,
($0.7) million, ($0.3) million, $0.3 million and $1.5 million for the same
periods, respectively.  Operating Income was projected to be ($1.8) million,
($0.9) million, ($0.5) million, $0.1 million and $1.2 million for the same
periods, respectively.  Net Income was projected to be ($2.1) million, ($1.6)
million, ($1.3) million, ($0.8) million and $0.3 million for the same periods,
respectively.  After-tax cash flow was calculated by taking projected operating
income, adding depreciation, amortization and other non-cash items, and then
subtracting income taxes, increases in working capital and capital expenditures.
TM Capital estimated the terminal value for the Company at the end of the five-
year period by applying a range of multiples to the terminal-year EBITDA.  In
performing this analysis, TM Capital utilized discount rates ranging from 30% to
40% and EBITDA multiples ranging from 10x to 14x, which resulted in common
equity values for the Company ranging from negative $2.1 million to $0.8
million; the Merger results in a common

    

                                      -26-
<PAGE>
 
   

equity value of $1.4 million.  The discount rates used by TM Capital in this
analysis were derived from TM Capital's experience and knowledge of the returns
expected in the market for a high-risk investment such as this.  The range of
EBITDA multiples used in this analysis was derived from the Public Comparables
analysis, in which the median EBITDA multiple was 14.6x.  Due to the poor
performance of the Company in comparison with the Public Comparables, TM Capital
used a range below the median multiple.

    

          In reaching its conclusion, TM Capital broadly considered all of the
above discussed analyses and did not assign specific weights to any analysis.
TM Capital did not consider any single analysis as a threshold measurement for
rendering its opinion.  Ranges of fairness within each analysis and with respect
to the consideration to be paid in the Merger were not established.  In
addition, TM Capital considered other factors, as discussed above, including
historical market and trading volume of the Company Common Stock, past and
current business prospects and projections prepared by management.  Based on the
foregoing, TM Capital concluded that the consideration to be paid by Mergerco in
the proposed Merger was within the fair values indicated by the above analyses
considered in the aggregate.

          The analysis conducted by TM Capital in arriving at its opinion
included numerous macroeconomic, operating and financial assumptions and
involved the application of complex methodologies and educated judgment.  Such
analysis involves complex considerations and judgments concerning differences in
financial operating characteristics of the comparable companies and transactions
and other factors that could affect the valuations of the companies to which
they are being compared.  As indicated above, in preparing its opinion, TM
Capital relied on the accuracy and the completeness of all information supplied
or otherwise made available to it by the Company and assumed, without
independent verification, that financial projections had been reasonably
prepared and reflected the best currently available estimates and judgments of
the Company's management as to the expected future financial performance of the
Company.  TM Capital also made numerous assumptions regarding industry
performance, general business and economic conditions and other matters, many of
which are beyond the control of the Company.  Any estimates incorporated in the
analyses performed by TM Capital are not necessarily indicative of the actual
past or future results or values, which may be significantly more or less
favorable than such estimates.  Estimates of values do not purport to be
appraisals and do not necessarily reflect the prices at which companies may be
sold in the future.

          Pursuant to a letter agreement dated February 21, 1996, the Company
engaged TM Capital to act as its financial advisor in connection with the
contemplated transaction.  Pursuant to the terms of such engagement letter, it
was agreed that the Company would pay TM Capital a fee of $50,000 in connection
with the rendering of its opinion.  In addition, the Company has also agreed to
reimburse TM Capital for its reasonable out-of-pocket expenses up to $5,000, and
to indemnify TM Capital against certain liabilities, including liabilities under
federal securities laws.

          TM Capital is an investment banking firm engaged on a regular basis to
provide a range of investment banking and financial advisory services, including
the valuation of businesses and their securities in connection with mergers and
acquisitions.  The Company selected TM Capital as its financial advisor on the
basis of the background, experience and reputation of TM Capital.


Financial Advisor to the Principal Stockholders

          As described under "Special Factors -- Background of the Merger,"
pursuant to the HL Engagement Letter, the Principal Stockholders retained
Howard, Lawson to act solely as their financial advisor (and not the advisor to
or agent of any other person) in connection with determining a course of action
for the Principal Stockholders relating to their investment in the Company.
Howard, Lawson was not requested to, and did not, make

                                      -27-
<PAGE>
 
any valuation or render any opinion (oral or written) or advice concerning the
fairness of the Merger Consideration to the Public Stockholders or to any other
party (including the Principal Stockholders), although Howard, Lawson did
conduct various analyses in connection with its engagement, as described below.
A portion of Howard, Lawson's engagement was to prepare a feasibility study
regarding a possible going private transaction and to initiate discussions with
possible financing sources regarding such a transaction.  In connection with its
engagement, Howard, Lawson presented its report to the Principal Stockholders
dated March 15, 1996 (the "Howard, Lawson Report"), which updated and superseded
in its entirety an earlier report.

   
          As part of their activities, Howard, Lawson visited and interviewed
certain key customers, interviewed senior management of the Company, interviewed
several members of the Company's engineering staff, reviewed the stock price and
volume activity of the Common Shares since December 1, 1994, reviewed the
financial condition of the Company, estimated the Company's working capital
requirements through June 1996 and for fiscal 1997, reviewed the current
ownership and investments in the Company, and analyzed the financial performance
of other public companies in lines of business similar to that of the Company.
Howard, Lawson also prepared, for illustrative purposes only, a sample five-year
revenue and earnings scenario based on the five-year forecasts supplied by prior
management which are more particularly described above on page 17, and which
included various assumptions with respect to sales growth and gross margins,
which assumptions were  developed, in part, from historical sales and gross
margin figures for a group of public companies deemed comparable for purposes of
the illustration.   Howard, Lawson selected Quad Systems Corporation,
Perceptron, Inc., Robotic Vision Systems, Inc. and Adept Technology, Inc. as
companies generally in the same line of business as the Company.  More
specifically, these companies provide industrial automation and robotics systems
to the electronics and automotive industries.  Additionally, these companies
were relatively modest in absolute size with none having revenues in excess of
$70 million annually or total assets in excess of $45 million.  An analysis of
these public companies indicated a median annual growth rate in sales of 35% and
a median gross profit margin of 45% for such companies.  Such scenario yielded
the following:

          .    The Fiscal 1996 operating results scenario was based on year-to-
               date results of the Company and future orders projected by the
               prior management as of January 31, 1996, and the existing expense
               structure of the Company, which resulted in revenues of
               approximately $3.6 million and a net loss of $1.1 million.

          .    The Fiscal 1997 operating results scenario was based on possible
               orders to be delivered in Fiscal 1997 and existing expense
               structure of the Company as of December, 1995, which resulted in
               revenues of approximately $4.5 million and a loss of $600,000.

          .    The Fiscal 1998 operating results scenario was based on prior
               management's October 1995 forecast for Fiscal 1996 which resulted
               in revenues of approximately $7.3 million and profits before
               taxes of $0.8 million.

          .    The Fiscal 1999-Fiscal 2001 operating results scenarios were
               calculated by applying the prior years forecasts to the median
               growth rates in sales and growth profit margin derived from the
               analysis of the public companies discussed above.  Operating
               expenses were forecasted to grow at the same rate as revenues.
               This calculation resulted in revenues of approximately $18.0
               million and net income of $1.1 million for Fiscal 2001.

    

          Such scenario presented the results that might be achieved by the
Company if it accomplished such assumed sales growth and gross margin levels,
received the substantial capital infusion it required and effectively

                                      -28-
<PAGE>
 
implemented the action items developed by the Principal Stockholders in
conjunction with Howard, Lawson.  There can be no assurance that the actual
financial results of the Company will be consistent with those shown in such
scenario, and Public Stockholders should not rely upon such illustration as a
fair presentation of future financial performance of the Company.   In addition,
Howard, Lawson illustrated the potential investment, costs and fees associated
with a going private transaction.

          Howard, Lawson did not prepare any indications of value of the Company
or its Common Shares either prior to or after any potential transaction.  The
review of public companies was limited to their historical operating
performance, such as sales growth and gross profit margins, and their public
market data for illustration purposes only.

          Based on their activities, Howard, Lawson concluded that:  the Company
required continuing infusions of capital to fund continuing operating losses;
approximately $550,000 of additional capital would be required to fund the
Company's operations from January to June 1996 (not including payment on trade
accounts payable past due or accrued interest expense to Messrs. Cooper and
Colket), the majority of which would be required between April and June of 1996;
at least $1 million in additional capital would be required to fund the
Company's operations during fiscal 1997; customer, vendor and employee
satisfaction were low; new sources of capital (i.e., new investors) would be
unlikely to be interested in an investment in the Company in the near term; and
the Company would not be viable as a going concern until a substantial financial
and operational restructuring had been completed.

          Howard, Lawson has stated to the Principal Stockholders that, in its
view, the Howard, Lawson Report is not necessarily susceptible to partial
analysis or summary description.  In addition, Howard, Lawson has advised the
Principal Stockholders that selecting portions of the Howard, Lawson Report or
of the summary set forth above, without considering the analyses as a whole,
could create an incomplete view of the processes underlying Howard, Lawson's
analyses.  No company or transaction used in the above analyses as a comparison
is identical to the Company or the contemplated transaction.  The Howard, Lawson
Report was prepared solely for the purposes described above.  Analyses based
upon projected future results are not necessarily indicative of actual future
results, which may be significantly more or less favorable than suggested by
such analyses.  Because such analyses are inherently subject to uncertainty,
being based upon numerous factors or events beyond the control of the parties or
their respective advisors, none of Mergerco, the Company or Howard, Lawson or
any other person assumes responsibility if future results are materially
different from those projected.  The foregoing summary does not purport to be a
complete description of the Howard, Lawson Report and is qualified by reference
to the Howard, Lawson Report which is filed as an exhibit to the Schedule 13E-3.

   

          In the course of its investigation, Howard, Lawson relied upon, and
assumed the accuracy and completeness of, publicly available information and the
financial and other information provided by the Company, but Howard, Lawson did
not assume any responsibility for independent verification for any of the
foregoing information.  See "-- Background of the Merger" for a description of
information provided by the Company.  In addition, Howard, Lawson did not make
an independent evaluation or appraisal of the assets of the Company, nor was
Howard, Lawson furnished with any such evaluation or appraisals.  The Howard,
Lawson Report was based on facts and circumstances existing and disclosed to
Howard, Lawson on the date such report was presented to the Principal
Stockholders.

    


          Howard, Lawson provides financial advisory and investment banking
services for its clients.  Howard, Lawson was selected to act as the Principal
Stockholders' financial advisor in connection with their interest in the Company
based upon Howard, Lawson's qualifications, expertise and reputation, including
the fact that Howard, Lawson, as part of its investment banking business, is
continually engaged in the valuation of businesses and their securities in
connection with mergers and acquisitions and private placements, and valuations
for estate,

                                      -29-
<PAGE>
 
corporate and other purposes.  The Principal Stockholders selected Howard,
Lawson as their financial advisor because it is a recognized investment banking
firm that has substantial experience in transactions similar to the Merger.

          Pursuant to the terms of the HL Engagement Letter, the Principal
Stockholders agreed to pay Howard, Lawson a non-refundable cash fee of $20,000
plus a cash completion fee of $150,000 in the event the Principal Stockholders
elected to seek to acquire the Public Shares.  The Principal Stockholders
further agreed that immediately following the closing of the transaction
pursuant to which the Principal Stockholders acquired the Public Shares, they
will cause the Surviving Corporation to issue to Howard, Lawson, or its
affiliate, a warrant to purchase 8% of the total number of shares of common
stock of the Surviving Corporation then outstanding, calculated on a fully-
diluted basis at the time of issuance of the warrant, of which 5% will be vested
immediately at the Effective Time and the remaining 3% will vest one-third on
each of the first three anniversaries of the Effective Time, provided that Mr.
Lawson remains on the Board of Directors of the Surviving Corporation at each
such date.  The aggregate exercise price of the warrant will be $240,000, which
Howard, Lawson believes is a reasonable estimation of the fair market value of
the underlying common stock as of the date of issuance of the warrant, in light
of the capital contributions of approximately $2.5 million to be made to the
Surviving Corporation by the Principal Stockholders as discussed above.  The
warrant will have a term of five (5) years.  In addition, the Principal
Stockholders agreed to reimburse Howard, Lawson for its reasonable out-of-pocket
expenses during the term of the engagement.

   

Position of Principal Stockholders as to Fairness

          The Principal Stockholders considered the analyses of and the factors
examined by Howard, Lawson, and have adopted those analyses and conclusions as
their own.  See "--Background of the Merger" and "--Financial Adviser to the
Principal Stockholders."  The Principal Stockholders determined the amount of
the Merger Consideration by taking into account these analyses and factors and
the existing trading ranges for the Company's stock and believe that these
analyses and factors as well as the consideration of the trading ranges when
considered together, provide a reasonable basis to believe that the Merger is
fair from a financial point of view to the unaffiliated Public Stockholders.
This belief should not, however, be construed as a recommendation by either of
the Principal Stockholders to the unaffiliated Public Stockholders to vote to
approve the Merger Agreement.  The Principal Stockholders did not assign
specific relative weight to the analyses and factors considered in reaching
their belief as to fairness.

    
Conflict of Interests of Principal Stockholders in the Merger

   

          The Principal Stockholders are the only persons who currently serve on
the Company's Board of Directors.  As the sole stockholders of Mergerco, they
will have a direct economic interest in the Merger which creates a conflict of
interest with their roles as Board members in making the determination whether
the Merger is in the best interests of the Company and its stockholders so as to
recommend its approval and adoption by the stockholders of the Company.  They
are also currently the Company's two largest stockholders.  As of the date of
this Proxy Statement, Mr. Cooper has beneficial ownership (including voting
control of the Cooper Affiliate Shares) of approximately 27.6% of the
outstanding Common Shares, and Mr. Colket has beneficial ownership of
approximately 11.8% of the outstanding Common Shares.  On a fully-diluted basis,
assuming the exercise of warrants that have been issued to each of the Principal
Stockholders in connection with debt financings provided to the Company by the
Principal Stockholders (the exercise prices of which are significantly greater
than the current market value, those percentages of beneficial ownership would
be 30.4% and 17.3%, respectively.  In addition, the Company is currently
indebted to each of Messrs. Cooper and Colket for loans aggregating $1,017,168
and $1,874,085, respectively, including accrued interest through May 8, 1996.

    

                                      -30-
<PAGE>
 
          In consideration of the anticipated contributions to Mergerco by the
Principal Stockholders and additional equity contributions to be made to the
Surviving Corporation by each of the Principal Stockholders, it is currently
anticipated that the equity interest in the Surviving Corporation ultimately
will be evenly divided between the Principal Stockholders.  Additionally, the
Principal Stockholders, together with Mr. Lawson, will constitute the initial
members of the Board of Directors of the Surviving Corporation.

Certain Effects of the Merger

          Following the Merger, the Principal Stockholders will own 100% of the
Surviving Corporation's outstanding shares of common stock.  The Principal
Stockholders will be the sole beneficiaries of any future earnings and growth of
the Surviving Corporation (until shares of common stock are issued to other
stockholders) and will have the ability to benefit from any divestitures,
strategic acquisitions or other corporate opportunities that may be pursued by
the Company in the future.  At such time, the Public Stockholders will cease to
have any ownership interest in the Company or rights as stockholders.  The
Public Stockholders will no longer benefit from any increases in the value of
the Company or the payment of dividends on the Common Shares and will no longer
bear the risk of any decreases in value of the Company.  To date, the Company
has never paid any dividends on the Common Shares.

          As a result of the Merger, the Surviving Corporation will be privately
held and there will be no public market for its Common Stock.  Upon consummation
of the Merger, the Common Shares will cease to be traded over-the-counter with
quotations compiled by the OTC Bulletin Board.  In addition, registration of the
Common Shares under the Exchange Act will be terminated, which will eliminate
the reporting requirements under the Exchange Act.

    
          Howard, Lawson will receive a warrant to purchase 8% of the Common
Stock of the Surviving Corporation under the terms set forth above, and certain
key employees and consultants of the Surviving Corporation are expected to
receive stock appreciation rights promptly after the Effective Time.  In
particular, stock appreciation rights may be granted to Mr. Schmidt, the
Company's Vice President of Marketing and Sales.  Moreover, the Surviving
Corporation may determine to initiate employee stock option and other employee
benefit plans in the future to compensate and incentives key employees.
     

Future Plans of the Company

    

          The Principal Stockholders have agreed with each other to provide
approximately $2,500,000 in funds to the Surviving Corporation (not including
payment of the Merger Consideration and the expenses related to the transaction)
during the period from the Effective Time through July 1, 1997 in order to pay
certain trade debt of the Company and provide initial capital.  The Surviving
Corporation's balance sheet will therefore be improved from that of the
Company's balance sheet immediately prior to the Merger, although the Surviving
Corporation will  remain indebted to the Company's bank in the aggregate amount
of $1,700,000 and to the Principal Stockholders in the aggregate amount of
$2,891,253, including accrued interest thereon through May 8, 1996.  Moreover,
such improvement in The Surviving Corporation's balance sheet will occur only as
a direct result of the proposed transaction, in the absence of which the
Principal Stockholders do not currently intend, and are under no obligation, to
invest the additional capital.

     

                                      -31-
<PAGE>
 
   
          Except as indicated in this Proxy Statement, the Principal
Stockholders do not have any present plans or proposals subsequent to the Merger
which relate to or would result an extraordinary corporate transaction, such
as a merger, reorganization or liquidation, involving the Company, a sale or
transfer of a material amount of assets of the Company or any material change in
the Company's corporate structure.  The Principal Stockholders do presently
contemplate that, if the Merger is consummated, the Surviving Corporation will
be converted from a "C" corporation to a corporation taxed under Subchapter "S"
of the Internal Revenue Code of 1986, as amended, for the tax year beginning
July 1, 1996.  The Principal Stockholders consider the election of a Subchapter
"S" corporate status to be one of the significant benefits to engaging in the
contemplated transactions because such election permits any losses or income
that may be incurred by the Surviving Corporation to be passed through and
reported on such stockholders' personal income tax returns and to eliminate a
corporate level federal income tax to the extent of future profits, if any.
Subchapter "S" status is not practical prior to the Merger because it is
unavailable to the Company in its current ownership structure as a result
of, among other reasons, it has more than 35 stockholders.  In addition, the
Principal Stockholders expect that the Company will need to undergo a
significant financial, operational and managerial restructuring subsequent to
the Merger for it to have any possibility of attaining financial stability and
economic viability as a going concern, with realistic prospects for long-term
profitability and growth.

    


          The Principal Stockholders anticipate that the Merger will result in
significant changes both in the management and financial structure of the
Company.  They anticipate that, by providing or making available additional debt
financing, including continuing to guarantee corporate debt, and by injecting
additional equity capital into the Company, they can assist the Company to
restructure itself financially, which should result in eliminating much of its
delinquent trade credit and all of its bank debt currently in default.  They
also anticipate that if they personally loan additional capital to the Company
to help solve the Company's financial problems, corporate assets would continue
to be used to collateralize the debt to them.

   

          The Principal Stockholders anticipate that the assumption by the
Company of the status of a private company would allow the Company to eliminate
certain overhead costs (including the time devoted by employees and the fees and
expenses of various professional advisors and service providers of the Company)
which relate exclusively to the Company's being a public company.  Some of those
costs include the following: the costs of certain accounting, auditing and SEC
counsel activities, the cost of preparing, printing and mailing corporate
reports and proxy statements, the expense of a transfer agent and the cost of
dealing with stockholder questions.  The Company estimates that these costs
approximated $175,000 for each of the last two years exclusive of unquantifiable
management time.

    

Dissenters' Rights of Appraisal

    
 
          The following is a summary of the provisions of Section 262 of the
DGCL relating to appraisal rights.  Section 262 of the DGCL is reproduced in its
entirety as Exhibit I to this Proxy Statement, and this summary is qualified
in its entirety by reference to Exhibit I.  Stockholders should read carefully
Exhibit I and, if they wish to exercise their rights to an appraisal, follow
carefully the procedures set forth therein.  Any stockholder considering
demanding an appraisal is advised to consult legal counsel.

          Under Section 262 of the DGCL, holders of record of shares of the
Company who do not wish to accept the consideration for their shares as provided
for in the Merger Agreement have the right to seek an appraisal of the fair
value of their shares  exclusive of any element of value arising from the
accomplishment or expectation of the Merger in the Delaware Court of Chancery
(the "Delaware Court").  Each stockholder is urged to read carefully the
materials contained in this Proxy Statement and the other materials incorporated
herein in making a determination whether to accept the consideration for their
shares as provided for in the Merger Agreement

    

                                      -32-
<PAGE>
 
or to seek an appraisal pursuant to the DGCL.  Stockholders desiring to exercise
their appraisal rights under the DGCL are referred to herein as "Appraisal
Stockholders."

   

          Each Appraisal Stockholder wishing to assert a right to such appraisal
must, before the taking of the vote at the Meeting to be held on June 18,
1996, make a written demand for the appraisal of his or her shares to the
Company at the address set forth below.  Failure to make such demand on or
before such time will foreclose an Appraisal Stockholder's right to an
appraisal.  The demand must reasonably inform the Company of the identity of the
Appraisal Stockholder making the demand as well as the intention of such
Appraisal Stockholder to demand an appraisal of the fair value of the shares
held by such stockholder.

     

          For purposes of making an appraisal demand, the address of the Company
is:  Megamation Inc., 51 Everett Drive, Building #B4, Lawrenceville, New Jersey
08648, Attention: Edward F. Borkowski, President.

          Only a holder of record of shares, or a person duly authorized and
explicitly purporting to act on the record holder's behalf, is entitled to
assert an appraisal right with respect to the shares registered in the record
holder's name.  Beneficial owners who are not record holders and who wish to
exercise appraisal rights are advised to consult promptly with the appropriate
record holders as to the timely exercise of appraisal rights.  A record holder,
such as a broker, who holds shares as a nominee for others may exercise
appraisal rights with respect to the shares held for one or more beneficial
owners, while not exercising such rights for other beneficial owners.  In such a
case, the written demand should set forth the numbers of shares as to which the
demand is made.  Where no shares are expressly mentioned, the demand will be
presumed to cover all shares held in the name of such record holder.

          A holder of shares held in "street name" who desires an appraisal must
take such actions as may be necessary to ensure that a timely and proper demand
for an appraisal is made by the record holder of such shares.  Shares held
through brokerage firms, banks and other financial institutions are frequently
deposited with and held of record in the name of a nominee of a central security
depository, such as Cede & Co.  Any holder of shares desiring an appraisal who
held his or her shares through a brokerage firm, bank or other financial
institution is responsible for ensuring that the demand for an appraisal is made
by the record holder.  The Appraisal Stockholder should instruct such firm, bank
or institution that the demand for an appraisal must be made by the record
holder of the shares, which might be the nominee of a central security
depository if the shares have been so deposited.  As required by Section 262 of
the DGCL, a demand for an appraisal must reasonably inform the Company of the
identity of the record holder (which might be a nominee as described above) and
of such holder's intention to seek an appraisal of such shares.

          A demand for an appraisal of shares owned of record by two or more
joint holders must identify and be signed by or for all of the holders.  A
demand for an appraisal signed by trustees, executors, administrators,
guardians, attorneys-in-fact, officers of corporations or others acting in a
fiduciary or representative capacity must so identify the persons signing the
demand.

          An appraisal demand may be withdrawn by an Appraisal Stockholder
within 60 days after the Effective Time, but thereafter the written approval of
the Company is needed for any such withdrawal.  Upon withdrawal of an appraisal
demand, a holder of shares will be entitled to receive the consideration for
their shares as provided for in the Merger Agreement.  No interest will be paid
on this amount.

          Within 120 days after the Effective Time (the "120-Day Period"), any
Appraisal Stockholder who has properly demanded an appraisal and who has not
withdrawn his or her demand as provided above (such Appraisal Stockholders being
hereinafter referred to collectively as the "Dissenting Stockholders" and the
shares held by such Dissenting Stockholders being hereinafter referred to as
"Dissenting Shares") and the Company each has the right to file in the Delaware
Court a petition (the "Petition") demanding a determination of the fair value of
the

                                      -33-
<PAGE>
 
Dissenting Shares held by all of the Dissenting Stockholders.  If, within the
120-Day Period, no Petition shall have been filed as provided above, all rights
to an appraisal will cease and all the Dissenting Stockholders will become
entitled to receive the consideration for their shares as provided for in the
Merger Agreement without interest thereon after the Effective Time, with respect
to such Dissenting Shares.  The Company is not obligated and does not intend to
file such a Petition.  Any Dissenting Stockholder is entitled, pursuant to a
written request to the Company made within the 120-Day Period, to receive from
the Company a statement setting forth the aggregate number of shares with
respect to which demands for appraisal have been received and the aggregate
number of Dissenting Stockholders.

          Upon the filing of the Petition, service of a copy thereof is required
to be made upon the Company, which, within 20 days after such service, must file
in the office of the Register in Chancery in which the Petition was filed a duly
verified list containing the names and addresses of all Appraisal Stockholders.
The Delaware Court may order that notice of the time and place fixed for the
hearing on the Petition be sent by registered or certified mail to the Company
and all of the Dissenting Stockholders, and be published at least one week
before the day of the hearing in a newspaper of general circulation published in
the City of Wilmington, Delaware or in another publication determined by the
Delaware Court.  The Delaware Court will approve the form of notice by mail and
by publication.  The costs relating to these notices will be borne by the
Company.  If a hearing on the Petition is held, the Delaware Court is empowered
to determine which Appraisal Stockholders have complied with the provisions of
Section 262 of the DGCL and are entitled to an appraisal of their shares.  The
Delaware Court may require that Dissenting Stockholders submit their stock
certificates which had represented shares for notation thereon of the pendency
of the appraisal proceedings.  The Delaware Court is empowered to dismiss the
proceedings as to any Dissenting Stockholder who does not comply with such
requirement.  Accordingly, Dissenting Stockholders are cautioned to retain their
stock certificates pending resolution of the appraisal proceedings.

   

          Dissenting Shares will be appraised by the Delaware Court at their
fair value as of the Effective Time, exclusive of any element of value arising
from the accomplishment or expectation of the Merger.  The Delaware courts
appraise dissenting shares by considering, among other things, proof of value by
any techniques or methods which are generally acceptable in the financial
community and otherwise admissible in court taking into consideration market
value, asset value, dividends, earnings prospects, the nature of the enterprise
and all other relevant factors involving the value of a company.  The value so
determined for the shares could be equal to, more or less than the consideration
for the shares as provided for in the Merger Agreement, and could be based upon
consideration other than, or in addition to, the consideration for the shares as
provided  for in the Merger Agreement, the market value of the shares, asset
values and earnings capacity.  The Company reserves the right to assert in any
appraisal proceeding that the fair value of the shares as of the Effective Time
is less than the consideration for the shares as provided for in the Merger
Agreement.

    

          In Weinberger v. UOP, Inc., et al. (decided February 1, 1983), the
Delaware Supreme Court stated, among other things, that "proof of value by any
techniques or methods which are generally considered acceptable in the financial
community and otherwise admissible in court" should be considered in an
appraisal proceeding, and that "fair price obviously requires consideration of
all relevant factors involving the value of a company. . ."  The Delaware
Supreme Court stated that in making this determination of fair value the court
must consider market value, asset value, dividends, earnings prospects, the
nature of the enterprise and any other factors which could be ascertained as of
the date of the merger that throw any light on future prospects of the merged
corporation.  The Delaware Supreme Court also held that "elements of future
value, including the nature of the enterprise, which are known or susceptible of
proof as of the date of the merger and not the product of speculation, may be
considered."  In addition, the Delaware Supreme Court stated in Weinberger that
while ordinarily a stockholder's only monetary remedy would be an appraisal,
such remedy may not be adequate "in certain cases, particularly where fraud,

                                      -34-
<PAGE>
 
misrepresentation, self-dealing, deliberate waste of corporate assets, or gross
and palpable overreaching are involved," and that in such cases the Delaware
Court would be free to fashion any form of appropriate relief.

          The Delaware Court may also, on application, (i) determine a fair rate
of interest, simple or compound, if any, to be paid to Dissenting Stockholders
in addition to the value of the Dissenting Shares for the period from the
Effective Time to the date of payment, (ii) assess costs among the parties as
the Delaware Court deems equitable and (iii) order all or a portion of the
expenses incurred by any Dissenting Stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and fees
and expenses of experts, to be charged pro rata against the value of all
Dissenting Shares.  Determinations by the Delaware Court are subject to
appellate review by the Delaware Supreme Court.

          Dissenting Stockholders are generally permitted to participate in the
appraisal proceedings.  No appraisal proceeding in the Delaware Court shall be
dismissed as to any Dissenting Stockholder without the approval of the Delaware
Court, and this approval may be conditioned upon terms which the Delaware Court
deems just.

          From and after the Effective Time, Dissenting Stockholders will not be
entitled to vote their shares for any purpose and will not be entitled to
receive payment of dividends or other distributions in respect of such shares
payable to stockholders of record thereafter.

Certain Federal Income Tax Consequences of the Merger

   

          The Company has received an opinion of Pepper, Hamilton & Scheetz,
counsel to the Principal Stockholders, indicating its concurrence with the
following:

          .    The receipt of cash for Common Shares pursuant to the Merger will
               be a taxable transaction for federal income tax purposes under
               the Code, and also may be a taxable transaction under applicable
               state, local, foreign and other tax laws.

          .    In general, for federal income tax purposes a stockholder will
               recognize gain or loss equal to the difference between the tax
               basis for the Common Shares held by such stockholder and the
               amount of cash received in exchange therefor.  Such gain or loss
               will be capital gain or loss if the Common Shares are capital
               assets in the hands of the stockholder and will be long-term
               capital gain or loss if the holding period for the Common Shares
               is more than one year.  As of the date of this Proxy Statement,
               long-term capital gains recognized in 1996 by stockholders who
               are individuals are taxable at a maximum statutory rate of 28%
               (as compared with a maximum statutory rate of 39.6% on ordinary
               income).  Corporations generally are subject to tax at a maximum
               statutory rate of 35% on both capital gains and ordinary income.
               The distinction between capital gain and ordinary income may be
               relevant for certain other purposes, including the taxpayer's
               ability to utilize capital loss carryovers to offset any gain
               recognized.

    

          The foregoing discussion may not be applicable to stockholders who
acquired their Common Shares pursuant to the exercise of options or other
compensation arrangements or who are not citizens or residents of the United
States or who are otherwise subject to special tax treatment under the Code.

          If payments are made to option or warrant holders under the terms of
the Merger, it would be a taxable transaction for federal income tax purposes.
The character of the income or loss, if any, would be dependent on the facts and
circumstances under which the warrant or option was granted.

                                      -35-
<PAGE>
 
   

          Certain noncorporate stockholders may be subject to back-up
withholding at a rate of 31% on the receipt of the Merger Consideration.
Generally, back-up withholding applies only when the taxpayer fails to furnish
or certify a proper taxpayer identification number or when the payor is notified
by the Internal Revenue Service that the taxpayer identification number used by
the stockholder is incorrect.

    

          THE FOREGOING DISCUSSION OF CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF
THE MERGER IS INCLUDED FOR GENERAL INFORMATION ONLY AND IS BASED ON EXISTING TAX
LAWS AS OF THE DATE OF THIS PROXY STATEMENT, WHICH MAY DIFFER AT THE EFFECTIVE
TIME.  PROPOSED LEGISLATION, IF ENACTED, MAY ALTER THE RATES OF TAXATION SHOWN
ABOVE.  EACH STOCKHOLDER IS URGED TO CONSULT SUCH STOCKHOLDER'S OWN TAX ADVISOR
TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO SUCH STOCKHOLDER OF THE MERGER,
INCLUDING THE APPLICABILITY AND EFFECT OF STATE, LOCAL, FOREIGN AND OTHER TAX
LAWS AND BACK-UP WITHHOLDING.

   

Estimated Fees and Expenses; Sources of Funds

    

          Estimated fees and expenses incurred or to be incurred by Company or
Mergerco in connection with the Merger and the funds required to repay debt and
provide initial working capital to the Company subsequent to the Merger are
approximately as follows:

<TABLE>
<CAPTION>
 
<S>                                         <C>
Payment of Merger Consideration (1).......  $  920,483
Financial advisory fees and expenses (2)..     230,000
Legal fees and expenses (3)...............     260,000
Accounting fees and expenses..............      15,000
SEC filing fees...........................         185
Printing and mailing expenses.............       5,000
Paying agent fees and expenses............       5,000
Miscellaneous expenses....................       4,332
Repayment of certain Company trade debt...     600,000
Working capital infusion..................   1,960,000
                                            ----------
 
TOTAL.....................................  $4,000,000
- - - - - --------------------
</TABLE>

(1)  Includes payment for all outstanding Common Shares other than those owned
     by Mergerco.

(2)  Includes the fees and estimated expenses of TM Capital and Howard, Lawson.
     See "--Opinion of TM Capital; Summary of Financial Analyses -- Financial
     Advisor to the Principal Stockholders."

(3)  Includes the estimated fees and expenses of counsel for the Company and
     counsel for each of the Principal Stockholders.

     The total amount of funds required to pay the Merger Consideration and the
expenses incident to the Merger Agreement and the consummation of the
transactions contemplated thereby, to repay certain trade debt of the Company
and to provide for initial working capital for the Surviving Corporation's
operations subsequent to the Merger will be provided from the personal funds of
the Principal Stockholders, and other than the Merger Consideration, which will
be contributed to Mergerco as equity immediately before the Merger, may take the
form of either a variety of debt financing arrangements, additional
contributions to equity capital or a combination of both.  Each party shall pay
its own expenses if the Merger is not consummated.  The total amount of
$4,000,000 in capital to be invested in the transaction represents a commitment
on the part of the Principal Stockholders to each other to

                                      -36-
<PAGE>
 
support the investment in the Company made by the other.  A portion of such
total will be paid at or shortly after the Effective Time to pay the Merger
Consideration and the expenses of the transaction and to fund the initial
working capital requirements of the Surviving Corporation, and a portion of such
total will be phased-in during the period through July 1, 1997.

Accounting Treatment of the Merger

          The Merger will be accounted for as a "purchase" as that term is used
under generally accepted accounting principles for accounting and financial
reporting purposes.

Regulatory Approvals

          No federal or state regulatory approvals are required to be obtained,
nor are any regulatory requirements complied with, in connection with
consummation of the Merger by any party to the Merger Agreement, except for the
requirements of the DGCL in connection with obtaining shareholder approvals and
consummation of the Merger and the SEC in connection with the filing and
dissemination of this Proxy Statement and related documents.

                                      -37-
<PAGE>
 
                  THE MEETING; MECHANICS OF VOTING AND PROXIES

Time, Date and Place

   

          The Meeting of the stockholders of the Company to consider and vote
upon the Merger Proposal will be held on Tuesday, June 18, 1996 at 10:00
a.m., local time, at the offices of the Company, 51 Everett Drive, Building #B4,
Lawrenceville, New Jersey 08648.

    

Record Date; Voting Securities; Quorum

   

          Only stockholders of record at the close of business on June 18,
1996, the Record Date for the Meeting, will be entitled to notice of, and to
vote at, the Meeting and any adjournments or postponements thereof.  As of the
close of business on the Record Date, there were [14,358,666] outstanding Common
Shares held by [422] record holders of the Company.  There was no other class
of voting securities of the Company outstanding on that date.  Each Common Share
is entitled to one vote, and all Common Shares have equal voting rights.  The
presence, in person or by Proxy, of the holders of a majority of the total
outstanding Common Shares entitled to vote is necessary to constitute a quorum
for the transaction of business at the Meeting.  Abstentions and broker non-
votes (where a broker or other record holder submits a Proxy but does not have
authority to vote a customer's Common Shares) will be considered present for
purposes of establishing a quorum.

    

Required Vote

          Pursuant to the DGCL, the affirmative vote of at least a majority of
all of the outstanding Common Shares is required to approve and adopt the Merger
Proposal.  The approval of a majority of the Public Shares held by the Public
Stockholders is not required.  The Principal Stockholders will vote the Common
Shares that they intend to contribute to Mergerco, representing approximately
35.9% of the outstanding Common Shares, in favor of the approval and adoption of
the Merger Agreement.  In addition, the Company has been informed that Dr.
Pollack's Common Shares and the Cooper Affiliate Shares, aggregating
approximately 8.0% and 3.5%, respectively, of the outstanding Common Shares will
be voted in favor of the Merger Proposal.  Therefore, an aggregate of
approximately 47.4% of the outstanding Common Shares shall be voted in the
affirmative.  The vote in favor of the approval and adoption of the Merger
Agreement is not assured for purposes of the DGCL without the affirmative vote
of additional shares held by another stockholder of the Company.  However, the
vote of only approximately 373,325 additional shares, or less than an additional
3.0% of the outstanding Common Shares, is necessary to approve the Merger
Agreement.

Voting of Proxies

          Common Shares represented by Proxies, in the accompanying form of
Proxy, which are properly executed, duly returned and not revoked, will be voted
in accordance with the instructions contained therein.  If no specification is
indicated on the Proxy, the Common Shares represented thereby will be voted (i)
FOR the Merger Proposal, and (ii) FOR any other matter that may properly be
brought before the Meeting in accordance with the judgment of the person or
persons voting the Proxies.  The execution of a Proxy will in no way affect a
stockholder's right to attend the Meeting and vote in person.  Attendance at the
Meeting will not in and of itself constitute the revocation of a Proxy.

          A stockholder voting through a Proxy who abstains with respect to
approval of the Merger will be considered to be present and entitled to vote on
that matter and will be, in effect, a negative vote, but a stockholder
(including a broker) who does not give authority to a Proxy to vote, or
withholds authority to vote, on such matter shall not be considered present and
entitled to vote thereon.

                                      -38-
<PAGE>
 
          Any Proxy executed and returned by a stockholder may be revoked at any
time thereafter if written notice of revocation is given to the Secretary of the
Company prior to the vote to be taken at the Meeting, or by execution of a
subsequent Proxy which is presented at the Meeting, or if the stockholder
attends the Meeting and votes by ballot, except as to any matter or matters upon
which a vote shall have been cast pursuant to the authority conferred by such
Proxy prior to such revocation.

          The cost of solicitation of Proxies from the stockholders on behalf of
the Board of Directors will be paid by the Company.  In addition to solicitation
by mail, directors, officers and regular employees of the Company may solicit
Proxies by telephone, telegram, facsimile transmission or by personal
interviews.  Such persons will receive no additional compensation for such
services but may be reimbursed for out-of-pocket expenses incurred in connection
therewith.  The Company will reimburse banks, brokerage firms, nominees,
fiduciaries and custodians for their reasonable charges and expenses incurred in
forwarding Proxy material to the beneficial owners of Common Shares held of
record by such persons.

                                      -39-
<PAGE>

 
                              THE MERGER AGREEMENT

General

          The Merger Agreement provides for the Merger of Mergerco with and into
the Company at the Effective Time and the separate corporate existence of
Mergerco shall cease and the Company shall continue as the Surviving Corporation
to be governed by the laws of the State of Delaware.  As a result of the Merger,
the Principal Stockholders will own all of the Surviving Corporation's common
stock.  In the Merger, the stockholders of the Company, other than Mergerco and
stockholders who exercise their dissenters' rights under Delaware law, will
received the Merger Consideration described below.  See "SPECIAL FACTORS --
Purpose and Reasons for the Merger."

Effective Time of the Merger

   

          The Effective Time of the Merger will occur upon duly filing a
Certificate of Merger with the Secretary of State of the State of Delaware (as
required by the DGCL) or at such later time as is specified in such Certificate
of Merger.  It is anticipated that such Certificate of Merger will be filed as
promptly as practicable on or after the Closing Date.  Such filing will be made,
however, only upon satisfaction or waiver of all conditions to the Merger
contained in Article 5 of the Merger Agreement. The following discussion of the
Merger Agreement is qualified in its entirety by reference to the complete text
of the Merger Agreement, which is attached to this Proxy Statement as 
Exhibits A-1 and A-2 and is incorporated herein by reference.

     

The Surviving Corporation

   

          Under Article 1 of the Merger Agreement, at the Effective Time, the
effect of the Merger will be as provided in Section 251 of the DGCL.  The
Company, as the Surviving Corporation, will possess all of the rights,
privileges, immunities, powers and franchises, of a public and private nature,
of the Company and Mergerco, and all property, real, personal and mixed, and all
other causes of action and all and every other interest of, or belonging to or
due to, Company or Mergerco, will be deemed to be transferred to and vested in
such Surviving Corporation without further act or deed; and the title to any
real estate, or any interest therein, vested in either of the merged companies
shall not revert or in any way be impaired by reason of the Merger.  The
Surviving Corporation will thereafter be responsible and liable for all of the
liabilities and obligations of the Company and Mergerco; any claim existing or
action or proceeding pending by or against either of the merged companies may be
prosecuted to judgment as if such Merger had not taken place, or the Surviving
Corporation may be substituted in the place of the Company and Mergerco.
Section 1.4 of the Merger Agreement provides that the Principal Stockholders,
who will be the directors of Mergerco immediately prior to the Effective Time,
will become the directors, together with Mr. Lawson, of the Surviving
Corporation at the Effective Time, and the executive officers of the Company
immediately prior to the Effective Time will become the executive officers of
the Surviving Corporation after the Effective Time, until their respective
successors have been duly elected or appointed and qualified in the manner
provided in the Certificate of Incorporation and By-Laws of the Surviving
Corporation, or as otherwise provided by law.  In addition, Sections 1.2 and 1.3
of the Merger Agreement provides that  the Surviving Corporation will adopt as
its Certificate of Incorporation and By-laws the Certificate of Incorporation
and By-laws of Mergerco as in effect immediately prior to the Effective Time,
until duly amended in accordance with the terms thereof and the DGCL.

     

Consideration to be Paid to Public Stockholders; Conversion of Common Shares

    
          Under Section 2.1 of the Merger Agreement, as a result of the
Merger, each Common Share (except shares held by the Company as treasury stock,
shares owned by Mergerco and shares owned by Public

    

                                      -40-
<PAGE>
 
Stockholders who perfect their dissenters' rights under the DGCL) issued and
outstanding immediately prior to the Effective Time will be converted into and
represent the right to receive the Merger Consideration of $.10 in cash, without
interest, subject to applicable back-up withholding taxes.  Upon conversion,
each Common Share will no longer be outstanding and will automatically be
canceled and retired and cease to exist and certificates previously evidencing
Common Shares immediately prior to the Effective Time will thereafter represent
only the right to receive the Merger Consideration.  Each Common Share owned by
Mergerco or held by the Company as treasury stock will be canceled without any
conversion rights or consideration.  Each share of common stock, par value $.01
per share, of Mergerco issued and outstanding immediately prior to the Effective
Time will automatically be converted into one newly and validly issued, fully
paid and nonassessable share of common stock, par value $.01 per share, of the
Surviving Corporation.

    

          Under Section 2.4 of the Merger Agreement, at the Effective Time,
except as otherwise provided in the Merger Agreement, each option and warrant
granted by the Company to purchase Common Shares, which is outstanding
immediately prior to the Effective Time, will be canceled and retired and will
cease to exist, subject to the written agreement of each option and warrant
holder.  In the event that an option or warrant granted by the Company to
purchase Common Shares has vested and is exercisable (or vests and becomes
exercisable as a result of the Merger), each holder of such option or warrant
will, in settlement thereof, receive from the Surviving Corporation for each
Common Share subject to such option or warrant an amount in cash (subject to
applicable withholding tax) equal to the difference between the Merger
Consideration and the per share exercise price of such option or warrant, to the
extent such difference is a positive number. Upon receipt of such consideration,
the option or warrant will be canceled.  Because none of the exercise prices for
such options or warrants is less than the $.10 per share Merger Consideration,
the practical result of this provision is that no consideration will be
delivered in exchange for the cancellation of all outstanding options and
warrants to purchase Common Shares.

          As described above, upon consummation of the Merger, subject to the
provisions described below, each Common Share outstanding immediately prior to
the Effective Time (except shares held by the Company as treasury stock, shares
owned by Mergerco and shares owned by Public Stockholders who perfect their
dissenters' rights under the DGCL) will be converted into the right to receive
the Merger Consideration.  Under Section 2.3 of the Merger Agreement, if the
Merger is consummated promptly after the Effective Time, the Surviving
Corporation shall deposit with the Paying Agent monies sufficient to pay the
aggregate Merger Consideration (the "Payment Fund").  In addition, instructions
with regard to the surrender of certificates formerly representing Common
Shares, together with the Letter of Transmittal to be used for that purpose,
will be mailed by the Paying Agent to the Public Stockholders as soon as
practicable after the Effective Time.  The Paying Agent, as soon as practicable
following receipt from a Public Stockholder of a duly executed Letter of
Transmittal, together with certificates formerly representing Common Shares and
any other items required by the Surviving Corporation or the Paying Agent, shall
pay to such Public Stockholder the product of:  (x) the number of Common Shares
previously evidenced by such certificates and (y) the Merger Consideration, out
of the Payment Fund and the certificates so surrendered will be canceled.  If
payment is to be made to a person other than the person in whose name the
certificate surrendered is registered, it will be a condition of payment that
the certificate so surrendered be properly endorsed or otherwise in proper form
for transfer and that the person requesting such payment pay any transfer or
other taxes required by reason of such payment or establish to the satisfaction
of the Surviving Corporation that such taxes have been paid or are not
applicable.

    


          STOCKHOLDERS OF THE COMPANY SHOULD NOT SEND ANY STOCK CERTIFICATES
EVIDENCING COMMON SHARES WITH THEIR PROXY CARDS AT THIS TIME.  ALL QUESTIONS AND
REQUESTS FOR INFORMATION RELATING TO THE PROCEDURE FOR PAYMENT OF THE MERGER
CONSIDERATION FOR THE PUBLIC SHARES SHOULD BE DIRECTED TO THE PAYING AGENT.

                                      -41-
<PAGE>
 
   

          Under Section 2.3(b) of the Merger Agreement, until surrendered, in
accordance with provisions of the Merger Agreement, from and after the Effective
Time, each certificate previously evidencing Common Shares (other than
certificates previously evidencing shares held in treasury of the Company or
held by Mergerco) shall represent for all purposes only the right to receive the
Merger Consideration to which such holder is entitled and shall cease to have
any rights with respect to the Common Shares formerly represented thereby except
as otherwise provided by the Merger Agreement or by law.

          Under Section 2.3(c) of the Merger Agreement, any funds remaining in
the Payment Fund that remain unclaimed by Public Stockholders for six months
after the Effective Time will be returned to the Surviving Corporation and any
Public Stockholder who has not exchanged his Public Shares for the Merger
Consideration prior to that time shall look thereafter only to the Surviving
Corporation for payment of the Merger Consideration in respect of his Public
Shares.  Any amounts remaining unclaimed by Public Stockholders one year after
the Effective Time will, to the extent permitted by abandoned property and any
other applicable law, become the property of the Surviving Corporation without
further action or request, free and clear of all claims or interest of any
person previously entitled to such claims.  All interest accrued in respect of
the Payment Fund shall inure to the benefit of and be paid to the Surviving
Corporation.  Notwithstanding the foregoing, neither Mergerco nor the Surviving
Corporation shall be liable to any holder of Common Shares for any amount paid
to a public official pursuant to applicable abandoned property, escheat or
similar law.

          Under Section 2.3(d) of the Merger Agreement, the Surviving
Corporation will be entitled to deduct and withhold from consideration payable
to any holder of Common Shares such amounts as the Surviving Corporation is
required to deduct and withhold with respect to the making of such payment under
applicable tax law.  To the extent that amounts are so withheld by Surviving
Corporation, such amounts will be treated for all purposes of the Merger
Agreement as having been paid to the relevant holder of Common Stock.

          Under Section 2.3(e) of the Merger Agreement, at the Effective Time,
the stock transfer books will be closed and there will be no further
registration of transfer of Common Shares thereafter on the records of the
Company.

    


Representations and Warranties

   

          Article 4 of the Merger Agreement contains various representations
and warranties of the Company and Mergerco relating to, among other things, the
following matters (which representations and warranties are subject, in certain
cases, to specified exceptions and, generally, apply only to facts and
circumstances existing as of the date of the Merger Agreement):  (a) due
incorporation, corporate existence, good standing and power of, and similar
corporate matters with respect to, each of the Company and Mergerco; (b)
corporate power and authority to enter into, and the valid and binding execution
and delivery of, the Merger Agreement by each such party; (c) the absence of any
governmental authorization, consent or approval required to consummate the
Merger, except as disclosed; (d) the Merger Agreement and the Merger not
resulting in contraventions or conflicts with respect to the Certificate of
Incorporation or By-laws of the Company or Mergerco and violations of laws,
regulations, judgments, injunctions, orders or decrees relating to the Company
and Mergerco; and (e) the accuracy of information supplied by the Company and
Mergerco included in this Proxy Statement and the Schedule 13E-3.

          In Section 4.1 of the Merger Agreement, the Company has made certain
additional representations and warranties to Mergerco relating to the following
matters (which representations and warranties are subject, in certain cases, to
specified exceptions and, generally, apply only to facts and circumstances
existing as of the date of the Merger Agreement):  (a) the capital structure of
the Company; (b) the delivery to Mergerco of certain documents filed by the
Company with the SEC and the accuracy of the information contained in such
documents; (c) the fair presentation of the financial statements of the Company;
(d) the absence of any material adverse changes

    

                                      -42-
<PAGE>
 
to the Company's business operations or financial conditions resulting in a
Material Adverse Effect to the Company; (e) the vote of the Board of Directors
of the Company to approve the Merger Agreement and the Merger, to elect not to
be subject to the applicable state takeover law and to recommend the approval
and adoption of the Merger Agreement and the Merger by the Stockholders of the
Company; (f) the delivery of a fairness opinion from TM Capital; and (g) certain
tax matters.

    
          In Section 4.2 of the Merger Agreement, Mergerco has made certain
additional representations and warranties to the Company relating to the
following matters (which representations and warranties are subject, in certain
cases, to specified exceptions and, generally, apply only to facts and
circumstances existing as of the date of the Merger Agreement):  (a) the vote of
the Board of Directors and the Stockholders of Mergerco to approve the Merger
Agreement and the Merger and (b) at the Effective Time, the sufficiency of
available funds to provide all of the requisite Merger Consideration, to effect
all refinancing required in connection with the transactions contemplated by the
Merger Agreement and to pay all related fees and expenses.

    

Covenants

    
          In Article 6 of the Merger Agreement, the Company has agreed that
during the period from the date of the Merger Agreement to the Effective Time,
except as otherwise provided in the Merger Agreement or consented to by
Mergerco, the Company will conduct its business only in the regular and ordinary
course of business consistent with past practice and shall use commercially
reasonable efforts to preserve substantially intact its business organizations
and preserve its relationships with third parties with whom they have business
dealings.  The Company has further agreed that it shall not:  (i) declare or pay
any dividends on or make any other distributions on any shares of its capital
stock, (ii) split, combine or reclassify any of its capital stock or issue or
authorize or propose the issuance of any other securities in respect of or in
substitution for shares of its capital stock, (iii) repurchase or otherwise
acquire any shares of its capital stock, except as required by the terms of its
securities already outstanding or as contemplated by the Merger Agreement; (iv)
grant any options, warrants or rights to purchase Common Shares or amend or
reprice any option or the stock option plan; (v) issue, deliver or sell, or
authorize, or propose to issue any shares of its capital stock, any Company
Voting Debt (as defined in the Merger Agreement) or any rights, warrants or
options to acquire such shares; (vi) make any changes in its Certificate of
Incorporation or By-laws; (vii) subject to the fiduciary responsibilities of the
Directors, acquire by merger or consolidation or purchase a substantial equity
interest in or substantial portion of the assets of any corporation, partnership
or associate or division thereof; (viii) subject to the fiduciary
responsibilities of the Directors, sell, lease, encumber or otherwise dispose of
any of its assets except  dispositions in the ordinary course of business; (ix)
authorize, recommend or propose to adopt a plan of complete or partial
dissolution except as permitted by the Merger Agreement; (x) take or agree to
take any action that would make inaccurate any of the representations or
warranties contained in the Merger Agreement; (xi) increase in any manner the
compensation of directors, officers or key employees or enter into any new
employment agreement or materially amend any existing employment agreement with
any such director, officer or key employee or except as may be required by law,
become obligated under any new employee benefit plan or pension plan; (xii)
except for any indebtedness incurred to the Principal Stockholders as an interim
financing arrangement, assume or incur indebtedness or act as guarantor or,
other than an extension of its lease with its current landlord specifically
approved by the Board of Directors, enter into any lease or create any
mortgages, liens or security interests on the Company's property other than
certain specified arrangements; or (xiii) fail to provide Mergerco with copies
of all filings made by the Company with the Commission or any other Governmental
Entity in connection with the Merger Agreement.

    

Additional Agreements

   


          Article 7 of the Merger Agreement provides that as soon as
practicable, the Company, with the cooperation of Mergerco, will prepare and
file with SEC the Proxy Statement.  The Company shall use commercially

    

                                      -43-
<PAGE>
 
reasonable efforts to respond to all SEC comments with respect to the Proxy
Statement and to cause the Proxy Statement to be mailed to the Company's
stockholders at the earliest practicable date.  The Company will, as soon as
practicable, use commercially reasonable efforts to duly call, give notice of,
convene and hold the Company Stockholders Meeting for the purpose of approving
the Merger Agreement and the Merger.

   


          Under Section 7.2 of the Merger Agreement, from time to time, as and
when required by the Surviving Corporation or by its successors or assigns,
there shall be executed and delivered on behalf of the Company such deeds and
other instruments, and there shall be taken or caused to be taken by all such
further and other action, as shall be appropriate, advisable or necessary in
order to vest, perfect or confirm, or record or otherwise, in the Surviving
Corporation the title to and possession of all property interest, assets,
rights, privileges, immunities, powers, franchises and authority of the Company
and Mergerco, and otherwise to carry out the purposes of these resolutions.  The
officers and directors of the Surviving Corporation are fully authorized in the
name and on behalf of the Company and Mergerco or otherwise, to take any and all
such action and to execute and deliver any and all such deeds and other
instruments.

          In addition, under Section 7.3 of the Merger Agreement, the Company
will take such commercially reasonable steps as are appropriate, including the
giving of required notices, to preserve its rights under the Company Agreements
(as defined in the Merger Agreement) and to ensure that such rights will be
transferred to the Surviving Corporation.

          Section 7.5 of the Merger Agreement provides that, until the
Effective time, Mergerco will use commercially reasonable efforts to maintain
the confidentiality and not disclose to any person or entity, other than its
employees, agents, attorneys and financial advisors who are participating in the
Merger, and will not use, other than in connection with the Agreement, any
proprietary and confidential information of the Company; provided, however,
Mergerco may make such disclosures if and to the extent required by applicable
law, legal process or other regulatory requirements.  In the event that the
Merger is not consummated and the Merger Agreement is terminated, Mergerco
agrees to keep confidential all Confidential Information for a period of two (2)
years after such termination.

    


Indemnification

    

          Article 8 of the Merger Agreement provides that the Surviving
Corporation will indemnify and hold harmless the present and former officers,
employees and agents of the Company to the extent provided in its charter, codes
of regulation or By-laws, by agreement or otherwise in effect.  Notwithstanding
the foregoing, the Surviving Corporation will have no obligation to indemnify a
present or former director, officer, employee or agent of the Company against
any loss, cost, liability or expense arising out of or in connection with any
action or claim asserted by Surviving Corporation against such director,
officer, employee or agent for fraud, provided that Surviving Corporation
prevails in such action or claim.  The indemnification provisions of the Merger
Agreement are binding on any successor entity to the Surviving Corporation with
respect to any action or omission occurring prior to the Effective Time and will
not amend, reduce or limit the rights of indemnity afforded to them or the
ability of Surviving corporation to indemnify them, nor hinder, delay or make
more difficult the exercise of such rights of indemnity.

    


Right to Solicit Alternative Proposals

    


          Section 7 of the Merger Agreement provides that, from and after the
date thereof until the Closing Date, Mergerco grants the Company and any of its
officers, directors, employees, representatives, agents or affiliates
(including, without limitation, any investment banker, attorney or accountant
retained by the Company), the right to, directly or indirectly, initiate,
solicit and encourage (including by way of furnishing non-public

    

                                      -44-
<PAGE>
 
information or assistance), or take any other action to facilitate, any
inquiries or the making of any proposal as an alternative to the Merger (as
defined in the Merger Agreement, an "Alternative Proposal"), or enter into or
maintain or continue discussions or negotiate with any person or entity in
furtherance of such inquiries to obtain an Alternative Proposal or agree to or
endorse any Alternative Proposal, or authorize or permit any of its officers,
directors or employees or any investment banker, financial advisor, attorney,
accountant or other representative to take any such action.

Conditions to Consummation of the Merger


   

          The respective obligations of the Company, on the one hand, and
Mergerco, on the other hand, to consummate the Merger are set forth in Article 5
of the Merger Agreement and are subject to the satisfaction or waiver (except
for stockholder approval), at or prior to the Closing Date, of the following
conditions, among others:  (a) approval and adoption of the Merger Agreement and
the Merger by the holders of a majority of the outstanding Common Shares at the
Meeting; (b) the absence of any claim, action, suit, proceeding, arbitration or
litigation which has been threatened to be filed, has been filed or is
proceeding which has arisen in whole or in part out of, or pertaining to the
approval of the Board of Directors of either party of the Agreement and the
transactions contemplated hereby, the negotiation, execution or delivery of this
Agreement, the performance of obligations hereunder or the consummation of the
transactions contemplated hereby; (c) the absence of any statute, rule,
regulation, executive order, decree, injunction or other order (whether
temporary, preliminary or permanent) enacted, issued, promulgated, enforced or
entered prohibiting or restricting the consummation of the Merger; (d) the
receipt of SEC clearance of the Proxy Statement, all state securities laws and
"Blue Sky" permits and other necessary authorizations, consents and approvals of
governmental authorities; (e) the recommendations of the Company's Board of
Directors that the Company's stockholders approve the Merger or the opinion of
TM Capital to the effect that the Merger Consideration is fair to the Company's
stockholders, from a financial point of view, shall not have been withdrawn; (f)
the performance of and compliance with, in all material respects, all agreements
and obligations contained in the Merger Agreement and required to be performed
or complied with at or prior to the Effective Time by the respective parties to
the Merger Agreement; (g) the material truth and correctness of all
representations and warranties of the parties to the Merger Agreement; (h) the
furnishing of officers' certificates as to the matters covered in clauses (f)
and (g) above; (i) the holders of less than 10% of the Common Shares entitled to
vote on the Merger Proposal exercise their dissenters' rights; (j) the holders
of outstanding options and warrants agree in writing to the cancellation of such
options and warrants solely for the consideration set forth in the Merger
Agreement.

          Under Section 5.2 of the Merger Agreement, the obligation of
Mergerco to consummate the Merger is further subject to the satisfaction or
waiver of the following conditions, among others:  (a) the Company shall have
carried on its business, between the date of the Agreement and the Closing Date,
in the usual, regular and ordinary course in substantially the same manner as
heretofore conducted and from and after February 2, 1996, there shall not be any
adverse change to the Company's business operations or financial condition which
has resulted in a Material Adverse Effect with respect to the Company (other
than adverse changes consistent with events occurring in 1995); (b) the Company
shall have obtained and delivered evidence to Mergerco of all material third
party consents and approvals necessary, proper and advisable to consummate the
Merger and to enable the Surviving Corporation to continue to carry on the
business of the Company as it is presently being conduct; and (c) the holders of
less than a majority of the Common Shares owned by unaffiliated shareholders
vote against the Merger.

    


Termination

    

          Under Section 9 of the Merger Agreement, the Merger Agreement may be
terminated and the Merger may be abandoned at any time prior to the Effective
Time, whether before or after approval of the matters presented in connection
with the Merger by the Stockholders of the Company or Mergerco by:  (a) by
either the

    

                                      -45-
<PAGE>
 
Company or Mergerco if either:  (i) the Merger Agreement and the Merger fail to
receive the requisite vote for approval and adoption by the stockholders of the
Company at the Company's Stockholders Meeting or (ii) the holders of 10% of the
Common Shares entitled to vote on the Merger Proposal exercise their dissenters'
rights; (b) by mutual written consent of the Company and Mergerco, if authorized
or taken by mutual action of their respective Boards of Directors; (c) either
the Company or Mergerco (i) if there has been a material breach of any
representation, warranty, covenant or agreement on the part of the other party,
which breach has not been cured within five (5) business days following receipt
by the breaching party of notice of such breach, or (ii) if a claim, action,
suit, proceeding, arbitration or litigation has been threatened to be filed, has
been filed or is proceeding which has arisen in whole or in part out of, or
pertaining to the approval of the Board of Directors of this Agreement or the
transactions contemplated hereby, the negotiation, execution, or delivery of
this Agreement, the performance of obligations hereunder or the consummation of
the transaction hereby; (d) either the Company or Mergerco, so long as such
party has not breached its obligations under the Merger Agreement, if the Merger
shall not have been consummated on or before June 30, 1996; provided that such
right to terminate the Merger Agreement is not available to any party whose
failure to fulfill any obligation under the Merger Agreement has been the cause
of or resulted in the failure of the Merger to occur on or before such date; or
(e) by the Company, if the Board of Directors of the Company in the good faith
exercise of its judgment reasonably determines after consultation with and based
upon the advice of independent legal counsel to cause the Company to enter into
an agreement regarding the Alternative Proposal because such action is
reasonably necessary for the Board of Directors of the Company to comply with
its fiduciary duties to its Stockholders under applicable law.  In the event of
termination of the Merger Agreement by either the Company or Mergerco as
provided therein, the Merger Agreement shall forthwith become void and there
shall be no liability or obligation on the part of Mergerco or the Company or
their respective affiliates, officers, directors or shareholders, except as
provided in the Merger Agreement.

Fees and Expenses

   

          Under Section 7.4 of the Merger Agreement, if the Merger is not
consummated, all fees and expenses related to the consummation of the
transactions contemplated by the Merger (including attorneys' and consultants'
fees and expenses) incurred by each of the parties to the Merger Agreement shall
be borne by the party incurring such fees and expenses.  If the Merger is
consummated, all such fees and expenses will be paid by the Surviving
Corporation from the funds provided by the Principal Stockholders to Mergerco or
the Company for such purpose, as discussed in "SPECIAL FACTORS -- Estimated Fees
and Expenses; Sources of Funds."

    


Amendments

    
          Section 9.2 of the Merger Agreement provides that any provision of
the Merger Agreement may be, at any time prior to the Effective Time:  (i)
waived by the party benefitted by the provision or by both parties by a writing
executed by an executive officer of such party, or (ii) amended or modified at
any time (including the structure of the transaction ) by an agreement in
writing between the Company and Mergerco approved by their respective Boards of
Directors.

    

                                      -46-
<PAGE>
 
                    MARKET PRICE AND STOCKHOLDER INFORMATION


          The Common Shares are traded over-the-counter under the symbol "MEGI,"
with market-makers submitting quotations in the so-called "pink sheets," and
through The Nasdaq Stock Market, Inc.'s automated OTC Bulletin Board(TM).  The
Common Shares began trading on the Nasdaq Stock Market after its IPO was
consummated  in September 1989.  The table below sets forth, for the calendar
quarters indicated, the reported high and low bid information for the Common
Shares, which represent quotations in the over-the-counter market as compiled by
the National Quotation Bureau, Inc., with respect to the first three quarters of
fiscal 1994, and the OTC Bulletin Board, with respect to the remainder of the
information presented below.  The quotations reflect inter-dealer prices without
retail mark-ups, mark-downs or commissions and may not necessarily represent
actual transactions.


<TABLE>
<CAPTION>
 
 
                                          Bid
                                      ------------
                                      High    Low
                                      -----  -----
<S>                                   <C>    <C>
 
Fiscal 1994
 First Quarter......................  $.344  $.063
 Second Quarter.....................   .260   .063
 Third Quarter......................   .270   .010
 Fourth Quarter.....................   .130   .065
 
Fiscal 1995
 First Quarter......................  $.240  $.130
    
 Second Quarter.....................   .220   .125
     
 Third Quarter......................   .190   .100
 Fourth Quarter.....................   .375   .100
 
Fiscal 1996
 First Quarter......................  $.344  $.100
 Second Quarter.....................   .13    .020
    
 Third Quarter......................   .030   .020
    Fourth Quarter (through May 5)..    .04    .03
     
 
</TABLE>

   
          On March 18, 1996, the last full trading day prior to the execution of
the Merger Agreement and the public announcement thereof, the last reported
sales price quoted by the OTC Bulletin Board was $.035 per Common Share.  On
May 17, 1996, the most recent practicable date prior to the printing of this
Proxy Statement, the last reported sales price quoted by the OTC Bulletin Board
was $       per Common Share.  As of such date, there were [422] holders of
     ------
record of Common Shares of the Company.

    


          The Company has not paid any dividends on the Common Shares and does
not anticipate paying any cash dividends on the Common Shares in the foreseeable
future.  The Company is prohibited under the terms of its bank line of credit
and other credit instruments from paying cash dividends or from purchasing or
retiring any of its capital stock.

           The Company's stockholders are urged to obtain a current market
quotation for the Common Shares.

                                      -47-
<PAGE>
 
                            SELECTED FINANCIAL DATA

   
          The following selected financial data of the Company for the five
years ended June 30, 1995 are derived from the financial statements of the
Company which have been audited by KPMG Peat Marwick LLP (with respect to 1995),
and Deloitte & Touche LLP (with respect to the previous four years), independent
auditors.  Each of such auditor's report on the financial statements for the
year ended June 30, 1995 and 1994, respectively, which appear in the Company's
1995 Annual Report attached hereto as Exhibit B to this Proxy Statement,
includes an explanatory paragraph because of substantial doubt about the
Company's ability to continue as a going concern, described in Note 12 to the
financial statements that are part of the 1995 Annual Report.  The financial
data for the six month periods ended December 31, 1995 and 1994 are derived from
unaudited financial statements which appear in the Company's 1996 Second
Quarterly Report attached hereto as Exhibits E-1 and E-2.  The unaudited
financial statements include all adjustments, consisting of normal recurring
accruals, which the Company considers necessary for a fair presentation of the
financial position and results of operations for these periods.  Operating
results for the six months ended December 31, 1995 are not necessarily
indicative of the results that may be expected for the entire year ended June
30, 1996.  The data should be read in conjunction with the financial statements,
related notes and  other financial information include in such Exhibits to this
Proxy Statement.

    

<TABLE>
<CAPTION>
                                                                                                                Six Months Ended
                                                                     Years Ended June 30,                         December 31,
                                                   -----------------------------------------------------        ----------------- 
                                                   1991        1992       1993        1994          1995        1994         1995 
                                                   ----        ----       ----        ----          ----        ----         ----
                                                               (In thousands, except per share data               (unaudited)
                              
                                    
<S>                                           <C>         <C>        <C>         <C>         <C>          <C>           <C>
Operating Data:
 
   Revenues..................................      $2,962     $6,307      $6,133      $3,094       $4,014      $1,967        $1,716
 
   Cost of revenues..........................       2,493      4,963       4,487       2,492        4,191       1,362         1,663
 
   Research and development..................         124        165         295         381          352         170           200
 
   Net loss..................................      (1,629)      (613)       (155)     (1,107)      (1,991)       (155)         (875)

 
   Net loss per share (1)....................       $(.18)     $(.07)      $(.01)      $(.08)       $(.14)       (.01)         (.06)

 
   Weighted average shares outstanding (1)...   9,106,000  9,406,000  12,352,749  13,343,324   14,207,982  14,059,752    14,358,666
</TABLE>


<TABLE>
<CAPTION>
                                                                     As of June 30,                             December 31,
                                                   ---------------------------------------------------        ----------------- 
                                                   1991        1992       1993        1994        1995        1994         1995 
                                                   ----        ----       ----        ----        ----        ----         ----
Balance Sheet Data:                                                  (In thousands)                               (unaudited)
<S>                                               <C>         <C>        <C>         <C>        <C>           <C>         <C>
  Current assets.............................     $2,421      $2,074     $2,504      $1,712     $ 1,873       $2,670      $ 1,019
  Working capital (deficiency)...............        856         427        522        (726)     (2,833)        (743)      (3,653)
  Net plant and equipment....................        129         131        164         126         274           72          224
  Total assets...............................      2,724       2,409      2,913       2,132      2 ,513        3,057        1,604
  Current liabilities........................      1,565       1,647      1,982       2,439       4,706        3,413        4,672
  Long-term debt.............................      1,750       1,700        230           0           0            0            0
  Shareholders' equity (deficit).............       (591)       (938)       701        (307)     (2,193)        (356)      (3,068)
  Book value per share.......................     ($0.06)     ($0.10)     $0.05      ($0.02)     ($0.15)      ($0.05)      ($0.21)
- - - - - ------------------------
</TABLE>
(1)  Net loss per share is computed on the basis described in Note 1 of "Notes
     to Financial Statements."

                                      -48-
<PAGE>
 
                 CERTAIN INFORMATION REGARDING THE BUSINESS OF
                        THE COMPANY; RECENT DEVELOPMENTS

General Overview

          The Company designs, develops, manufactures and services programmable,
flexible, single and multiple tool, automation work cells designed to help
customers improve manufacturing and materials handling processes by performing
more work, in less space, more safely than by traditional work methods.  The
Company's product can improve productivity, increase product quality and
decrease costs in the manufacturing workplace.

          The Company sells its automation workstations under the trade name
MEGA 2(R).  The MEGA 1 was the Company's first product line and the lower cost,
less complex MEGA 2 group of workstations, the single automatic tool version of
which was introduced in 1993, is the Company's current product line.

   
          The automation workstations have been primarily sold to clinical
laboratories for test tube handling, to the automotive industry for light
mechanical assembly and to the computer and telecommunications industries for
electronic circuit board assembly.  For many customers, the Company has also
performed the additional custom manufacturing and engineering design to prepare
for one or more automation workstations for a specific assembly application.
Known as "integration," this additional process involves design and fabrication
of gripper tools, layout and assembly of various third-party provided conveyors
and parts-feeders, and software modifications to permit the automation
workstations to control the additional equipment.
    
          The Company has placed approximately 120 automation workstations using
approximately 330 automatic assembly tools since deliveries began in 1988.

   
          The Company's largest customers, accounting for 10% or more of the
Company's gross revenues for the period January 1, 1996 to May 5, 1996 were
SmithKline Beecham at 22%, Ford Motor Company at 13% and Progressive Tool &
Industry at 10%.  For fiscal 1995, customers which accounted for 10% or more of
the Company's revenues were SmithKline Beecham at 31% and Northern Telecom at
15%.  For fiscal 1994, customers which accounted for 10% or more of the
Company's revenues were Micron at 15%, TK Electronics at 15%, Northern Telecom
at 12%, Alcoa at 11% and Hewlett Packard at 11%.
    
          The Company's business strategy is to offer the automation
workstations as specialized, integrated products that perform tasks demanding
accuracy, repeatability, speed, reliability and safety. The Company is focusing
its efforts on identifying and penetrating vertical market product applications,
like clinical laboratories, for automation workstations where there is a large
and continuous demand.  Accordingly, the Company is creating systems which
incorporate proprietary software and hardware that minimize the need for
customer application engineering or integration.  The application software is
generally developed collaboratively with targeted customers in selected markets
to make sure the needs of the market are met.  The Company's products in many
cases are used by production personnel in an in-line manufacturing environment.
The automation workstations are flexible and therefore re-configurable.  The
automation workstations application software provide easy-to-use, intuitive,
graphical user interfaces operating under Microsoft Windows(R).

          The Company, a Delaware corporation, was founded on July 8, 1985 and
its IPO was consummated September 21, 1989.  The Company operates on a fiscal
year which ends on June 30th.

                                      -49-
<PAGE>
 
Recent Financial Condition

   
          The Company experienced significant and increasing net losses and
corresponding negative cash flows from operations in fiscal 1994 and 1995, and
continuing during the first half of fiscal 1996, primarily due to insufficient
revenues relative to cost and expense levels,  a declining gross profit margin
and the completion of all long term contracts of the Company which has resulted
in a reduction of revenues recognized from the percentage of completion method.
Additionally, substantial costs have been incurred associated with the
development of the MEGA 2 system.  At June 30, 1994 and 1995, and December 31,
1995, respectively, the Company had accumulated deficits of $6,102,000,
$8,093,000 and $8,968,000, respectively, current liabilities exceeded current
assets of the Company by approximately $726,000, $2,833,000 and $3,653,000,
respectively, and its total liabilities exceeded its total assets by $307,000,
$2,193,000 and $3,068,000, respectively.  The Company's independent auditors
have issued qualified reports on the Company's audited financial statements for
the fiscal years ended June 30, 1994 and 1995 (as well as every year since
before the Company's IPO in 1989) to the effect that, based on the above
factors, there is substantial doubt about the Company's ability to continue as a
going concern.  The Company has met its capital requirements for the past 25
months only as a result of frequent cash advances from the Principal
Stockholders to sustain its operations in the form of term loans which at May
8, 1996 aggregated $2,891,253 in principal and interest, and the Principal
Stockholders' personal guarantee of the Company's bank line of credit, of which
$1,700,000 is currently outstanding.  For more detailed information respecting
the Company's business, operations and financial condition, see "SPECIAL FACTORS
- - - - - -- Background of the Merger" and the Company's 1995 Annual Report, 1996 First
Quarterly Report, 1996 Second Quarterly Report and 1996 Third Quarterly Report
attached hereto as Exhibits B-1, B-2, B-3, E-1, E-2 and G, respectively.

          To improve the Company's financial results, prior management
implemented during fiscal 1995 a business strategy that focused primarily on
building specialized automation workstations for the healthcare industry and,
specifically, the completion of installations at one significant customer, a
major health care supplier.  The Company  determined not to continue supplying
large-scale integrated systems for diverse industries, as it decided that it did
not possess the human and financial resources to effectively and profitably
compete in building large-scale integrated systems in that marketplace at this
time.  The success of this strategy was primarily dependent on (a) the Company's
ability to successfully complete the current installation at its significant
healthcare customer, gain additional orders in the short-term from this and
other customers, and use the success in serving this customer to develop
customer relationships with other leading healthcare industry companies, and (b)
the Company's ability to obtain sufficient working capital and financial
resources to execute its business plans.  In February 1996, current management
of the Company subsequently determined to reverse this strategy because sales in
the healthcare industry did not materialize as expected and is now attempting to
focus again on serving a larger number of customers operating in multiple
industries.
    

Recent Developments

   
          Management believes that the Company will be able to finance its
operations only if the Principal Stockholders continue to provide debt
financings to counter the Company's working capital shortages and negative cash
flows, and the Principal Stockholders and the Company's bank lender do not
exercise their rights to elect to accelerate the due dates of the Company's bank
line of credit and term loans.  The Principal Stockholders have agreed to
continue to fund the Company's operations as a public company only until May 31,
1996.  On March 18, 1996, the Company obtained an agreement for the extension of
its bank line of credit and its term loans until May 31, 1996.  See "SPECIAL
FACTORS -- Background of the Merger" for a description of this indebtedness.
However, as a result of the Company's deteriorating financial and operational
condition and business prospects, the Principal Stockholders are no longer
willing to continue to risk their personal capital (including debt and equity
already invested) to sustain the Company's operations beyond such date unless a
substantial restructuring occurs and
    

                                      -50-
<PAGE>
 
the Company becomes a private company in which they own all of the equity
interest (other than certain warrants, employee stock options or stock
appreciation rights that may be granted by the Surviving Corporation to certain
key employees and consultants of the Company).  These factors among others
indicate that there is substantial likelihood that the Company will be unable to
continue to operate as a viable economic entity, absent substantial additional
financing and a fundamental operational restructuring.

   
          The Company has experienced delays in implementing its automated
system for its largest customer of 1995, SmithKline Beecham, a major healthcare
supplier, which has resulted in delays in the receipt of revenues from that
installation.  In addition, additional orders the Company had anticipated from
such customer have not materialized because the installation program for such
customer's remaining sites has been deferred and currently remains on hold.
There can be no assurance that all or any of the additional deliveries that the
Company had anticipated will ever be realized.  Moreover, the Company
experienced delays in 1995 with respect to implementation of another significant
project for a different customer.
    

          It should be noted that the Company has made certain operational
changes since the beginning of February 1996, although it continues to suffer
from the above-described working capital shortage and negative cash flows and is
unable to sustain its operations without continued capital infusions from the
Principal Stockholders or other sources, the existence or availability of which
the Company is not aware.

   
          Management of the Company does believe that in the event the Company
is able to obtain sufficient working capital and financial resources it has
several prospects which currently exist or could be developed and which may
potentially result in various business opportunities for the Company.  Among
such potential opportunities, during fiscal 1995, the Company negotiated a
letter of intent with SmithKline Beecham to supply, for approximately $4.5
million, 100 MEGA 2 single tool systems for automating operations in five
regional clinical laboratories.  The letter of intent contemplated delivery and
installation of the 100 MEGA 2 systems over a 22 month period commencing in
February, 1995. During fiscal 1995 the potential value of this order increased
to approximately $9.5 million upon the customer's request that the Company
provide engineering services and specialized versions for the original 100 MEGA
2 systems.  The Company received a firm order late in the first quarter of
fiscal 1995 for delivery of 16 units for the first laboratory.  The Company sold
the 16 systems and provided engineering services to the customer which generated
revenues of approximately $1.25 million in fiscal 1995 and $244,000 to date in
fiscal 1996.  In the event that the customer is satisfied with the deliverables
for the first laboratory, the customer could release an additional order for its
second laboratory by the first quarter of fiscal 1997.  Although no assurance
can be given, additional orders may follow. Due to uncertainty principally
related to its cost structure, the Company is not able to predict reliably at
this time the effect such additional orders would have on the Company's cash
flows, gross profit and net income.  Moreover, management cautions that the
customer is not obligated to make additional requests and that the Company is
only one of several vendors which is contributing to the project and further
orders are subject to the customer's satisfaction with the entire project.  In
the event that the customer does not purchase the balance of the 84 units, the
Company expects to receive an additional approximately $428,000, which
represents the recapture of revenue due to the loss of volume discounts offered
to such customer based upon the entire order of 100 units.

          The Company has also been developing a product with Ford Motor
Company that supplies visual inspection systems for the automotive industry to
customize and integrate its workstations into a visual inspection product. In
the event that  the Company is successful in engineering the product and if this
customer is satisfied with the product, it could request additional workstations
to integrate with its own product to sell to automotive plants.  Such customer
has indicated that it may decide to resell this product to others in the
automotive industry.  The Company is currently engineering the specifications of
the product.
    

                                      -51-
<PAGE>
 
   
          In addition, the Company has developed a relationship with a potential
customer in the automobile industry which integrates layout and assembly of
various third-party provided conveyors and parts-feeders. The Company has
developed a high precision mechanical assembly product used in automotive
transmission assembly. A beta automation line has been developed which
integrates the Company's equipment with products from other vendors. However,
other vendors participating in the project have not completed their products to
be integrated into the line. Consequently, no testing of the entire line has
been performed.

          Throughout this period, the Principal Stockholders, in conjunction
with Howard, Lawson, developed a set of implementation items which represent the
steps believed to be necessary, in addition to and assuming the infusion of
substantial capital, in order to effect a turnaround in the Company's business
within the 18-month time frame.  These steps included the following:  support
the Company's current customers; complete current projects in a manner so as to
promote customer satisfaction; contact certain past customers of the Company
with respect to whom recent contact had been limited; increase technical staff
to continue product enhancements and sales staff to address new potential
markets; recruit a permanent chief executive officer, possibly one with industry
specific experience; complete a cost engineering analysis of the Company's
products with the goal of significantly reducing the Company's costs in an
effort to increase gross margins; and develop an upgrade package to its existing
products for long-standing customers.

          The Principal Stockholders believe that, if they invest an additional
$2,500,000 in capital and all of the above steps are effectively implemented,
and absent further material adverse changes to the Company's business, financial
condition and prospects, the Company could reach a break-even cash flow position
in approximately 18 months.  However, the Principal Stockholders recognize that
there is no assurance, even if all of the above steps are implemented, that the
Company will ever be profitable or that they will realize a return on or of
their investment (including the additional capital to be contributed).

          The Principal Stockholders have determined that the strategy described
above requires them to continue to fund the Company and to infuse additional
capital into the Company and as prudent businessmen, have concluded that they
are unwilling to pursue this strategy without the opportunity to obtain all of
the potential benefit, if any, of the equity in the Company.
    

                                      -52-
<PAGE>
 
                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                             OWNERS AND MANAGEMENT

   
          The following table sets forth, as of May 9, 1996 (but without
taking into account the contribution of Common Shares to Mergerco by the
Principal Stockholders): (i) certain information concerning the ownership of the
Common Shares by, and the addresses of, each person who is known by the Company
to own of record or beneficially more than 5% of the outstanding Common Shares;
and (ii) certain information concerning ownership of the Common Shares by each
of the Company's directors and all directors and executive officers as a group,
based upon reports filed by such persons.  Except as otherwise indicated, and
subject to the proxies and powers of attorneys referred to in Note 1, the
stockholders listed in the table have sole voting and investment power with
respect to the shares indicated.
    

<TABLE>
<CAPTION>
 
Name and Address of                         Number of Shares       Percentage
Beneficial Owners                         Beneficially Owned(1)     of Class
- - - - - ------------------------------------      ---------------------    -----------
<S>                                       <C>                      <C>
 
Max Cooper (2)(3)                                4,538,167            30.4%
c/o CLP Inc.
124 Summit Parkway
Birmingham, Alabama 35209
 
Cooper Investments (3)                           1,900,000            12.8%
124 Summit Parkway
Birmingham, Alabama  35209
 
Tristram C. Colket, Jr. (4)                      2,656,667            17.3%
500 Chester Field Parkway
Suite 170
Malvern, Pennsylvania 19355
 
Steven H. Pollack (5)                            1,251,666             8.7%
c/o 51 Everett Drive, Building #B4
Lawrenceville, New Jersey 08648
 
Thomas D. Schmidt (6)                              354,662             2.4%
51 Everett Drive, Building #B4
Lawrenceville, NJ  08648
 
All Directors and                                       --              --%
Executive Officers as
a group (4 persons)
(2)(3)(4)(5)(6)
</TABLE>

______________________
   
(1)  Beneficial ownership is determined in accordance with Rule 13d-3(d)
     promulgated by the SEC under the Securities and Exchange Act of 1934, as
     amended.  Common Shares issuable pursuant to options, warrants and
     convertible securities, to the extent such securities are currently
     exercisable or convertible, or are exercisable or convertible within 60
     days of the Record Date, May 17, 1996, are treated as outstanding for
     computing the percentage of the person holding such securities but are not
     treated as outstanding for
    

                                      -53-
<PAGE>
 
   
     computing the percentage of any other person (irrespective of whether such
     options or warrants are currently in-the-money).
    

(2)  Includes: (i) 1,657,167 shares for which Mr. Cooper is the holder of
     record; (ii) 72,000 shares issuable upon the exercise of a warrant dated
     February 10, 1994; (iii) 509,000 shares held by certain individual
     stockholders for which Mr. Cooper is Proxy and Attorney-in-fact or
     otherwise has voting control; (iv) 1,900,000 shares beneficially owned by
     Cooper Investments, an Alabama general partnership, of which Mr. Cooper is
     a general partner, and (v) 400,000 shares owned by CLP, Inc., an Alabama
     corporation of which Mr. Cooper is Chairman of the Board.

(3)  Includes (i) 250,000 shares issuable upon the exercise of a warrant dated
     December 16, 1994 and (ii) 250,000 shares issuable upon exercise of a
     warrant dated February 23, 1995.  These shares are also included in the
     shares beneficially owned by Mr. Cooper.

(4)  Includes:  (i) 1,696,667 shares for which Mr. Colket is the holder of
     record; (ii) 460,000 shares issuable upon exercise of a warrant dated
     February 10, 1994; (iii) 250,000 shares issuable upon exercise of a warrant
     dated December 16, 1994; and (iv) 250,000 shares issuable upon the exercise
     of a warrant dated February 8, 1995.

(5)  Includes 100,000 shares issuable upon the exercise of options exercisable
     within 60 days of the Record Date.

(6)  Includes 354,662 shares issuable upon exercise of options exercisable
     within 60 days of the Record Date.

                                      -54-
<PAGE>
 
                    PURCHASES OF COMMON SHARES BY AND OTHER
                       TRANSACTIONS WITH CERTAIN PERSONS

          Neither the Company, the Principal Stockholders nor, to the Company's
knowledge, any of the officers or directors of the Company have purchased Common
Shares within sixty days of the date of this Proxy Statement.

          On December 21, 1988, Mr. Cooper extended a term loan to the Company
in an amount not to exceed $1,000,000 to mature on December 31, 1992.  On
September 14, 1992, the Company underwent a recapitalization pursuant to which
Mr. Cooper extended the maturity date on the term loan to December 31, 1993 and
entered into a subscription agreement with the Company to purchase up to
1,136,000 shares of Common Stock from July 1, 1992 to October 15, 1993.  The
Principal Stockholders also converted certain 12% Convertible Debentures and
exercised certain warrants so that Mr. Cooper received 216,667 Common Shares and
Mr. Colket received 1,191,667 Common Shares.

          On February 11, 1994, Mr. Colket provided the Company with an
additional $230,000 in the form of a new term loan.  In connection with the new
term loan, Mr. Colket was issued a warrant to purchase 460,000 Common Shares of
the Company at $.55 per share. In consideration for extending the due date of
the original term loan and modifying the security interest in the Company's
assets to recognize the co-priority of the new term loan, Mr. Cooper was issued
a warrant to purchase 72,000 Common Shares of the Company exercisable at $.55
per share. No value was assigned to these warrants as the amount was not
material.

          In August 1994, the Principal Stockholders each purchased 500,000
Common Shares.  Net proceeds to the Company were $105,000.

   
          On December 16, 1994, the original term loan and the new term loan
were amended to provide for an additional $500,000 in borrowings from the
Principal Stockholders. Additionally, the due dates of both term loans were
extended to June 30, 1995. Coincident with these amendments, the Company
borrowed an additional $250,000. In consideration for the December 1994
amendments, the Principal Stockholders were each issued warrants to purchase
500,000 shares of the Common Stock of the Company at $.50 per share. No value
was assigned to these warrants as the amount was not material. In February 1995,
the Company borrowed the remaining $250,000 available under the term loans.  See
"SPECIAL FACTORS -- Background of the Merger" for a description of this
indebtedness.
    
          On March 3, 1995, the Company entered into an agreement with the
Principal Stockholders to provide an additional $800,000 in the form of short
term loans through June 30, 1995, and the Company borrowed this amount during
fiscal 1995. In addition, past due interest of approximately $120,000 under the
existing term loans was deferred until July 1, 1995. On May 12, 1995, the
Company obtained an agreement to extend the term loans until January 1, 1996.
Additionally, the May 12, 1995 agreement modified the lending terms of the March
3, 1995 agreement whereby the Principal Stockholders provided $700,000 in the
form of short term loans and deferred $100,000 of the past due interest on the
term loans to January 1, 1996. The May 12, 1995 agreement set forth the
parties's intention to convert the $700,000 of loans and the $100,000 of
deferred past due interest to shares of the Company's capital stock on terms and
conditions to be agreed upon by the parties as soon as practicable.  At the
present time, no agreements or commitments for consummating such transaction
exists, and they no longer have such intention.  At December 31, 1995, there was
accrued interest of $107,178 on the term loans. In December 1995, the Company
borrowed $100,000 from Mr. Colket.

                                      -55-
<PAGE>
    

          Between January 1, 1996 and May 8, 1996, the Company has borrowed a
total of $785,000 from the Principal Stockholders.  These term loans follow
the same terms and conditions as previously issued term loans.  On March 18,
1996, the Company obtained an agreement for the extension of all of the term
loans until May 31, 1996.

          In addition, under agreements entered into on May 12, 1994, and
amended on August 18, 1994, the Company is a party to a Credit and Security
Agreement with the Bank secured by trade receivables and guaranteed by the
Principal Stockholders pursuant to a Guarantee Agreement. The line provides for
maximum borrowings of $1,700,000. Under the terms of the agreement, the
Principal Stockholders each guarantee one-half of the outstanding balance of the
line. The guarantee agreement imposes borrowing formula limitations of the sum
of 85% of trade receivables and 40% of the qualifying open order backlog. At
June 30 and December 31, 1995, the Company was not in compliance with these
borrowing limitation requirements. Borrowings under the line bear interest at
the prime rate (9% and 7.25% at June 30, 1995 and 1994, respectively).
Additionally, the Principal Stockholders each accrue quarterly fees calculated
at 1.5% annual rate on the average outstanding balance of the line.

          At December 31, 1995, there was accrued interest of $13,069 on the
line. The guarantee fee expense which is included in interest expense was
$45,187 for the year ended June 30, 1995 and $25,710 for the six months ended
December 31, 1995.  The expiration of the line has been extended by the lender
until May 31, 1996.  At June 30 and December 31, 1995, the Company was not in
compliance with several financial covenants under the term loans and the credit
lines. As of May 17, 1996, such noncompliance was continuing. The lenders have
not exercised their rights to accelerate payment under the loans, but may do so
at anytime.  See "SPECIAL FACTORS -- Background of the Merger" for a description
of this indebtedness.
    
          On July 29, 1992, Ms. Rose Fivelson, Mr. Scott Fivelson, Mr. Ed
Jacobson, Ms. Sarah Jacobson, Mr. Kenneth Neuman, Ms. Shirley Neuman and Mr.
Stephen Neuman (the "Cooper Stockholders") each executed a Durable Power of
Attorney and Proxy appointing Mr. Cooper as each stockholder's Proxy and
Attorney-in-Fact to represent and to vote in his or her discretion all of his or
her Common Shares at any annual or special meeting of the Company's Stockholders
until December 31, 1997.

          On September 4, 1992, Mr. Cooper, CLP, Inc., Cooper Investments, the
Cooper Stockholders, Dr. Pollack, Messrs. Colket and Schmidt and two former
officers and directors of the Company, Mr. Brian Hoffman and Mr. Alan Leiderman,
entered into a Shareholders Agreement, which provides, among other things, that,
beginning with the Company's 1992 Annual Meeting of Stockholders and continuing
for a five-year period, each party to the Shareholders Agreement will vote the
shares they currently or may hereafter control in favor of such actions as may
be necessary to elect and maintain in office on the Board of Directors, each of
(i) Mr. Cooper or one individual designated by Mr. Cooper; (ii) Mr. Colket or
one individual designated by Mr. Colket; (iii) each of Mr. Hoffman, Dr. Pollack
and Mr. Schmidt (the "Management Directors") or up to three individuals
designated by a majority of the Management Directors (or their respective
successors); (iv) Mr. Leiderman, if nominated by the Board of Directors; and (v)
one additional Independent Director, if nominated by the Board of Directors.
The Shareholders' Agreement was terminated on November 6, 1995 pursuant to a
Termination Agreement of that same date.

                                      -56-
<PAGE>
 
                         TRANSACTION OF OTHER BUSINESS

          The Board of Directors knows of no other matters which may be
presented at the Meeting, but if other matters do properly come before the
Meeting, it is intended that the persons named in the Proxy will vote, pursuant
to their discretionary authority, according to their best judgment in the
interest of the Company.

                                    EXPERTS

          The financial statements of the Company as of June 30, 1995 and for
the year then ended included in Exhibit B to this Proxy Statement have been
audited by KPMG Peat Marwick LLP, independent public accountants, as indicated
in its report with respect thereto, and are incorporated herein in reliance upon
the authority of said firm as experts in accounting and auditing.  The report of
KPMG Peat Marwick LLP covering the June 30, 1995 financial statements contains
an explanatory paragraph that states that the Company has incurred significant
net losses, is in default under certain borrowing agreements, is in a negative
working capital position and has a net shareholders' deficit at June 30, 1995,
all of which raise substantial doubt about the Company's ability to continue as
a going concern.  The financial statements do not include any adjustments that
might result from the outcome of this uncertainty.  The financial statements of
the Company as of June 30, 1994 and for each of the two years in the period then
ended included in Exhibit B to this Proxy Statement have been audited by
Deloitte & Touche LLP, independent auditors, as stated in their report (which
report includes an explanatory paragraph relating to the Company's ability to
continue as a going concern) with respect thereto, and have been so included in
reliance upon the report of such firm as given upon their authority experts in
accounting and auditing.

          It is expected that representatives of KPMG Peat Marwick LLP will be
present at the Meeting, where they will have an opportunity to respond to
appropriate questions of stockholders and to make a statement if they so desire.

Change in and Disagreements with Accountants and Financial Disclosure

          See Item 9 of Exhibit B to this Proxy Statement for information
respecting the Company's change in auditors.


                                 MISCELLANEOUS

          If the Merger is not consummated for any reason, proposals of
stockholders intended to be presented at the 1996 Annual Meeting of Stockholders
must be received by the Company at its principal executive offices on or prior
to June 30, 1996, to be eligible for inclusion in the Company's Proxy Statement
and form of Proxy relating to that meeting.  Stockholders should mail any
proposals by certified mail -- return receipt requested.


                                              BY ORDER OF THE BOARD OF DIRECTORS


                                                              Thomas D. Schmidt,
                                                                       Secretary


          PLEASE COMPLETE AND RETURN YOUR PROXY CARD PROMPTLY IN THE ENCLOSED
ENVELOPE.  NO POSTAGE IS REQUIRED IF MAILED IN THE UNITED STATES.

                                      -57-

<PAGE>
    
                             FIRST AMENDMENT TO THE
                          AGREEMENT AND PLAN OF MERGER
                          ----------------------------


          FIRST AMENDMENT to the AGREEMENT AND PLAN OF MERGER, dated as of May
10, 1996 ("Agreement"), by and between Megamation Inc., a Delaware corporation
(the "Company"), and MI Merger Corp., a Delaware corporation ("Mergerco").

          WHEREAS, the Company and Mergerco executed an Agreement and Plan of
Merger ("Merger Agreement") dated March 19, 1996 pursuant to which, at the
Effective Date (as described therein), Mergerco would be merged with and into
the Company with the Company continuing as the surviving corporation of the
merger; and

          WHEREAS, the Company and Mergerco have decided to amend the Merger
Agreement pursuant to this Agreement.

          NOW THEREFORE, in consideration of the foregoing premises and of the
mutual covenants, representations, warranties and agreements herein contained,
the parties, intending to be legally bound hereby, agree as follows:

          1. Section 5.2 of the Merger Agreement. Section 5.2 of the Merger
             -----------------------------------
Agreement is hereby amended in part to include the following language as
subsection (d):

          (d) The holders of less than a majority of the outstanding shares of
the Company Common Stock (excluding shares beneficially owned by Tristram C.
Colket, Jr. or Max Cooper) shall vote against the Merger.

          2.  No Other Changes. Except as amended hereby, the Merger Agreement
              ---------------- 
shall remain in full force and effect.

          3.  Waiver; Amendment.  No amendment or other modification of this
              -----------------                                             
Agreement shall be valid or binding on either party hereto unless reduced to
writing and executed by the parties hereto.

          4.  Governing Law. This Agreement will be governed and construed under
              -------------                                                     
and in accordance with the laws of the State of Delaware.

          5.  Section Headings. All section headings herein have been inserted
              ----------------                                                
for convenience of reference only and shall in no way modify or restrict any of
the terms or provisions hereof.

          6.  Counterparts. This Agreement may be executed in two or more
              ------------                                               
counterparts, each of which shall constitute an original, but all of which taken
together shall constitute one and the same instrument.
<PAGE>
   
          IN WITNESS WHEREOF, the parties hereto, intending to be legally bound 
hereby, have caused this Agreement to be executed as of this day and year first
above written.


                              MEGAMATION INC.


                              By: /s/ Edward F. Borkowski
                                  -----------------------    
                              Name: Edward F. Borkowski
                              Title: President


                              MI Merger Corp.


                              By: /s/ Tristram C. Colket, Jr.
                                  ---------------------------  
                              Name: Tristram C. Colket, Jr.
                              Title: President

                                      -2-

<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                 FORM 10-K/A-1

             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended June 30, 1995

                       COMMISSION FILE NUMBER:  0-18192

                                MEGAMATION INC.
            (Exact name of registrant as specified in its charter)

                Delaware                                 13-3372947
(State of incorporation or organization)       (IRS Employer Identification No.)
 
51 Everett Drive, Building B#4 Lawrenceville, NJ                   08648
    (Address of principal executive offices)                     (Zip Code)
 
       Registrant's Telephone Number, Including Area Code:  609-799-7711
 
       Securities registered pursuant to Section 12(b) of the Act:  None

          Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, $.01 Par Value per Share
                               (Title of Class)
 
     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months and (2) has been subject to such filing
requirements for the past 90 days:   [X] Yes [ ] No

     The aggregate market value of the voting stock held by non-affiliates of
the registrant, based upon the average of the Bid and Asked price of the common
Stock on July 31, 1995, as reported by the Over-the-Counter Bulletin Board, was
approximately $1,471,800, (assuming, but not admitting for any purpose, that all
directors and executive officers of the registrant are affiliates).

     The number of shares of Common Stock, $0.01 par value, issued and
outstanding as of July 31, 1995 was: 14,358,666.

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



   
                                                                   Page 1 of 10
    
                                                           There are no Exhibits

================================================================================
<PAGE>
 
   
                                    PART III
    

Item 10.  Directors and Executive Officers of the Registrant

      The following table sets forth certain information as of October 1, 1995,
concerning the directors and executive officers of the Company.  Directors hold
office from the date of their election until the next annual meeting of
stockholders and until their successors are elected and qualified.  Officers
serve at the pleasure of the Board of Directors.

<TABLE>
<CAPTION>
                                                                        Date First Became A
Name                                Title                      Age      Director or Officer
- - - - - ----                                -----                      ---      -------------------
<S>                                 <C>                        <C>      <C>
Tristram C. Colket Jr./(1)/         Director and Chairman      57       November 1992
                                    of the Board                  

Max Cooper/(1)/                     Director                   79       November 1992

Gerald W. Klein                     President and CEO,         47       November 1994 (officer)
                                    Treasurer and CFO;                  May 1995 (director)
                                    Director                      
                                                                 
Richard J. Kornblum                 Vice President and         51       January 1995
                                    Chief Operating Officer;            May 1995 Director
                                    Director                      

Alan R. Leiderman*                  Director                   37       May 1986

Thomas W. Murphy                    Controller and Chief       37       February 1995
                                    Accounting Officer;           
                                    Secretary                     

Thomas D. Schmidt                   Vice President             42       June 1990
</TABLE>

*  Pursuant to the policies of his employer prohibiting certain employees from
acting as directors of publicly traded companies, Mr. Leiderman will cease
serving as a director of the Company as of November 1, 1995.

     The principal occupations of each named officer and nominee for director
for at least the past five years are as follows:

     Tristram C. Colket, Jr. Mr. Colket has served as a Director of the Company
and Chairman of the Board since November 1992. Mr. Colket is a private investor
doing business as Tekloc Enterprises since 1984. He has been the Chairman of the
Board of Cressona Aluminum Company since 1979, and is also a member of various
other Boards of Directors including The Children's Hospital of Philadelphia, the
Aircraft Owners and Pilots Association, and the QLF Foundation.

     Max Cooper. Mr. Cooper has served as a Director of the Company since
November 1992. Mr. Cooper is the Chairman of the Board of CLP, Inc., a
franchisee of McDonald's Corporation, which currently controls 37 restaurants.
Mr. Cooper started CLP, Inc. in 1966. He is also a member of the National
Operators Advisory Board, a franchisee organization which supervises the
national co-op advertising expenditures of McDonald's


- - - - - ------------------------
/1/Members of the Compensation Committee

                                     - 1 -
<PAGE>
 
USA. Mr. Cooper is also a general partner in Cooper Investments, whose primary
investment is in Megamation Inc.

     Gerald W. Klein. Mr. Klein joined the Company in November 1994 as Vice
President and Chief Financial Officer. On May 5, 1995 Mr. Klein was elected
President and Chief Executive Officer, Treasurer and Chief Financial Officer and
a director of the Company. From January 1993 to November 1994 he was the
President and Chief Executive Officer of PricePoint, Inc., a development stage
company that provided electronic pricing systems primarily to supermarkets. From
August 1991 to December 1992 he was President and Chief Operating Officer of
Pricelink, a predecessor company to PricePoint. From April 1986 to July 1991 he
served as President and Chief Operating Officer of Checkpoint Systems, Inc., a
manufacturer and supplier of electronic article merchandising and access control
systems to retailers. Mr. Klein is a director of Rom Tech, Inc., a reseller and
publisher of multimedia software on CD-ROM discs.

     Richard J. Kornblum. Mr. Kornblum joined the Company in January 1995 as
Vice President and Chief Operating Officer. On May 5, 1995 Mr. Kornblum was
elected a director of the Company. From 1991-1994 he was Vice President of
Technology for the Measurement and Control Division of Betz Laboratories. From
1988-1991 he was an independent consultant for Venture Capitalists in the
greater Boston area, including acting as Chief Operating Officer for Transtrack,
a venture backed startup. From 1984-1989 he was Vice President of Engineering
and Systems Integration for the Foxboro Company, a Fortune 500 supplier of
Process Automation Systems.

     Alan R. Leiderman. Mr. Leiderman served as Secretary of the Company from
May 1986 to October 1995 and has served as a Director of the Company since May
1986. From July 1992 through December 1994, he was a Senior Vice President of
Mabon Securities, Inc., a securities broker/dealer. From September 1989 until
July 1992, he was an institutional bond salesman for the same firm. Since March
1995 Mr. Leiderman has been Senior Vice President and Director of Mortgage
Securities Trading and Sales with Oppenheimer & Co.

     Thomas W. Murphy. Mr. Murphy joined the Company in January 1995 as
Controller and Chief Accounting Officer. On October 1, 1995 he became Secretary
of the Company. From 1993 through 1994 he was the Accounting Manager for
Ohmicron Inc., a manufacturer of analytical test kits able to detect small
levels of various toxins in water, soil and food. From 1990 through 1992 he was
the Accounting Manager for Checkpoint Systems Inc., a manufacturer and supplier
of electronic article merchandising and access control systems to retailers.

     Thomas D. Schmidt. Mr. Schmidt joined the Company in June 1990 as Senior
Vice President-Marketing/Sales. In July, 1992, he was named Chief Executive
Officer, and appointed to the Board of Directors. In April 1991, he was
appointed President and Chief Operating Officer. In April 1995 Mr. Schmidt
became Vice President - Sales. From October 1989 to June 1990, he served as the
Vice President for automotive operations with Motoman Inc., a robotics
manufacturer. Prior to serving in such capacity, from June 1989 to October 1989
he was Vice President of Motoman Inc.'s welding and joining system group.


                                     - 2 -
<PAGE>
 
Compliance with Section 16(a) of the Securities Exchange Act of 1939
- - - - - --------------------------------------------------------------------

     Based solely on a review of Forms 3 and 4 (and amendments thereto)
furnished to the Company during its fiscal year ended June 30, 1995, and certain
written representations received by it, the Company is not aware of any person
who, during the prior fiscal year, was an officer or director of the Company or
the beneficial owner of more than 10% of its outstanding Preferred Stock or
Common Stock, and who, during the prior or previous fiscal years, failed to file
on a timely basis reports as required by Section 16(a) of the Securities
Exchange Act of 1934.


Item 11.  Executive Compensation

      The following table sets forth as to the person who served as the chief
executive officer of the Company during the year ended June 30, 1995, and as to
certain other Executive Officers, all compensation earned, awarded, or paid
during the fiscal years ended June 30, 1995, 1994, and 1993.

<TABLE>
<CAPTION>
                                Annual              Long Term
                             Compensation          Compensation
                       ------------------------    ------------  
                                                      Awards
                                                     -------
Name and               Fiscal                        Options/
Positions Held          Year   Salary(1)  Bonus     SARs(#)(2)
- - - - - --------------         ------  ---------  -----     ----------
<S>                    <C>     <C>        <C>    <C>
Gerald W. Klein
  President and          1995  $ 63,750      --     1,015,538(3)
  Treasurer              1994     N/A
                         1993     N/A
Richard J. Kornblum
  Vice President         1995  $ 53,250      --     1,015,538(3)
                         1994     N/A
                         1993     N/A
Thomas D. Schmidt
  President/Vice
    President            1995  $100,000      --     1,015,538(3)
  President              1994  $ 90,833      --
  President              1993  $113,167      --       800,000
</TABLE>

     (1)  Salaries for Mr. Klein and Mr. Kornblum are from their respective
     dates of hire.  Mr. Klein and Mr. Kornblum are currently receiving salary
     at the rate of $120,000 per annum.

     (2)  Represents options to purchase Common Stock.

     (3)  Represents options granted subject to stockholder approval of the 1995
     Incentive and Non-Qualified Stock Option Plan ("1995 Plan").  See
     "Options/SAR Grants in Last Fiscal Year" below for information concerning
     the terms of these options.

Registration Rights
- - - - - -------------------

      On September 4, 1992, the Company entered into a Registration Rights
Agreement with Max Cooper, Cooper Investments, a partnership controlled by Mr.
Cooper and Tristram C. Colket, Jr. pursuant to which the Company agreed, at its
expense, to register for sale under the Securities Act of 1993, up to all of the
shares of Common Stock currently owned in the aggregate by them upon demand
given before September 4, 1997 by holders of at least 50% of the shares.  The
obligation of the Company is conditioned upon


                                     - 3 -
<PAGE>
 
the shares to be registered having a market value of at least $5,000,000 and
upon certain other matters.  The Company is only obligated to honor one demand
for registration.  The agreement also grants certain rights to include shares of
Common Stock in registered offerings of shares which the Company proposes to
make.

Indemnification
- - - - - ---------------

      The Company's Certificate of Incorporation includes a provision that
eliminates or limits the personal financial liability of the Company's
directors, except in situations where there has been a breach of the duty of
loyalty, a failure to act in good faith, intentional misconduct or a knowing
violation of the law.  In addition, the Company's By-laws include provisions to
indemnify its officers and directors and other persons against expenses,
judgments, fines and amounts paid in settlement in connection with threatened,
pending or completed suits or proceedings against such persons by reason of
serving or having served as officers, directors or in other capacities, except
in relation to matters with respect to which such persons shall be determined to
have acted not in good faith, unlawfully or not in the best interests of the
Company.  With respect to matters as to which the Company's officers and
directors are determined to be liable for misconduct or negligence in the
performance of their duties, the Company's By-laws provide for indemnification
only to the extent that the Company determines that such person acted in good
faith and in a manner not opposed to the best interests of the Company.

<TABLE>
   
<CAPTION>
                                 OPTIONS/SAR GRANTS IN LAST FISCAL YEAR

                                                                                  Potential Realizable
                                                                                          Value
                                       Percent of                                at Assumed Annual Rates
                                          Total       Exercise                       of Stock Price
                                      Options/SAR's      or                         Appreciation For
                                       Granted to       Base                           Option Term
                                      Employees in     Price     Expiration      -----------------------
Name                   Granted(#)(1)   Fiscal Year     ($/Sh)       Date             5%($)        10%($)
- - - - - ----                   -------------  -------------   --------   -----------         --           ---
<S>                    <C>            <C>             <C>        <C>             <C>            <C>
Gerald W. Klein        1,015,538         29.4%          $.15     May 4, 2001      $209,138      $269,863
Richard J. Kornblum    1,015,538         29.4%          $.15     May 4, 2001      $209,138      $269,863
Thomas D. Schmidt      1,015,538         29.4%          $.15     May 4, 2001      $209,138      $269,863
    
</TABLE>

(1)  Represents options to purchase Common Stock, each of which is subject to
stockholder approval of the 1995 Plan.  Each option becomes exercisable as to
101,554 shares upon approval of the 1995 Plan; as to 203,108 shares on December
31, 1995; as to 101,554 shares in December 31, 1996; as to 355,438 shares on
December 31, 1997; and as to 253,884 shares on December 31, 1999.  Each option
becomes fully exercisable in the event of the termination of the employee's
employment due to death or disability or in the event of certain stock or assets
sales or mergers resulting in a transfer of control of the Company.  Each option
terminates 90 days (one year in the case of death) after termination of
employment.



                                     - 4 -
<PAGE>
 
              AGGREGATE OPTIONS/SAR EXERCISES IN LAST FISCAL YEAR
                     AND FY-END OPTIONS/SAR VALUES (1)(2)

<TABLE>
<CAPTION>
                                                         Value of Unexercised
                           Number of Unexercised             In-the-Money
                             Options/SAR's at                Options/SARs
                          Fiscal Year-End (#)(1)      at Fiscal Year End ($)(4)
                       -----------------------------  --------------------------
Name                   Exercisable   Unexercisable    Exercisable  Unexercisable
- - - - - ----                   -----------  ----------------  -----------  -------------
<S>                    <C>          <C>               <C>          <C>
Gerald W. Klein              - 0 -      1,015,538(2)
Richard J. Kornblum          - 0 -      1,015,538(2)
Thomas D. Schmidt          145,000      1,020,538(3)
</TABLE>

(1) No options were exercised by the named individuals during fiscal 1995.
(2) Represents options to purchase Common Stock, each of which is subject to
    stockholder approval of the 1995 Plan.
(3) Includes an option to purchase 1,015,538 shares which is subject to
    stockholder approval of the 1995 Plan.
(4) None of the reported options were in the money at June 30, 1995.

Report of Compensation Committee Regarding Option Cancellation and Issuance
- - - - - ---------------------------------------------------------------------------

     In fiscal 1995 the Company's senior management was restructured with Gerald
Klein becoming Chief Executive Officer, Richard Kornblum becoming Chief
Operating Officer and Thomas Schmidt, who had been the Company's Chief Executive
Officer, becoming Vice President of Sales. In the spring of 1995, the
Compensation Committee determined to grant Mr. Klein and Mr. Kornblum options to
purchase a substantial number of shares at the market price at the time of grant
but with a vesting schedule which would encourage their long term commitment to
the Company. The Committee also determined that it would be appropriate to
provide Mr. Schmidt with the same incentive. The Committee therefor determined
that it was in the Company's best interests that each of Messrs. Klein, Kornblum
and Schmidt receive options to purchase 1,015,538 shares of Common Stock,
representing, in each case, 5.4% of the number of shares of Common Stock which
would be issued and outstanding if each of the options were exercised in full
and warrants held by Cooper Investments and Tristram C. Colket, Jr. were also
exercised in full.

     At that time, Mr. Schmidt held options to acquire 150,000 shares of Common
Stock at $1.00 per share as to 50,000 shares and $.75 per share as to 100,000
shares, of which 100,000 were exercisable only through November 1995. He also
held options to acquire 800,000 shares of Common Stock exercisable at $.50 per
share through September 1998. As of September 4, 1995, 540,000 of the 800,000
shares would be fully vested. The Committee determined that in order to achieve
the alignment of Mr. Schmidt's option with those of Messrs. Klein and Kornblum,
it would be necessary to cancel the 800,000 share option, but, given its
exercise price and term, not the 150,000 share option. The Committee considered
that Mr. Schmidt would realize a reduction in the exercise price as to 800,000
shares and an extension of the term during which the option would be exercisable
if he remained employed by the Company and that he would also suffer a material
reduction in the number of shares as to which he held vested options.

                              Tristram C. Colket, Jr.
                              Max Cooper
                              Alan R. Leiderman
                              Members of the Compensation Committee



                                     - 5 -
<PAGE>
 
Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The following table sets forth, as of October 1, 1995, certain information
concerning the ownership of the Company's Common Stock (i) by each person who is
known by the Company to own of record or beneficially more than five percent of
the outstanding shares of the Company's Common Stock ("5% Owners"), (ii) by each
of the Company's directors, (iii) by certain of its officers, and (iv) by all
directors and executive officers as a group, based upon reports filed by such
persons. Except as otherwise indicated, the stockholders listed in the table
have sole voting and investment power with respect to the shares indicated.

<TABLE>
<CAPTION>
Names and Addresses                      Number of Shares   Percentage
of 5% Owners and Names of Directors     Beneficially Owned   of Class
- - - - - -----------------------------------     ------------------   --------
<S>                                     <C>                 <C>
 
Max Cooper  (1)(2)                               4,538,167        30.4%
c/o CLP Inc.
124 Summit Parkway
Birmingham, Alabama  35209
 
Cooper Investments (2)                           1,650,000        11.3%
124 Summit Parkway
Birmingham, Alabama  35209
 
Tristram C. Colket, Jr. (3)                      2,656,667        17.3%
500 Chester Field Parkway  Suite 170
Malvern, Pennsylvania  19355
 
Gerald W. Klein (4)                                  - 0 -          --
 
Richard J. Kornblum (4)                              - 0 -          --
 
Alan R. Leiderman                                  250,000         1.7%
 
Steven H. Pollack (5)                            1,251,666         8.7%
51 Everett Drive
Building B#4
Lawrenceville, New Jersey 08648
 
Thomas D. Schmidt (4)                              100,000         0.7%
 
All Directors and                                7,544,834        47.2%
Executive Officers as
a group (7 persons) (6)
</TABLE>

Notes to Ownership Table
- - - - - ------------------------

(1)  Includes:  (i) 509,000 shares held by certain individual stockholders, for
which Mr. Cooper is proxy (together with Mr. Cooper, CLP, Inc. and Cooper
Investments, collectively the "Cooper Shareholders"), (ii) 1,400,000 shares
owned by Cooper Investments, an Alabama general partnership, of which Mr. Cooper
is a general partner and (iii) 400,000 shares owned by CLP, Inc., an Alabama
corporation of which Mr. Cooper is Chairman of the Board.  Mr. Cooper has shared
voting and dispositive power with respect to the foregoing shares.  Also
includes warrants to purchase 500,000 shares of Common Stock held by Cooper
Investments and warrants to purchase 72,000 shares of Common Stock held by Mr.
Cooper.




                                     - 6 -
<PAGE>
 
(2)  Includes 250,000 shares issuable upon exercise of warrants.  The shares set
forth are also included in the shares beneficially owned by Max Cooper.

(3)  Includes 960,000 shares issuable upon exercise of warrants.

(4)  Excludes for each of Messrs. Klein, Kornblum and Schmidt 1,015,538 shares
which may become issuable upon exercise of an option held by each of them.  Each
such option is subject to stockholder approval of the option plan pursuant to
which it was issued.  If such plan is approved, each such option will become
exercisable for 101,554 shares.  Includes, in the case of Mr. Schmidt 100,000
shares issuable upon exercise of other options.

(5)  Includes 100,000 shares issuable upon exercise of options.

(6)  Excludes 3,452,829 shares issuable upon exercise of options which are
subject to stockholder approval of the option plan pursuant to which they were
granted.  Had the option plan been approved as of October 1, 1995, 345,284
shares of Common Stock would have been exercisable within 60 days after October
1, 1995.

Voting Agreement
- - - - - ----------------

     On September 4, 1992, the Cooper Shareholders, Dr. Pollack, and Messrs.
Colket, Hoffman, Schmidt, and Mr. Alan Leiderman entered into a Shareholders
Agreement, which provides, among other things, that, until September 1997, each
party to the Shareholders Agreement will vote the shares they control in favor
of such actions as may be necessary to elect and maintain in office on the Board
of Directors, each of (i) Mr. Cooper or a designee; (ii) Mr. Colket or a
designee; (iii) each of Mr. Hoffman, Dr. Pollack and Mr. Schmidt (the
"Management Directors") or up to three individuals designated by a majority of
the Management Directors (or their respective successors); (iv) Mr. Leiderman,
if nominated by the Board of Directors; and (v) one additional Independent
Director, if nominated by the Board of Directors.

     Mr. Leiderman's obligations under the Shareholders Agreement terminate if
he is no longer serving as a Director of the Company, and each of Mr. Cooper's
and Mr. Colket's rights and obligations under the Shareholders Agreement
terminate if either ceases to have a pecuniary interest in at least 5% of the
outstanding Common Stock.

Item 13.  Certain Relationships and Related Party Transactions

     The Company has a Credit Agreement with each of Cooper Investments and
Tristram C. Colket, Jr. for a Term Loan, each of which has a current balance of
$230,000, incurs interest at prime plus 4% with a maximum rate of 12%, and is
due January 1, 1996, pursuant to extensions granted in August 1994, March 1995
and May 1995.  Mr. Cooper received warrants to purchase 72,000 shares of the
Company's Common Stock at $0.55 per share in consideration of the August 1994
extension.  Mr. Colket received warrants to purchase 460,000 shares of the
Company's Common Stock at $0.55 per share in consideration of the granting of
his Term Loan.

     On December 16, 1994, the Company entered into an agreement with Cooper
Investments and Colket providing for loans to the Company of $500,000, which
were made at various times between December 1994 and February 1995, incurring
interest at a rate of prime plus 4%, with a maximum rate of 12%.  The loans are
due and payable on January 1, 1996.  In connection with these loans, each of
Cooper Investments and Mr. Colket received warrants to purchase 500,000 shares
of Common Stock at $.50 per share.

     On March 3, 1995 and May 11, 1995, the Company entered into agreements with
Messrs. Colket and Cooper pursuant to which they agreed, among other things, to
lend the Company an aggregate of $700,000 at various intervals through June 30,
1995, and to defer payment of $100,000 of interest due on previously outstanding
loans from them.  The payment




                                     - 7 -
<PAGE>
 
dates for the $700,000 of loans, for the $100,000 of deferred interest and for
$960,000 of other loans from Messrs. Colket and Cooper to the Company were fixed
at, or extended to, January 1, 1996.  In addition, on May 11, 1995 Messrs.
Colket and Cooper extended their guarantees of the Company's $1,700,000 bank
line of credit in connection with an extension of the due date of the line from
July 1, 1995 to January 1, 1996.  Each of Messrs. Colket and Cooper receives a
guarantee fee of 1.5% of the outstanding balance of the bank line.  The parties
also agreed, subject to certain conditions, to negotiate an agreement whereby
the Company would issue equity securities to Messrs. Colket and Cooper in
consideration of the cancellation of the $800,000 of loans and deferred
interest.  No such agreement had been entered into as of October 1, 1995.






                                     - 8 -
<PAGE>
 
                                  SIGNATURES

     In accordance with the requirements of the Securities Exchange Act of 1934,
as amended, the Registrant has caused this Amendment to Report on Form 10-K to
be signed on its behalf by the undersigned, thereunto duly authorized.


                                    MEGAMATION INC.


Dated:  October 23, 1995            By: /s/ Gerald W. Klein
                                       ------------------------------------
                                           Gerald W. Klein
                                           President, Treasurer and Chief
                                           Executive and Financial Officer


Dated:  October 23, 1995            By: /s/ Thomas W. Murphy
                                       ------------------------------------
                                           Thomas W. Murphy
                                           Controller and Chief Accounting
                                           Officer




                                     - 9 -

<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                 FORM 10-K/A-2

             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                    For the fiscal year ended June 30, 1995

                       COMMISSION FILE NUMBER:  0-18192

                                MEGAMATION INC.
            (Exact name of registrant as specified in its charter)

               Delaware                                   13-3372947
(State of incorporation or organization)       (IRS Employer Identification No.)
 
51 Everett Drive, Building B#4 Lawrenceville, NJ                   08648
    (Address of principal executive offices)                     (Zip Code)
 
       Registrant's Telephone Number, Including Area Code:  609-799-7711
 
       Securities registered pursuant to Section 12(b) of the Act:  None

          Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, $.01 Par Value per Share
                               (Title of Class)
 
    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months and (2) has been subject to such filing
requirements for the past 90 days:  [X] Yes [ ] No 

    The aggregate market value of the voting stock held by non-affiliates of the
registrant, based upon the average of the Bid and Asked price of the common
Stock on July 31, 1995, as reported by the Over-the-Counter Bulletin Board, was
approximately $1,471,800, (assuming, but not admitting for any purpose, that all
directors and executive officers of the registrant are affiliates).

    The number of shares of Common Stock, $0.01 par value, issued and
outstanding as of July 31, 1995 was: 14,358,666.

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


   
                                                                     Page 1 of 3
    
                                                           There are no Exhibits

================================================================================
<PAGE>
 
                                    PART II

ITEM 5.    MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
           STOCKHOLDER MATTERS.

(a)   Market Information

      The Company's Common Stock is traded over the counter under the symbol
MEGI, with market-makers submitting quotations in the so-called "pink sheets,"
and through National Association of Securities Dealers' automated Over-the-
Counter Bulletin Board.  The prices represent quotations in the Over-the-Counter
market as compiled by the National Quotation Bureau, Inc. with respect to the
first three quarters of fiscal 1994, and the OTC Bulletin Board with respect to
the remainder of the information presented below.  The quotations reflect inter-
dealer prices without retail markup, markdown, or commission and may not
necessarily represent actual transactions.

      The following table shows the reported high and low bid prices of the
Company's Common Stock for each quarter of the prior two fiscal years beginning
on July 1 and ending on June 30:
   
<TABLE>
<CAPTION>
                      Bid
                  ============
                  High    Low
                  =====  =====
<S>               <C>    <C>
Fiscal 1994
- - - - - -----------
First Quarter...  $.344  $.063
Second Quarter..  $.260  $.063
Third Quarter...  $.270  $.010
Fourth Quarter..  $.130  $.065
 
Fiscal 1995
- - - - - -----------
First Quarter...  $.240  $.130
Second Quarter..  $.220  $.125
Third Quarter...  $.190  $.100
Fourth Quarter..  $.375  $.100
</TABLE>
    
(b)   Holders

      At June 30, 1995, the number of shares of Common Stock of the Company
issued and outstanding was 14,358,666, held by 421 record holders thereof.

(c)   Dividends

          No cash dividends or distribution on the Company's Common Stock has
been paid and it is not anticipated that any will be paid in the foreseeable
future.  The Company is prohibited under the terms of its bank line of credit
and other credit instruments from the payment of cash dividends or from
purchasing or retiring any of its capital stock.



                                                                     Page 2 of 3
<PAGE>
 
                                  SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has caused this Amendment to Report on Form 10-K to be
signed on its behalf by the undersigned, thereunto duly authorized.


                                MEGAMATION INC.


Dated:  May 10, 1996            By: /s/ Edward F. Borkowski
                                    ---------------------------------
                                    Edward F. Borkowski, President




                                                                     Page 3 of 3

<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

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

                                FORM 10-Q/A-1

               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended December 31, 1995

                       Commission file number:  0-18192
 
 
                               MEGAMATION INC.
            (Exact name of registrant as specified in its charter)
 
               DELAWARE                                   3-3372947
    (State or other jurisdiction of                     (IRS Employer
     incorporation or organization)                  Identification No.)

            51 Everett Drive
              Building #B4
           Lawrenceville, NJ                                08648
(Address of principal executive offices)                  (Zip Code)
 
      Registrant's Telephone Number, Including Area Code:  609-799-7711
 
 
                                Not Applicable
                   (Former name, former address and former
                 fiscal year, if changed since last report.)
 
 
     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
 
                           Yes  [ X ]  No   [    ]

     As of December 31, 1995, there were 14,358,666 shares outstanding of
the Registrants common stock, $0.01 par value per share.
                                                         Page 1 of 4
 
                                                          There are no exhibits.

================================================================================
<PAGE>
 
                               MEGAMATION, INC.
                              December 31, 1995


Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations (continued)
          -----------------------------------------------------


Mechanical Assembly Systems for Automotive Transmissions and Other Applications

     The automation workstation was initially designed to pick and place
automotive light assembly parts and printed circuit board components.  The
Company has sold workstations for several such applications, the principal one
being for automotive transmissions.


Results of Operations

Six Months Ended December 31, 1995 and 1994

Net Revenues and Cost of Revenues

     Net revenues for the six months ended December 31, 1995 (the "current
period") were $1,716,000 compared to $1,967,000 for the six months ended
December 31, 1994, (the "prior period"), a decrease of 13%.  Cost of revenues
for the current period were 97% of net revenues compared to 69% of net revenues
in the prior period.  During the prior period a one-time, application specific
technology license fee for $300,000 was recorded.  Cost of revenues for the
prior period without the recognition of the $300,000 license fee would have been
82%.  The cost of revenues increased 15% to 97% for the current period due to
inventory write offs and the impact of overhead costs associated with the under
utilization of production capacity in contrast to the prior period when these
costs were being allocated to a higher level of revenue including revenue
recognized on projects being accounted for by the percentage of completion
method.  Five MEGA 2(R) systems  and one MEGA 1(R) system  were sold during the
current period generating $844,000 of revenues versus no MEGA 1 systems and one
MEGA 2 system sold during the prior period generating $81,000 of revenues.  No
revenues in the current period were recognized from the percentage of completion
method while the prior period realized revenues of $1,103,000 by this method.
Other revenues (primarily engineering, service, spare parts, and training) were
$872,000 during the current period versus $483,000 during the prior period.  The
primary reason for the $389,000 increase in other revenues for the current
period was a $352,000 increase in engineering revenues, which were derived
primarily from the Company's health care industry customer.

Operating Expenses

     Operating expenses increased 10% to $719,000 in the current period from
$651,000 in the prior period, an increase of $68,000.  The increase in operating
expenses was due to higher general and administrative and development and
engineering expenses partially offset by a decrease in selling expenses.

     Selling expenses decreased 56% to $93,000 during the current period from
$213,000 during the prior period, a decrease of $120,000.  The decrease in
selling expenses was primarily the result of lower salary and related expenses
resulting from reduced headcount.

                                       2
<PAGE>
 
                               MEGAMATION, INC.
                              December 31, 1995


Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations (continued)
          -----------------------------------------------------------


Results of Operations

Three Months Ended December 31, 1995 and 1994

Net Revenues and Cost of Revenues

     Net revenues for the three months ended December 31, 1995 (the "current
quarter") were $583,000 compared to $958,000 for the three months ended December
31, 1994, (the "prior quarter"), a decrease of 39%.  Cost of revenues for the
current quarter were 122% of net revenues compared to 82% of net revenues in the
prior quarter. The cost of revenues increased 40% to 122% for the current
quarter due to inventory write offs and the effect of overhead costs associated
with the under utilization of production capacity in contrast to the prior
quarter when these costs were being allocated to a higher level of revenue
including revenue recognized on projects being accounted for by the percentage
of completion method.  Two MEGA 2(R) systems  and one MEGA 1(R) system  were
sold during the current quarter generating $274,000 of revenues versus no  MEGA
1 systems and one MEGA 2 system sold during the prior quarter generating $81,000
of revenues.  No revenues in the current quarter were recognized from the
percentage of completion method, while the prior quarter realized revenues of
$687,000 by this method.  Other revenues (primarily engineering, service, spare
parts, and training) were $309,000 during the current quarter versus $190,000
during the prior quarter.  The primary reason for the $119,000 increase in other
revenues for the current quarter was an increase in engineering revenues, which
were primarily derived from the Company's health care industry customer.

Operating Expenses

     Operating expenses decreased 4% to $308,000 in the current quarter from
$320,000 in the prior quarter, a decrease of $12,000.  The decrease in operating
expenses was due to lower selling and development and engineering expenses,
which were partially offset by higher general and administrative expenses.

     Selling expenses decreased 63% to $37,000 during the current quarter from
$100,000 during the prior quarter, a decrease of $63,000.  The decrease in
selling expenses was the result of lower salary and related expenses related to
reduced headcount, travel and advertising costs.

     Development and engineering expenses decreased 3% to $85,000 during the
current quarter from $88,000 during the prior quarter, a decrease of $3,000.
The decrease in development and engineering expenses was primarily the result of
lower material expenses, which were partially offset by higher salary and
related expenses.

     General and administrative expenses increased 42% to $186,000 during the
current quarter from $132,000 during the prior quarter, an increase of $54,000.
The increase in general and administrative expenses was primarily due to
increases in salary and related expenses, amortization costs, and allocated rent
and utility expenses, which were partially offset by lower depreciation and
equipment maintenance expenses.

                                       3
<PAGE>
 
                               MEGAMATION, INC.
                              December 31, 1995


                                  SIGNATURES
                                  ----------



     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this amendment to report to be signed on its behalf
by the undersigned thereunto duly authorized.



 
 
                                 MEGAMATION INC.
 
 
Date     May 10, 1996            /s/ EDWARD F. BORKOWSKI
     --------------------        -----------------------------------------------
                                 Edward F. Borkowski
                                 President, Chief Accounting Officer
 
Date     May 10, 1996            /s/ THOMAS D. SCHMIDT
     --------------------        -----------------------------------------------
                                 Thomas D. Schmidt
                                 Vice President of Marketing and Sales/Secretary
 

                                       4

<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

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

                                  FORM 10-Q

               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended March 31, 1996

                       Commission file number:  0-18192
 
 
                               MEGAMATION INC.
            (Exact name of registrant as specified in its charter)
 
               DELAWARE                                   3-3372947
    (State or other jurisdiction of                     (IRS Employer
     incorporation or organization)                  Identification No.)

 
            51 Everett Drive
              Building #B4
           Lawrenceville, NJ                                08648
(Address of principal executive offices)                  (Zip Code)
 
      Registrant's Telephone Number, Including Area Code:  609-799-7711
 
 
                                Not Applicable
                   (Former name, former address and former
                 fiscal year, if changed since last report.)
 
 
     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                           Yes  [ X ]  No   [    ]

     As of March 31, 1996, there were 14,358,666 shares outstanding of the
Registrants common stock, $0.01 par value per share.
                                                           Page 1 of 63
 
                                                Exhibit Index appears on page 18

================================================================================
<PAGE>
 
                                MEGAMATION INC.

ITEM 1. FINANCIAL STATEMENTS

                       STATEMENTS OF FINANCIAL POSITION

<TABLE>
<CAPTION>
                                                       (Unaudited)   (Audited)
                                                        March 31,     June 30,
                                                          1996          1995
                                                       -----------  ------------

ASSETS
<S>                                                    <C>          <C>
CURRENT ASSETS:
  Cash...............................................  $    65,295  $   264,225
  Trade receivables, net of allowance for doubtful
    accounts of $25,085..............................      375,299      700,191
  Inventories........................................      680,680      886,896
  Prepaid expenses and other current assets..........       92,762       21,614
                                                       -----------  -----------
      Total current assets...........................    1,214,036    1,872,926
Property and equipment...............................      197,425      273,933

OTHER ASSETS:
  Patents, net.......................................      299,616      306,960
  Other assets.......................................      106,023       59,066
                                                       -----------  -----------
        TOTAL ASSETS.................................  $ 1,817,101  $ 2,512,885
                                                       ===========  ===========


LIABILIIES AND SHAREHOLDERS' DEFICIT

CURRENT LIABILITIES:

  Revolving bank line of credit......................  $ 1,700,000  $ 1,700,000
  Term loans, related parties........................    2,460,000    1,760,000
  Accounts payable...................................      843,072      805,039
  Accrued warranty costs.............................      108,151       89,927
  Accrued interest payable...........................      221,671       21,222
  Other customer deposits............................       23,881      253,937
  Accrued payroll and related expenses...............       85,944       75,644
                                                       -----------  -----------
    Total current liabilities........................    5,442,719    6,705,769

COMMITMENTS

SHAREHOLDERS' DEFICIT:

  Preferred stock, S0.01 par value; 1,000,000 shares
    authorized no shares issued or outstanding.......           --           --
  Common stock, $0.01 par value; 25,000,000 shares
    authorized, 14,358,666 and 14,358,666 shares
    issued and outstanding, respectively.............      143,587      143,587
  Addtional paid in capital..........................    5,756,744    5,756,744
  Accumulated deficit................................   (9,525,949)  (8,093,215)
                                                       -----------  -----------
    Total shareholders' deficit......................   (3,625,618)  (2,192,884)
                                                       -----------  -----------
      TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT....  $ 1,817,101  $ 2,512,885
                                                       ===========  ===========
</TABLE>

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

                                       2
<PAGE>
 
                                MEGAMATION INC.


ITEM 1. FINANCIAL STATEMENTS

                           STATEMENTS OF OPERATIONS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                           Three months ended           Nine months ended
                                                March 31,                   March 31,
                                       -----------------------------------------------------
                                          1996          1995           1996         1995
                                       -----------   -----------   -----------   -----------
<S>                                    <C>           <C>           <C>           <C>
Revenues.............................  $   259,654   $   949,442   $ 1,976,025   $ 2,916,526
Cost of revenues.....................      307,841     1,142,921     1,971,211     2,505,155
                                       -----------   -----------   -----------   -----------
  Gross profit.......................      (48,187)     (193,479)        4,814       411,371
Selling expenses.....................       47,868        72,740       140,371       286,105
Development and
  engineering expenses...............       80,702        67,025       280,986       237,233
General and administrative expenses..      269,688       247,167       696,105       514,923
                                       -----------   -----------   -----------   -----------
    Total operating expenses.........      398,257       386,932     1,117,462     1,038,261
                                       -----------   -----------   -----------   -----------

      Operating income/(loss)........     (446,444)     (580,411)   (1,112,648)     (626,890)
Interest and debt expense............      111,574        86,049       320,087       194,326
                                       -----------   -----------   -----------   -----------
    Net income/(loss)................  $  (558,019)  $  (666,460)  $(1,432,735)  $  (821,216)
                                       ===========   ===========   ===========   ===========
Net income/(loss) per common share...       ($0.04)       ($0.05)       ($0.10)       ($0.06)
                                       ===========   ===========   ===========   ===========
Weighted average common
  shares outstanding................    14,358,666    14,358,666    14,358,666    14,157,936
</TABLE>

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

                                       3
<PAGE>



                                MEGAMATION INC

Item 1. Financial Statements

                           Statements of Cash Flows
                                 (Unaudited)
<TABLE>
<CAPTION>
                                                               March 31,
                                                       -------------------------
                                                           1996         1995
<S>                                                    <C>           <C>
FR0M 0PERATING ACTIVITIES;
  Net income/(loss)..................................   $(1,432,735) $ (821,216)
  Adjustments to reconcile net income/(loss) to cash
    used in operating activities;
  Depreciation and amortization......................       107,715      69,373
  Decrease/(increase) in:
    Trade receivables................................       324,892    (973,449)
    Costs and estimated earnings on uncompleted
      contracts, net of customer deposits............            --     178,056
    Inventories......................................       206,216    (118,884)
    Prepaid expenses and other current assets........       (71,148)     20,101
    Other assets.....................................            43      12,764
  Increase/(decrease) in:
    Accounts payable.................................       (15,366)   (117,184)
    Accrued warranty costs...........................        18,223      (5,910)
    Accrued interest payable.........................       200,449      81,947
    Customer deposits on uncompleted contracts,
      net of costs and estimated earnings............            --    (147,079)
    Other customer deposits..........................      (230,056)    473,845
    Accrued payroll and related expenses.............        13,699     (17,563)
                                                        ------------ ----------
  Cash used in operating activities..................      (876,067) (1,366,139)


FROM INVESTING ACTIVITIES:
  Purchases of property and equipment................        (9,307)    (60,729)
  Costs of patents...................................       (11,556)    (18,172)
                                                        ------------ ----------
  Cash used in investing activities..................       (20,863)    (78,901)


FROM FINANCING ACTIVITIES:
  Aggregate amount of payments on the
    bank line of credit..............................            --     (24,979)
  Aggregate amount of advances from the
    bank line of credit..............................            --     724,979
  Proceeds from Term Loans...........................       700,000     900,000
  Proceeds from Subscription Agreement...............            --     105,000
                                                        ------------ ----------
  Cash from financing activities.....................       700,000   1,705,000


(DECREASE)/INCREASE IN CASH..........................      (198,930)    260,900
  Cash beginning of period...........................       264,225       7,417
                                                        ------------ ----------
  Cash end of period.................................   $    65,295  $  268,317
                                                        ============ ==========

SUPPLEMENTAL CASH FLOW INFORMATION:
  Interest paid during the period....................                $   98,697
                                                                     ==========

</TABLE>

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



                                       4
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996
                        Notes to Financial Statements


1.  BASIS OF PRESENTATION
    ---------------------

          The accompanying unaudited financial statements have been prepared in
accordance with the instructions to Form 10-Q for quarterly reports under
Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, and
therefore do not include all information and footnotes necessary for a complete
presentation of financial position, results of operations, and cash flows in
conformity with generally accepted accounting principles.

          The financial information included in this report has been prepared in
conformity with the accounting principles reflected in the financial statements
included in the Annual Report on Form 10-K for the year ended June 30, 1995, as
filed with the Securities and Exchange Commission.

          In the opinion of the management of Megamation Inc. (the "Company"),
all material adjustments necessary for a fair statement of the results of
operations for the interim periods presented (consisting of only normally
recurring accruals and estimates), have been recorded.

          The results of operations for the period presented are not necessarily
indicative of the results to be expected for the entire year.

2.  REVENUE RECOGNITION AND CONTRACT COSTS
    --------------------------------------

          The Company generally recognizes revenue upon the completion of one of
the following:  (1) the performance of a service, (2) the shipment of product,
or (3) upon customer acceptance of completed units.   The percentage of
completion method is used for long term contracts generally involving the
integration of the Company's products into a customer's production facility.
Sales and operating income are recognized as work is performed, based on the
relationship between actual labor cost incurred and the total labor cost
estimated to be required.  At March 31, 1996 and June 30, 1995, there were no
long term contracts in process.  At June 30, 1994, five long term contracts were
in process (completed during fiscal 1995), for which the Company recorded
$306,000 in revenue and $62,700 of operating income.  At December 31, 1994 four
contracts were in process for which the Company recorded $1,118,000 in revenue
and $247,000 of operating income.  One contract was completed during the quarter
ended December 31, 1994 for which the Company recorded $291,000 in revenue and
$61,000 in operating income during the term of the contract.

          Contract costs for contracts accounted for on the percentage of
completion method include all direct material and labor costs and those indirect
costs related to contract performance, such as indirect labor, supplies, tools,
repairs, and depreciation costs.  Selling, general, and administrative costs are
charged to expense as incurred. Changes in job performance, job conditions, and
estimated profitability, including those arising from contract penalty
provisions, and final contract settlements may result in revisions to costs and
income and are recognized in the period in which the revisions are determined.

3.  INVENTORIES
    -----------

          Inventories consist of parts and subassemblies, work-in-process, and
completed units which are valued at the lower of cost (first-in/first-out) or
market value. Inventories are comprised of the following:

<TABLE>
<CAPTION>
                                  March 31,    June 30,
                                    1996         1995
                                  ---------    --------
<S>                               <C>          <C>
    Parts and subassemblies.....   $657,973    $786,575
    Work in process.............     40,053     100,321
    Finished goods..............        -0-         -0-
                                   --------    --------
    Totals......................   $698,026    $886,896
                                   ========    ========
</TABLE>

                                       5
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996
                        Notes to Financial Statements


4.  DEBT
    ----

The Company's debt consists of the following:

<TABLE>
<CAPTION>
                                         March 31,   June 30,
                                           1996        1995
                                        ----------  ----------
<S>                                     <C>         <C>
    Revolving bank line of credit.....  $1,700,000  $1,700,000
    Term loans........................   2,460,000   1,760,000
                                        ----------  ----------
                                        $4,160,000  $3,460,000
                                        ==========  ==========
</TABLE>

     Under Agreements entered into on May 12, 1994, and amended on August 18,
1994, the Company is a party to a Credit and Security Agreement (the "Line")
with a New Jersey bank secured by trade receivables and guaranteed by two
principal stockholders and directors (the "Guarantors") pursuant to a Guarantee
Agreement ("Agreement").  The Line provides for maximum borrowings of
$1,700,000.  Under the terms of the Agreement, the Guarantors each guarantee
one-half of the outstanding balance of the Line.  The Agreement imposes
borrowing formula limitations of the sum of 85% of trade receivables and 40% of
the qualifying open order backlog.  At June 30 and March 31, 1996, the Company
was not in compliance with those borrowing limitation requirements.  Borrowings
under the Line bear interest at the prime rate (9% and 7.25% at June 30, 1995
and 1994, respectively).  Additionally, the Guarantors each receive quarterly
fees calculated at a 1.5% annual rate on the average outstanding balance of the
Line.  The Guarantee fee expense which is included in interest expense was
$45,187 for the year ended June 30, 1995 and $38,425 for the nine months ended
March 31, 1996.  The Line expires on May 31, 1996.

     At June 30, 1994, the Term Loan (originally granted on December 21, 1988),
was owed to an entity controlled by one of the Guarantors and was scheduled to
mature on March 31, 1995.  On February 11, 1994, the other Guarantor provided
the Company with an additional $230,000 in the form of a New Term Loan, which
was also due on March 31, 1995.  In connection with the New Term Loan, the
Guarantor was issued a warrant to purchase 460,000 shares of the Common Stock of
the Company at $.55 per share.  In consideration of extending the due date of
the original Term Loan and modifying the security interest in the Company's
assets to recognize the co-priority of the New Term Loan, the Guarantor
controlling the entity holding the original Term Loan was issued a warrant to
purchase 72,000 shares of the Common Stock of the Company exercisable at $.55
per share.  No value was assigned to these warrants as the amount was not
material.  On December 16, 1994, the original Term Loan and the New Term Loan
were amended to provide for an additional $500,000 in borrowings from the
Guarantors.  Additionally, the due dates of both Term Loans were extended to
June 30, 1995.  Coincident with these amendments, the Company borrowed an
additional $250,000.  In consideration of the December 1994  amendments, the
Guarantors were each issued warrants to purchase 500,000 shares of the Common
Stock of the Company at $.50 per share.  No value was assigned to these warrants
as the amount was not material.   In February 1995 the Company borrowed the
remaining $250,000 available under the Term Loans.

     The annual interest rate on both Term Loans is prime plus 4% with a maximum
annual rate of 12%, payable quarterly in arrears.  Substantially all of the
Company's assets are pledged as collateral for the Company's obligations under
the Term Loans, however the Term Loans have been subordinated to the Line.
Provisions of the Line and both Term Loans prohibit the Company from paying cash
dividends until these obligations are repaid.  The interest rate on the Term
Loans at June 30 and March 31, 1996 was 12%.

                                       6
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996
                        Notes to Financial Statements


     On March 3, 1995, the Company entered into an agreement with its principal
stockholders to provide an additional $800,000 in the form of short term loans
through June 30, 1995 and the Company borrowed this amount during fiscal 1995.
In addition, past due interest of approximately $120,000 under the existing Term
Loans with the stockholders was deferred until July 1, 1995.  On May 12, 1995,
the Company obtained an agreement for the extension of its Term Loans and the
Line until January 1, 1996.  Additionally, the May 12, 1995 agreement modified
the lending terms of the March 3, 1995 agreement whereby the principal
stockholders provided $700,000 in the form of short term loans and deferred
$100,000 of the past due interest on the Term Loans to January 1, 1996.  The May
12, 1995 agreement setforth the parties' intention to convert the $700,000 of
loans and the $100,000 of deferred past due interest to shares of the Company's
capital stock on terms and conditions to be agreed upon among the parties as
soon as is practicable. In February of 1996 , the Company obtained an agreement
for the extension of its Term Loans and the Line until May 31, 1996.  At March
31, 1996 there was accrued interest of $12,487 on the Line, $170,780 on the term
loans and $38,425 on the guarantee fees..  Since April 1, 1996 the Company
borrowed a total of $75,000 from one of the Company's two principal
stockholders. These term loans follow the same term and conditions as the
previously issued loans to these stockholders.

     At June 30 and March 31, 1996, the Company was not in compliance with
several financial covenants under the Agreement relating to, among other things,
net worth and under the Term Loans relating to, among other things, minimum
order levels.  As of April 26, 1996 such non-compliance was continuing.  The
lenders have not exercised their rights to accelerate payment under the loans,
but may do so at anytime.

     See Note 9 for information concerning a proposed merger of the company into
a corporation owned beneficially by the principal stockholders.

5.  COMMON STOCK AND STOCK WARRANT TRANSACTIONS
    -------------------------------------------

     In August 1994, the Company's two principal stockholders each purchased
500,000 shares of Common Stock.  Net proceeds to the Company were $105,000.  In
December 1994, 1,000,000 warrants at $.50 per share, were issued in connection
with the Term loans (Note 4).  As of March 31, 1996, there has been no fiscal
1996 common stock or stock warrant transactions.

6.  INCOME TAXES
    ------------

     The Company adopted Statement of Financial Accounting Standards (SFAS) No.
109 "Accounting for Income Taxes", effective July 1, 1993.  The cumulative
effect of adopting SFAS No. 109 had no impact on the Company's financial
statements.

     SFAS No. 109 provides for, among other things, the recognition of deferred
tax assets subject to a valuation allowance.  At July 1, 1994, the Company
recorded a deferred tax asset of approximately $2,276,000 primarily relating to
net operating loss carryforwards ("NOL") which amounted to $5,113,000 at June
30, 1994.  Also at July 1, 1994, the Company established a valuation allowance
equal to the full amount of the deferred tax asset.

     For the years ended June 30, 1995 and 1994, no income tax expense or
benefit was recorded.  The Company increased its deferred tax asset by
approximately $783,000 and $687,000, for the years ended June 30, 1995 and 1994
respectively, with corresponding increases in the valuation allowance.

                                       7
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996
                        Notes to Financial Statements


     The difference between the NOL for tax purposes of $6,867,000 and the NOL
for book purposes of $8,093,000 primarily reflects the net effect of timing
differences between the treatment of research and development costs for tax and
book purposes.  The NOL's expire at various times and in varying amounts through
the year 2010.

     These losses would generally be available to offset future taxable income,
if any.  The utilization of Federal income tax loss carryforwards in any year is
subject to limitation if the Company experiences a certain level of changes in
ownership over any three year period.  Management has recently determined that
the effects of changes in ownership through June 30, 1995 have not had a
material effect on the future utilization of the Company's operating loss
carryforwards.  However, there have been substantial changes in ownership during
the prior three year period and future changes in ownership as a result of a
financing or otherwise could result in a substantial limitation on the amount of
operating loss carryforwards which the Company would apply in any one year to
offset income.

7.  NET LOSS PER COMMON SHARE
    -------------------------

     Net losses per common share have been computed using the weighted average
number of common shares outstanding during the respective periods.  Common stock
warrants and options outstanding were not included in the calculations, as the
effect of inclusion would be anti-dilutive.

8.  GOING CONCERN
    -------------

     The accompanying financial statements have been prepared on a going concern
basis, which contemplates the realization of assets and the satisfaction of
liabilities in the normal course of business.  As shown in the financial
statements, during the year ended June 30, 1995 and the quarter ended March 31,
1996, the Company incurred net losses of $1,991,000 and $528,000, respectively,
and, as of  March 31, 1996, the Company's current liabilities exceeded its
current assets by $4,199,000, and its total liabilities exceeded its total
assets by $3,596,000.  These factors among others indicated that at June 30,
1995 that it was unlikely that the Company would be able to continue as a going
concern beyond December 31, 1995 absent additional financing.  Since January 1,
1996 the principal stockholders have loaned the Company an additional $600,000
for the Company to meet its minimum cash flow and working capital requirements.

     Although there are no commitments, management believes that the principal
stockholders will make available the needed funding to provide for the Company's
minimum cash flow and working capital requirements through the date the proposed
merger occurs, or such earlier time as the merger is either not approved by
stockholders of the Company or the merger agreement is terminated as the result
of an adverse change in the Company's projected operations or as permitted in
the merger agreement.  Management believes that if such funding is provided, the
holder of the Bank Line of Credit will not exercise its rights to elect to
accelerate the due date thereof, and the Company will receive further extensions
of its Bank Line of Credit and various Term Loans beyond the current May 31,
1996 maturity date.  However, there can be no assurance that any of the
foregoing will occur.

     The financial statements do not include any adjustments relating to the
recoverability and classification of recorded asset amounts or the amounts and
classification of liabilities that might be necessary should the Company be
unable to continue as a going concern.

                                       8
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996
                        Notes to Financial Statements


9.  RECENT EVENTS
    -------------

     On March 20, 1996 the Company entered into a merger agreement with
Mergerco, a Delaware corporation recently organized by the principal
stockholders, pursuant to which Mergerco would be merged into the Company.
The merger agreement is subject to approval of the stockholders of the Company. 
The Company has filed a preliminary proxy statement with the Securities and
Exchange Commission ("SEC") and intends to hold a meeting of stockholders to
vote upon the merger agreement as soon as practicable after the completion of
the SEC's review of the preliminary proxy statement.  Persons (including the
principal stockholders) with voting power for approximately 47.7% of the
outstanding Common Stock have advised the Company that they intend to vote such
shares in favor of the merger agreement.

     The merger agreement is subject to the approval of the holders of at least
a majority of all the outstanding Common Stock, and the satisfaction of
additional conditions, including a proviso that holders of no more than 10% of
the Common Stock exercise dissenters' rights.  Each share of the Company's
Common Stock, other than shares as to which dissenters' rights have been
perfected and shares owned by the principal stockholders and certain of their
affiliates will be converted into the right to receive the merger consideration
of $.10 in cash. Following the merger, the principal stockholders will own
beneficially 100% of the Company's outstanding shares of Common Stock.  Upon
the merger, the Common Stock will cease to be traded.

     On February 1, 1996 the President/CEO and the Chief Operating Officer
resigned.  Upon their resignations they each signed a general release agreement.
As part of these agreements the Company paid these former executives $20,000 and
$20,000 respectively in the period ending March 31, 1996.  In the period ending
June 30, 1996 the Company is obligated to pay $15,000 and $15,000 respectively
to them.  No further payments will be paid after June 30, 1996.

     On February 12, 1996 the Company elected Edward F. Borkowski as President.
Prior to joining Megamation,  Mr. Borkowski was the Chief Financial Officer of
Advanced Surgical Inc.   Mr. Borkowski and the Company entered into a one year
agreement providing for an annual salary of $130,000.

                                       9
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations
          ------------------------------------------------------

Liquidity and Capital Resources
- - - - - -------------------------------

           The Company experienced significant and increasing net losses and
corresponding negative cash flow from operations in fiscal 1994 and 1995, and
continuing during the first 9 months of fiscal 1996, primarily due to
insufficient revenues relative to cost and expense levels, a declining gross
profit margin and the completion of all long term contracts of the Company which
has resulted in a reduction of revenues recognized from the percentage of
completion method.  Additionally, substantial costs have been incurred
associated with the development of the MEGA 2 system.  At June 30, 1994 and
1995, and December 31, 1995, respectively, the Company had accumulated deficits
of $6,102,000, $8,093,000 and $8,968,000, respectively, current liabilities
exceeded current assets of the Company by approximately $726,000, $2,833,000 and
$3,653,000, respectively, and its total liabilities exceeded its total assets by
$307,000, $2,193,000 and $3,068,000, respectively.  The Company's independent
auditors have issued qualified reports on the Company's audited financial
statements for the fiscal years ended June 30, 1994 and 1995 (as well as every
year since before the Company's IPO in 1989) to the effect that, based on the
above factors, there is substantial doubt about the Company's ability to
continue as a going concern.  The Company has met its capital requirements for
the past 25 months only as a result of frequent cash advances from the principal
stockholders to sustain its operations in the form of term loans which at March
15, 1996 aggregated $2,554,000 in principal and interest, and the principal
stockholders' personal guarantee of the Company's bank line of credit, of which
$1,700,000 is currently outstanding.

          To improve the Company's financial results, management implemented
during fiscal 1995 a business strategy that focused primarily on building
specialized automation workstations for the healthcare industry and,
specifically, the completion of installations at one significant customer, a
major health care supplier.  The Company determined not to continue supplying
large-scale integrated systems for diverse industries, as it decided that it did
not possess the human and financial resources to effectively and profitably
compete in building large-scale integrated systems in that marketplace at this
time.  The success of this strategy was primarily dependent on (a) the Company's
ability to successfully complete the current installation at its significant
healthcare customer, gain additional orders in the short-term from this and
other customers, and use the success in serving this customer to develop
customer relationships with other leading healthcare industry companies, and (b)
the Company's ability to obtain sufficient working capital and financial
resources to execute its business plans.  In February 1996, the Company
subsequently determined to reverse this strategy and is now attempting to focus
again on serving a larger number of customers operating in multiple industries.

          Management believes that the Company will be able to finance its
operations only if the principal stockholders continue to provide debt
financings to counter the Company's working capital shortages and negative cash
flows, and the principal stockholders and the Company's bank lender do not
exercise their rights to elect to accelerate the due dates of the Company's bank
line of credit and term loans.  The principal stockholders have agreed to
continue to fund the Company's operations as a public company only until May 31,
1996.  On March 18, 1996, the Company obtained an agreement for the extension of
its bank line of credit and its term loans until May 31, 1996.  However, as a
result of the Company's deteriorating financial and operational condition and
business prospects, the principal stockholders have advised the Company that
they are no longer willing to continue to risk their personal capital (including
debt and equity already invested) to sustain the Company's operations beyond
such date unless a substantial restructuring occurs and the Company becomes a
private company in which they own all of the equity interest (other than certain
warrants, employee stock options or stock appreciation rights that may be
granted by the Surviving Corporation to certain key employees and consultants of
the Company).  These factors among others indicate that there is substantial
likelihood that the Company will be unable to

                                       10
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations (continued)
          ------------------------------------------------------


continue to operate as a viable economic entity, absent substantial additional
financing and a fundamental operational restructuring.

          The Company has experienced delays in implementing its automated
system for its largest customer of 1995, a major healthcare supplier, which has
resulted in delays in the receipt of revenues from that installation.  In
addition, additional orders the Company had anticipated from such customer have
not materialized because the installation program for such customer's remaining
sites has been deferred and currently remains on hold.  There can be no
assurance that all or any of the additional deliveries that the Company had
anticipated will ever be realized.  Moreover, the Company experienced delays in
1995 with respect to implementation of another significant project for a
different customer.

          It should be noted that the Company has made certain operational
changes since the beginning of February 1996, although it continues to suffer
from the above-described working capital shortage and negative cash flows and is
unable to sustain its operations without continued capital infusions from the
principal stockholders or other sources, the existence or availability of which
the Company is not aware.

The matters discussed in this item two that are forward-looking statements are
based on current management expectations that involve risks and uncertainties.
Potential risks and uncertainties include, without limitation the possibilities
of the Company maintaining its existing financing and additional financing, and
other risks set forth in the Company's filings with the Securities and Exchange
Commission.



                                 (END OF PAGE)

                                       11
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations (continued)
          ------------------------------------------------------

Results of Operations

Nine Months Ended March 31, 1996 and 1995

Net Revenues and Cost of Revenues

          Net revenues for the nine months ended March 31, 1996 (the "current
period") were $1,976,000 compared to $2,917,000 for the nine months ended March
31, 1995, (the "prior period"), a decrease of 32%.  Cost of revenues for the
current period were 99% of net revenues compared to 86% of net revenues in the
prior period.  During the nine months ending March 31, 1995, a one-time
application specific technology license fee for $300,000 was recorded.  Cost of
revenues for the prior period without the recognition of the $300,000 license
fee would have been 82%.  The cost of revenues increased 13% to 99% for the
current period due primarily to the allocation of fixed overhead to
substantially lower sales.  Six MEGA 2(R) systems  and one MEGA 1(R) system
were sold during the current period generating $1,012,000 of revenues versus
four MEGA 1 systems and nine MEGA 2 system sold during the prior period
generating $1,890,000 of revenues.  No revenues in the current period were
recognized from the percentage of completion method while the prior period
realized revenues of $1,545,000 by this method.  Other revenues (primarily
engineering, service, spare parts, and training) were $964,000 during the
current period versus $674,000 during the prior period.  The primary reason for
the $290,000 increase in other revenues for the current period was a $232,000
increase in engineering revenues, which were derived primarily from the
Company's health care industry customer.

Operating Expenses

          Operating expenses increased 8% to $1,117,000 in the current period
from $1,038,000 in the prior period, an increase of $79,000.  The increase in
operating expenses was due to higher general and administrative and development
and engineering expenses partially offset by a decrease in selling expenses.

          Selling expenses decreased 51% to $140,000 during the current period
from $286,000 during the prior period, a decrease of $146,000.  The decrease in
selling expenses was primarily the result of lower advertising, marketing,
salary and related expenses resulting from reduced headcount.

          Development and engineering expenses increased 19% to $281,000 during
the current period from $237,000 during the prior period, an increase of
$44,000.  The increase in development and engineering expenses was primarily the
result of higher salary and related expense resulting from efforts on various
development projects relating to the MEGA 2, which were partially offset by
lower material expenses.

          General and administrative expenses increased 35% to $696,000 during
the current period from $515,000 during the prior period, an increase of
$181,000.  The increase in general and administrative expenses was primarily due
to increases in salary and related expenses, professional fees, and allocated
insurance costs.

Interest and Debt Expense

          Interest and debt expense increased  65% to $320,000 during the
current period from $194,000 during the prior period, an increase of $126,000.
The change was primarily due to the increase in term loans with related parties
from the prior period's balance of $1,360,000 to the current period's balance of
$2,460,000.

                                       12
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations (continued)
          ------------------------------------------------------

Net Loss

          Net loss for the current period of $1,433,000 compared to a net loss
of $821,000 for the prior period.  Loss per share for the current period was
$(0.10) compared to $(0.06) per share during the prior period.  The primary
reasons for the increase in the net loss during the current period was decrease
in revenue, the decrease in gross profit margin, along with increases in general
and administrative expenses and interest and debt expense.



Results of Operations

Three Months Ended March 31, 1996 and 1995

Net Revenues and Cost of Revenues

          Net revenues for the three months ended March 31, 1996 (the "current
quarter") were $260,000 compared to $949,000 for the three months ended March
31, 1995, (the "prior quarter"), a decrease of 73%.  Cost of revenues for the
current quarter were 119% of net revenues compared to 120% of net revenues in
the prior quarter. The cost of revenues decreased 1% to 119% for the current
quarter due to lower salary and salary related expenses in contrast to the prior
quarter.  One MEGA 2(R) system  and no MEGA 1(R) systems  were sold during the
current quarter generating $168,000 of revenues versus three  MEGA 1 systems and
eight MEGA 2 system sold during the prior quarter generating $778,000 of
revenues.  No revenues in the current quarter were recognized from the
percentage of completion method, while the prior quarter realized revenues of
$442,000 by this method.  Other revenues (primarily engineering, service, spare
parts, and training) were $92,000 during the current quarter versus $191,000
during the prior quarter.  The primary reason for the $99,000 decrease in other
revenues for the current quarter was an decrease in engineering revenues.

Operating Expenses

          Operating expenses increased 3% to $398,000 in the current quarter
from $387,000 in the prior quarter.  The increase in operating expenses was due
to higher general and administrative expenses, which were partially offset by
lower selling and development and engineering expenses.

          Selling expenses decreased 34% to $48,000 during the current quarter
from $73,000 during the prior quarter.  The decrease in selling expenses was the
result of lower salary and related expenses related to reduced headcount, travel
and advertising costs.

          Development and engineering expenses increased 21% to $81,000 during
the current quarter from $67,000 during the prior quarter.  The increase in
development and engineering expenses was primarily the result of higher salary
and related expenses, which were partially offset by lower material expenses.

          General and administrative expenses increased 9% to $270,000 during
the current quarter from $247,000 during the prior quarter, an increase of
$23,000.  The increase in general and administrative expenses was primarily due
to accrual of $70,000 of expenses in connection with payments to be made through
May 1996 for two Officers who resigned in January 1996.  Such accrual exceeded
the payments made to these Officers in the prior quarter by approximately
$20,000.

                                       13
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations (continued)
          ------------------------------------------------------



Interest and Debt Expense

          Interest and debt expense increased 30% to $112,000 during the current
quarter from $86,000 during the prior quarter, an increase of $26,000.  The
change was primarily due to the increase in term loans with related parties from
the prior quarter's balance of $1,360,000 to the current quarter's balance of
$2,460,000.

Net Loss

          Net loss for the current quarter of $558,000 compared to a net loss of
$666,000 for the prior quarter, a decrease of 16%.  Loss per share for the
current quarter was $(0.04) compared to $(0.05) per share during the prior
quarter.  The primary reason for the decrease in the net loss during the current
quarter was the decrease in negative gross profit margin, which was partially
offset by the increased interest and debt expense.

                                       14
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         Not applicable

Item 2.  Changes in Securities.

         Not applicable.

Item 3.  Defaults upon Senior Securities.

         As of March 31, 1996 the Company had accrued but not paid $188,000 in
interest due on term loans of $2,460,000 outstanding as of the same date. No
demand for payment of the amounts in default or notice of acceleration of the
Term Loans has been received by the Company.  (See Notes to Financial
Statements-Note 4, and Management's Discussion and Analysis of Financial
Condition and Results of Operations-Liquidity and Capital Resources.)

Item 4.  Submission of Matters to a Vote of Security Holders.

         None

Item 5.  Other Information.

         None

Item 6.  Exhibits and Reports on Form S-K.

<TABLE>
<CAPTION>
 
     (a)  Exh. No.                 Description
          ---------------------------------------------------------------------
<S>       <C>      <C>
            10.1   Fifth Amendment to Note and Revolving Loan and Security
                   Agreement, dated February 2, 1996.

            10.2   Sixth Amendment to Note and Revolving Loan and Security
                   Agreement, dated March 18, 1996.

            10.3   Fourth Amendment to Guaranty made by Tristram C. Colket, Jr.
                   dated February 28, 1996.

            10.4   Fourth Amendment to Guaranty made by Max Cooper dated March
                   26, 1996.

            10.5   Fifth Amendment to Guaranty made by Tristram C. Colket, Jr.
                   dated April 15, 1996.

            10.6   Fifth Amendment to Guaranty made by Max Cooper, dated March
                   26, 1996.

            10.7a  Term Note by the Company to Tristram C. Colket, Jr. dated
                   January 16, 1996.

            10.7b  Term Note by the Company to Max Cooper dated January 24,
                   1996.
                                               
            10.7c  Term Note by the Company to Tristram C. Colket, Jr. dated
                   February 1, 1996.
 
</TABLE>

                                       15
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



Item 6.  Exhibits and Reports on Form S-K. (continued)

<TABLE>
<CAPTION>

          Exh. No.                 Description
          ---------------------------------------------------------------------
<S>       <C>      <C>
            10.7d  Term Note by the Company to Tristram C. Colket, Jr. dated
                   February 6, 1996.

            10.7e  Term Note by the Company to Tristram C. Colket, Jr. dated
                   February 13, 1996.

            10.7f  Term Note by the Company to Tristram C. Colket, Jr. dated
                   February 29, 1996.

            10.7g  Term Note by the Company to Tristram C. Colket, Jr. dated
                   March 14, 1996.

            10.7h  Term Note by the Company to Tristram C. Colket, Jr. dated
                   March 27, 1996.

            10.8   Employment Agreement dated February 12, 1996 between the
                   Company and Edward F. Borkowski.
 
     (b)    No reports on Form 8-K were required to be filed with respect to
            events occurring in the quarter ended March 31, 1996.
 
</TABLE>

                                       16
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



                                   SIGNATURES
                                   ----------



     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



 
 
                                 MEGAMATION INC.
 
 
Date     May 3, 1996             /s/ EDWARD F. BORKOWSKI
     --------------------        -----------------------------------------------
                                 Edward F. Borkowski
                                 President, Chief Accounting Officer
 
Date     May 3, 1996             /s/ THOMAS D. SCHMIDT
     --------------------        -----------------------------------------------
                                 Thomas D. Schmidt
                                 Vice President of Marketing and Sales/Secretary
 

                                       17
<PAGE>
 
                               MEGAMATION INC.
                                March 31, 1996



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

<TABLE>
<CAPTION>
 
Exh. No.                            Description
- - - - - --------------------------------------------------------------------------------
<S>       <C>
  10.1    Fifth Amendment to Note and Revolving Loan and Security Agreement,
          dated February 2, 1996.

  10.2    Sixth Amendment to Note and Revolving Loan and Security Agreement,
          dated March 18, 1996.

  10.3    Fourth Amendment to Guaranty made by Tristram C. Colket, Jr. dated
          February 28, 1996.

  10.4    Fourth Amendment to Guaranty made by Max Cooper dated March 26, 1996.

  10.5    Fifth Amendment to Guaranty made by Tristram C. Colket, Jr. dated 
          April 15, 1996.

  10.6    Fifth Amendment to Guaranty made by Max Cooper dated March 26, 1996.

  10.7a   Term Note by the Company to Tristram C. Colket, Jr. dated January 16,
          1996.

  10.7b   Term Note by the Company to Max Cooper dated January 24, 1996.

  10.7c   Term Note by the Company to Tristram C. Colket, Jr. dated February 1,
          1996.

  10.7d   Term Note by the Company to Tristram C. Colket, Jr. dated February 6,
          1996.

  10.7e   Term Note by the Company to Tristram C. Colket, Jr. dated February
          13, 1996.

  10.7f   Term Note by the Company to Tristram C. Colket, Jr. dated February
          29, 1996.

  10.7g   Term Note by the Company to Tristram C. Colket, Jr. dated March 14,
          1996.

  10.7h   Term Note by the Company to Tristram C. Colket, Jr. dated March 27,
          1996.

  10.8    Employment Agreement dated February 12, 1996 between the Company and
          Edward F. Borkowski.

</TABLE>

                                       18


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