MEGAMATION INC
DEFM14A, 1996-05-22
GENERAL INDUSTRIAL MACHINERY & EQUIPMENT, NEC
Previous: MEGAMATION INC, SC 13E3/A, 1996-05-22
Next: MERRILL LYNCH WORLD INCOME FUND INC, N-30B-2, 1996-05-22



<PAGE>
 
                            SCHEDULE 14A INFORMATION
 
                  PROXY STATEMENT PURSUANT TO SECTION 14(A) 
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                               (AMENDMENT NO. 2)
 
Filed by the Registrant [X]
 
Filed by a Party other than the Registrant [_]
 
Check the appropriate box:
                                          
[_] Preliminary Proxy Statement        
                                       
[X] Definitive Proxy Statement         
 
[_] 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)
 

Payment of Filing Fee (Check the appropriate box):

[_] $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), 14a-6(i)(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
        ---------------------------------------------------------------

 
[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:   May 22, 1996
                    ----------------------------------------------------------
 
<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
Pepper, Hamilton & Scheetz, Two Logan Square, Eighteenth and Arch Streets,
Philadelphia, Pennsylvania 19103-2799, 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 23, 1996
<PAGE>
 
                                MEGAMATION INC.
                                51 Everett Drive
                                  Building #B4
                        Lawrenceville, New Jersey 08648



                                                                    May 22, 1996



Dear Stockholder:

     You are cordially invited to attend a Special Meeting of Stockholders
(including any adjournment or postponement thereof, the "Special Meeting") of
Megamation Inc. (the "Company") to be held at the offices of Pepper, Hamilton &
Scheetz, 3000 Two Logan Square, Eighteenth and Arch Streets, Philadelphia, PA
19103-2799, on Tuesday, June 18, 1996 at 10:00 a.m., local time.

     At the Special Meeting, you will be asked to consider and vote upon a
proposal to approve and adopt an Agreement and Plan of Merger (the "Merger
Agreement"), dated as of March 19, 1996, by and between the Company and MI
Merger Corp., a Delaware corporation ("Mergerco"), pursuant to which Mergerco
will be merged (the "Merger") with and into the Company, with the Company
continuing as the surviving corporation.

     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 in order to enable them to acquire through the Merger all
of the outstanding Common Shares not already owned by them (the "Public
Shares").  Immediately prior to the effective time of the Merger, the Principal
Stockholders will contribute their equity in the Company, aggregating
approximately 35.9% of the outstanding Common Shares, to Mergerco and will fund
Mergerco with sufficient capital to purchase all of the Public Shares.  In
addition, the Principal Stockholders will fund the surviving corporation with
sufficient capital to repay certain trade debt of the Company and provide
initial working capital for the surviving corporation's operations subsequent to
the Merger.

     Pursuant to the terms of the Merger Agreement, all stockholders of the
Company, other than Mergerco and those stockholders who choose to exercise their
dissenters' rights, will be entitled to receive $.10 per share in cash in
exchange for each outstanding share of the Company's common stock, par value
$.01 per share (the "Common Shares"), held by them at the effective time of the
Merger.  Each Common Share held by Mergerco will be canceled without
consideration and each share of common stock of Mergerco will be converted into
and exchangeable for one fully paid and non-assessable share of common stock of
the surviving corporation.

     If the Merger is approved and consummated, all of the outstanding common
stock of the Company will be held by the Principal Stockholders and the holders
of the Public Shares will no longer have any equity interest in the Company or
rights as stockholders.

     The Company's Board of Directors, in its capacity as such, has, among other
things, reviewed and considered the proposed Merger.  In connection with its
review and consideration of the proposed Merger, the Board of Directors retained
TM Capital Corp. to act as its financial advisor.  TM Capital has rendered its
opinion to the Board of Directors that the $.10 per Public Share to be received
by the holders of the Public Shares is fair, from a financial point of view.
Such opinion is attached to the accompanying Proxy Statement as an Exhibit and,
together with the analyses supporting it, is discussed in greater detail in the
Proxy Statement.
<PAGE>
 
     The Company's Board of Directors has unanimously approved the Merger as
being in the best interests of the Company and its stockholders (including those
who are not affiliated with the Principal Stockholders).  Accordingly, the
Company's Board of Directors recommends that you vote FOR adoption of the Merger
Agreement.

     Attached is a Notice of Special Meeting of Stockholders and a Proxy
Statement containing a discussion of the background of, reasons for and terms of
the Merger. We urge you to read this material carefully. Your vote is important.
Whether or not you plan to attend the Special Meeting, please complete, sign and
date the accompanying Proxy Card and return it in the enclosed prepaid envelope
as soon as possible. If you attend the Special Meeting, you may vote in person
if you wish, even if you have previously returned your Proxy Card. Your prompt
cooperation will be greatly appreciated.

                                       Very truly yours,



                                       Edward F. Borkowski,
                                       President
<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 Pepper, Hamilton & Scheetz, Two Logan
Square, Eighteenth and Arch Streets, Philadelphia, Pennsylvania 19103-2799 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 23, 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 23, 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 423 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
                                                                            ----
 
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...............................  37
     Time, Date and Place..................................................  37
     Record Date; Voting Securities; Quorum................................  37
     Required Vote.........................................................  37
     Voting of Proxies.....................................................  37
 
THE MERGER AGREEMENT.......................................................  39
     General...............................................................  39
     Effective Time of the Merger..........................................  39
     The Surviving Corporation.............................................  39
     Consideration to be Paid to Public Stockholders; Conversion of 
      Common Shares........................................................  39
     Representations and Warranties........................................  41
     Covenants.............................................................  42
     Additional Agreements.................................................  42
     Indemnification.......................................................  43
     Right to Solicit Alternative Proposals................................  43
     Termination...........................................................  44
 

                                      -3-
<PAGE>
 
                                                                           Page
                                                                           ----

     Fees and Expenses.....................................................  45
     Amendments............................................................  45
 
MARKET PRICE AND STOCKHOLDER INFORMATION...................................  46
                                          
SELECTED FINANCIAL DATA....................................................  47
 
CERTAIN INFORMATION REGARDING THE BUSINESS OF 
 THE COMPANY; RECENT DEVELOPMENTS..........................................  48
     General Overview......................................................  48
     Recent Financial Condition............................................  49
     Recent Developments...................................................  49
 
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
  OWNERS AND MANAGEMENT....................................................  52
 
PURCHASES OF COMMON SHARES BY AND OTHER
  TRANSACTIONS WITH CERTAIN PERSONS........................................  54
                                            
TRANSACTION OF OTHER BUSINESS..............................................  56
                                            
EXPERTS....................................................................  56
     Change in and Disagreements with Accountants and Financial 
      Disclosure...........................................................  56
 
MISCELLANEOUS..............................................................  56
 
 
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.

          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-

                                      -8-
<PAGE>
 
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."

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 Pepper, Hamilton & Scheetz, 3000 Two Logan Square, Eighteenth and
Arch Streets, Philadelphia, Pennsylvania 19103-2799.

                                      -9-
<PAGE>
 
          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 423 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."

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

                                      -10-
<PAGE>
 
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 $2,891,253.10 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 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

                                      -11-
<PAGE>
 
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."

          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 ($.04 on May 10, 1996) or the Merger Consideration of $.10
per Public Share), those percentages of beneficial ownership

                                      -12-
<PAGE>
 
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
$1,017,167.92 and $1,874,085.18, 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 $2,891,253.10, 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 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

                                      -13-
<PAGE>
 
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 $2,891,253.10, 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 Company.  Additionally, the guarantee agreement with the Principal
Stockholders imposes borrowing formula limitations of the sum of 85% of trade
receivables and 40%

                                      -15-
<PAGE>
 
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 potential
investors that were considered to be promising, including a venture capital firm
and a large industrial

                                      -16-
<PAGE>
 
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 Stockholders became the sole members of the Board of
Directors.  Mr. Edward F. Borkowski was hired effective

                                      -17-
<PAGE>
 
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.  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.

                                      -18-
<PAGE>
 
          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.  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.

                                      -19-
<PAGE>
 
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
               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

                                      -20-
<PAGE>
 
               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 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

                                      -21-
<PAGE>
 
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
               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.

                                      -22-
<PAGE>
 
          .    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 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,

                                      -23-
<PAGE>
 
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 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.

                                      -24-
<PAGE>
 
          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 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

                                      -25-
<PAGE>
 
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 by interim management 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 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

                                      -26-
<PAGE>
 
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 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.

                                      -27-
<PAGE>
 
          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
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.

                                      -28-
<PAGE>
 
          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, 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,

                                      -29-
<PAGE>
 
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
$1,017,167.92 and $1,874,085.18, respectively, including accrued interest
through May 8, 1996.

          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.

                                      -30-
<PAGE>
 
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
$2,891,253.10, 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.

          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.  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

                                      -31-
<PAGE>
 
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 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.

                                      -32-
<PAGE>
 
          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 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

                                      -33-
<PAGE>
 
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,
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.

                                      -34-
<PAGE>
 
          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.

          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.

                                      -35-
<PAGE>
 
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 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.

                                      -36-
<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 Pepper, Hamilton & Scheetz, Two Logan Square,
Eighteenth and Arch Streets, Philadelphia, Pennsylvania 19103-2799.

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 423 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.

                                      -37-
<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.

                                      -38-
<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 Stockholders who perfect their
dissenters' rights under the DGCL) issued and outstanding immediately prior to
the Effective Time

                                      -39-
<PAGE>
 
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.

          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

                                      -40-
<PAGE>
 
(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 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

                                      -41-
<PAGE>
 
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
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

                                      -42-
<PAGE>
 
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 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

                                      -43-
<PAGE>
 
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 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

                                      -44-
<PAGE>
 
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.

                                      -45-
<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.  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
$.04 per Common Share.  As of such date, there were 423 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.

                                      -46-
<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-1 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

<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."

                                      -47-
<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.

                                      -48-
<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 $2,891,253.10 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 the

                                      -49-
<PAGE>
 
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.

                                      -50-
<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.

                                      -51-
<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

                                      -52-
<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.

                                      -53-
<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 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.

                                      -54-
<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.

                                      -55-
<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-1 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-1 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.

                                      -56-

<PAGE>
 
                                                            EXHIBIT A-1

                                                            EXECUTION

                         AGREEMENT AND PLAN OF MERGER
                         ----------------------------


          AGREEMENT AND PLAN OF MERGER, dated as of March 19, 1996
("Agreement"), by and between Megamation Inc., a Delaware corporation (the
"Company"), and MI Merger Corp., a Delaware corporation ("Mergerco").

          WHEREAS, the respective Boards of Directors of the Company and
Mergerco deem it advisable and in the best interests of each corporation that
Mergerco be merged with and into the Company (the "Merger"); and

          WHEREAS, the respective Boards of Directors of the Company and
Mergerco (i) have approved the Merger pursuant to and subject to the terms and
conditions of this Agreement and (ii) have recommended approval of the Merger to
the stockholders of each corporation; and

          WHEREAS, for federal income tax purposes, it is intended that Mergerco
will be viewed as a transitory corporation and the Merger will be viewed as a
purchase of Megamation shares by the Principal Shareholders.

          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.  THE MERGER AND RELATED MATTERS
    ------------------------------
     
     1.1  The Merger.
          ---------- 

          (a) Upon the terms and subject to the conditions of this Agreement,
and in accordance with the Delaware General Corporation Law (the "DGCL"), at the
Effective Time (as defined in Section 1.1(b) hereof) Mergerco shall be merged
with and into the Company and the separate corporate existence of Mergerco shall
cease, and the Company shall continue as the surviving corporation of the Merger
to be governed by the laws of the State of Delaware (the "Surviving
Corporation").

          (b) Subject to the provisions of this Agreement, the parties hereto
shall cause the Merger to be consummated by duly filing a certificate of merger
(the "Certificate of Merger") in the form attached hereto as Exhibit A and
                                                             ---------    
acknowledged by Mergerco and the Company with the Secretary of State of the
State of Delaware, as provided by the DGCL, as soon as practicable on or after
the Closing Date (as defined in Section 3 hereof).  The Merger shall become
effective upon such filing or at such time thereafter as is provided in the
Certificate of Merger (the "Effective Time").
<PAGE>
 
          (c) At the Effective Time, the effect of the Merger shall be as
provided in Section 251 of the DGCL. Without limiting the generality of the
foregoing, and subject thereto, the Surviving Corporation shall thereupon and
thereafter possess all the rights, privileges, immunities, powers and
franchises, of a public as well as of a private nature, of the Company and
Mergerco; and all property, real, personal and mixed, and all debts due on
whatever account and all other causes of action and all and every other interest
of, or belonging to or due to, Company or Mergerco, shall 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 shall 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 judgement as if such Merger
had not taken place, or the Surviving Corporation may be substituted in the
place of the Company or Mergerco.

     1.2   Certificate of Incorporation. The Certificate of Incorporation
           ----------------------------                                  
of Mergerco as in effect immediately prior to the Effective Time shall be the
Certificate of Incorporation of the Surviving Corporation until duly amended in
accordance with the terms thereof and the DGCL.

     1.3  By-Laws. The By-Laws of Mergerco as in effect immediately prior
          -------                                                        
to the Effective Time shall be the By-Laws of the Surviving Corporation until
duly amended in accordance with the terms thereof and the DGCL.

     1.4  Directors and Officers. Mr. Tristram C. Colket, Jr. and Mr. Max
          ----------------------                                    
Cooper, the directors of Mergerco immediately prior to the Effective Time, shall
be, from and after the Effective Time,  together with Mr. Joel S. Lawson, III,
the initial directors of the Surviving Corporation, and the executive officers
of the Company immediately prior to the Effective Time will be the initial
officers of the Surviving Corporation, in each case until their 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.


2. CONVERSION OF SHARES
   --------------------

     2.1  Conversion of Shares. At the Effective Time, by virtue of the
          --------------------                                         
Merger and without any action on the part of the holders of any shares of Common
Stock, $.01 par value, of the Company 

                                      -2-
<PAGE>
 
("Company Common Stock") or the holder of any shares of Common Stock, $.01 par
value, of Mergerco ("Mergerco Common Stock"):

          (a)  Each share of Mergerco Common Stock issued and outstanding
immediately prior to the Effective Time shall be converted into and exchanged
for one newly and validly issued, fully paid and nonassessable share of common
stock, $.01 par value, of the Surviving Corporation ("Surviving Corporation
Common Stock").

          (b)  Each share of Company Common Stock owned by Mergerco and all
other shares of capital stock of the Company that are held in the treasury of
the Company immediately prior to the Effective Time, if any, shall be canceled
and extinguished without any conversion right thereof and no consideration shall
be delivered or deliverable in exchange therefor.

          (c)  Each share of Company Common Stock issued and outstanding
immediately prior to the Effective Time (other than any shares of Company Common
Stock described in Subsection (b) above or held by Dissenting Stockholders, as
defined in Section 2.2 hereof) shall be converted into and represent the right
to receive an amount in cash equal to $.10, payable to the holder thereof,
without any interest thereon, less any required back-up withholding taxes (the
"Merger Consideration").  At and after the Effective Time, all such shares of
Company Common Stock, when converted as provided in this Section 2.1(c), no
longer shall be outstanding and shall automatically be canceled and retired and
shall cease to exist, and certificates previously evidencing shares of Company
Common Stock immediately prior to the Effective Time, taking into account all
certificates of a holder of Company Common Stock delivered by such holder at any
one time (taken together, a "Company Certificate" or "Company Certificates")
shall thereafter represent only the right to receive the Merger Consideration.

     2.2  Dissenting Stockholders.  Notwithstanding anything in this
          -----------------------                                   
Agreement to the contrary, but only to the extent required by Section 262 of the
DGCL, shares of Company Common Stock that are issued and outstanding immediately
prior to the Effective Time and are held by holders who comply with all the
provisions of the DGCL concerning the right of holders of Company Common Stock
to dissent from the Merger and require appraisal of their shares of Company
Common Stock ("Dissenting Stockholders") shall not be converted into the Merger
Consideration but, instead, shall become the right to receive such consideration
as may be determined to be due such Dissenting Stockholders pursuant to the
DGCL; provided, however, that shares of Company Common Stock outstanding
      --------  -------                                                 
immediately prior to the Effective Time and held by a Dissenting Stockholder who
shall, after the Effective Time, withdraw his or her demand for appraisal or
lose his or her right 

                                      -3-
<PAGE>
 
of appraisal, in either case pursuant to the DGCL, shall thereupon be deemed to
have been converted, as of the Effective Time, into the Merger Consideration,
without interest. The Company shall give the Surviving Corporation: (i) prompt
notice of any written demands for appraisal, withdrawals of demands for
appraisal and any other related instruments received by the Company, and (ii)
the opportunity to direct all negotiations and proceedings with respect to
demands for appraisal under Delaware law.

     2.3  Payment Procedures.
          ------------------

          (a)  As of the Effective Time, the Surviving Corporation shall deposit
or cause to be deposited with a paying agent to be selected by Mergerco as
paying agent (the "Paying Agent"), in a separate fund established for the
benefit of the holders of shares of Company Common Stock, for payment in
accordance with this Section 2.3 (the "Payment Fund"), immediately available
funds in amounts necessary to make the payments pursuant to Section 2.1(c) to
the holders of Company Common Stock entitled thereto pursuant to Section 2.1(c).
As soon as reasonably practicable after the Effective Time, the Surviving
Corporation shall mail to each holder of record entitled to the Merger
Consideration, (i) a form of letter of transmittal (which shall specify that
delivery shall be effected, and risk of loss and title to the Company
Certificates shall pass, only upon proper delivery of the Company Certificates
to the Surviving Corporation, and shall be in such form and have such other
provisions as the Surviving Corporation reasonably may specify) and (ii)
instructions for use in effecting the surrender of the Company Certificates in
exchange for payment therefor. Upon the proper surrender of a Company
Certificate to the Surviving Corporation, together with such letter of
transmittal and any additional documentation as the Surviving Corporation may
reasonably require, the holder of such Company Certificate shall be entitled to
receive in exchange therefor a check representing the amount of cash equal to
the product of: (x) the number of shares of Company Common Stock represented by
such Company Certificate and (y) the Merger Consideration, and the Company
Certificate so surrendered shall forthwith be canceled. If payment is to be made
to a person other than the person whose name the surrendered Company Certificate
is registered, it shall be a condition of payment that the Certificate so
surrendered shall be promptly endorsed or otherwise in proper form for transfer
and that the person requesting such payment shall pay any transfer or other
taxes required by reason of the payment to a person other than the registered
holder of the surrendered Company Certificate or established to the satisfaction
of the Surviving Corporation that such tax has been paid or is not applicable.

                                      -4-
<PAGE>
 
          (b)  Until surrendered in accordance with the provisions of this
Section 2.3, from and after the Effective Time, each Company Certificate (other
than Certificates representing shares held in the treasury of the Company) shall
represent for all purposes only the right to receive the Merger Consideration
and shall cease to have any rights with respect to the shares of Company Common
Stock formerly represented thereby, except as otherwise provided herein or by
law.
 
          (c)  Any portion of the Payment Fund which remains undistributed to
the holders of Company Common Stock for six months after the Effective Time will
be returned to the Surviving Corporation and any stockholder who has not
exchanged his shares of Company Common Stock for the Merger Consideration prior
to such time shall look thereafter only to the Surviving Corporation for payment
of the Merger Consideration in respect of his shares.  Any amounts remaining
unclaimed by stockholders of the Company one year after the Effective Time
shall, to the extent permitted by abandoned property and any other applicable
law, become the property of the Surviving Corporation, 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, the
Surviving Corporation  shall not be liable to any former holder of Company
Common Stock for any amount delivered to a public official pursuant to
applicable abandoned property, escheat or similar laws.

          (d)  The Surviving Corporation shall be entitled to deduct and
withhold from the consideration otherwise payable pursuant to this Agreement to
any holder of shares of Company Common Stock such amounts as the Surviving
Corporation is required to deduct and withhold with respect to the making of
such payment under the Code, or any provision of state, local or foreign tax
law. To the extent that amounts are so withheld by the Surviving Corporation,
such withheld amounts shall be treated for all purposes of this Agreement as
having been paid to the holder of the shares of Company Common Stock in respect
of which such deduction and withholding was made by the Surviving Corporation.

          (e)  At the Effective Time, the stock transfer books of the Company
shall be closed and there shall be no further registration of transfers of
shares of Company Common Stock thereafter on the records of the Company.

     2.4  Options and Warrants.
          --------------------

          (a)  At the Effective Time, except as otherwise provided in this
Section 2.4, each option and warrant granted by the Company to purchase shares
of Company Common Stock, which is 

                                      -5-
<PAGE>
 
outstanding immediately prior thereto (an "Option" or, collectively, the
"Options"), shall be canceled and retired and shall cease to exist and no
consideration shall be delivered or deliverable in exchange therefor, except to
the extent that any such Option granted by the Company to purchase shares of
Company Common Stock has vested and is exercisable immediately prior to the
Effective Time, whether as a result of the passage of time, the Merger or
otherwise. In such event, each holder of such an Option shall, individually, in
settlement thereof, receive from the Surviving Corporation for each share
subject to such an Option an amount (subject to any applicable back-up
withholding taxes) in cash equal to the difference between: (i) the Merger
Consideration and (ii) the per share exercise price of such Option, to the
extent such difference is a positive number (the "Option Consideration").

          (b)  Upon receipt of the Option Consideration, the Option shall be
canceled. The surrender of an Option to the Surviving Company in exchange for
the Option Consideration shall be deemed a release of any and all rights the
holder had or may have had in respect of such Option.

          (c)  Prior to the Effective Time, the Company shall use its best
efforts to obtain all necessary consents or releases from holders of Options
under any and all Company stock option plan(s) and take all such other lawful
action as may be necessary to give effect to the transactions contemplated by
this Section (except for such action that may require the approval of the
Company's stockholders).  Except as otherwise agreed to by the parties:  (i) any
and all Company stock option plan(s) shall terminate as of the Effective Time
and the provisions in any other plan, program or arrangement providing for the
issuance or grant of any other interest in respect of the capital stock of the
Company shall be canceled as of the Effective Time and (ii) the Company shall
take all commercially reasonable action in an effort to provide that following
the Effective Time no participant in stock option plan(s) or other plans,
programs or arrangements shall have any right thereunder to acquire equity
securities of the Company or the Surviving Corporation and to terminate all such
plans.

3. CLOSING
   -------

     3.1  Closing.  The closing of the Merger (the "Closing") shall take
          -------                                                       
place at the offices of Pepper, Hamilton & Scheetz, 3000 Two Logan Square,
Philadelphia, Pennsylvania, at 10:00 A.M., local time, on the day which is the
third business day after the day on which the last of the conditions set forth
in Section 5 hereof is fulfilled or waived (subject to applicable law), or at

                                      -6-
<PAGE>
 
such other time and place and on such other date as Mergerco and the Company
shall mutually agree (the "Closing Date").

4. REPRESENTATIONS AND WARRANTIES
   ------------------------------

     4.1  Representations and Warranties of the Company. The Company 
          ---------------------------------------------
represents and warrants to Mergerco as follows:

          (a)  The Company is a corporation duly organized, validly existing and
in good standing under the laws of the State of Delaware, has all requisite
power and authority to own, lease and operate its properties and to carry on its
business as now being conducted, and is duly qualified and in good standing to
conduct business in each jurisdiction in which the business it is conducting, or
the operation, ownership or leasing of its properties, makes such qualification
necessary, other than in such jurisdictions where the failure so to qualify
could not reasonably be expected to have a Material Adverse Effect (as defined
below) with respect to the Company. The Company further represents that it does
not have any subsidiaries. As used in this Agreement, a "Material Adverse
Effect" shall mean, with respect to a particular party, the result of one or
more events, changes or effects which, individually or in the aggregate, would
have a material adverse effect on the business, results of operations, assets or
financial condition of such party.

          (b)  The Company has hereto made available to Mergerco complete and
correct copies of its Certificate of Incorporation and By-Laws.  The Company is
not in violation of any provisions of its Certificate of Incorporation or By-
Laws except that the Company currently only has two directors.

          (c)  As of the date hereof, the authorized capital stock of the
Company consists of 25,000,000 shares of Common Stock and 1,000,000 shares of
Preferred Stock. At the close of business on March 18, 1996: (i) 14,358,666
shares of Company Common Stock and no shares of Preferred Stock were issued and
outstanding, pursuant to the exercise of options provided under the Company's
stock option plans, there are no employment, executive termination or similar
agreements providing for the issuance of Shares, and (ii) no bonds, debentures,
notes or other instruments or evidence of indebtedness having the right to vote
(or convertible into, or exercisable or exchangeable for, securities having the
right to vote) on any matters on which the Company stockholders may vote
("Company Voting Debt") were issued or outstanding. All outstanding shares of
Company Common Stock are validly issued, fully paid and nonassessable and are
not subject to preemptive or other similar rights. Except as set forth in this
Section, or as otherwise disclosed on Schedule 4.1(c), there are outstanding:


                                      -7-
<PAGE>
 
(i) no shares of capital stock, Company Voting Debt or other voting securities
of the Company; (ii) no securities of the Company convertible into, or
exchangeable or exercisable for, shares of capital stock, Company Voting Debt or
other voting securities of the Company; and (iii) no options, warrants, calls,
rights (including preemptive rights), commitments or agreements to which the
Company is a party or by which it is bound, in any case obligating the Company
to issue, deliver, sell, purchase, redeem or acquire, or cause to be issued,
delivered, sold, purchased, redeemed or acquired, additional shares of capital
stock or any Company Voting Debt or other voting securities of the Company, or
obligating the Company to grant, extend or enter into any such option, warrant,
call, right, commitment or agreement. Between January 1, 1996 and the date
hereof, the Company has not: (i) granted any options, warrants or rights to
purchase shares of Company Common Stock or (ii) amended or repriced any Option
or Company stock option plan. There are not as of the date hereof and there will
not be at the Effective Time any stockholder agreements, voting trusts or other
agreements or understandings to which the Company is a party or by which it is
bound relating to the voting of any shares of the capital stock of the Company
which will limit in any way the solicitation of proxies by or on behalf of the
Company from, or the casting of votes by, the stockholders of the Company with
respect to the Merger.

          (d)(i)  The Company has all requisite corporate power and authority to
enter into this Agreement and, subject to the Company Stockholder Approval (as
defined in Section 4.1(d)(iii)), to consummate the transactions contemplated
hereby.  The execution and delivery of this Agreement and the consummation of
the transactions contemplated hereby have been duly authorized by all necessary
corporate action on the part of the Company, subject to the Company Stockholder
Approval.  This Agreement has been duly executed and delivered by the Company
and, subject to the Company Stockholder Approval, and assuming that this
Agreement constitutes the valid and binding agreement of Mergerco, constitutes a
valid and binding obligation of the Company enforceable in accordance with its
terms except that the enforcement hereof may be limited by:  (a) bankruptcy,
insolvency, reorganization, moratorium or other similar laws now or hereafter in
effect relating to creditors' rights generally and (b) general principles of
equity (regardless of whether enforceability is considered in a proceeding at
law or in equity).

          (ii)  The execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby by the Company will not
conflict with, or result in any violation of, or default (with or without notice
or lapse of time, or both) under, or give rise to a right of termination,
cancellation or 
                                      -8-
<PAGE>
 
acceleration of any obligation or the creation of a lien, pledge, security
interest or other encumbrance on assets or property,or right of first refusal 
with respect to any asset or property (any such conflict, violation, default,
right of termination, cancellation or a "Violation"), pursuant to any provision
of the Certificate of Incorporation or By-Laws of the Company or, except as to
which requisite waivers or consents have been obtained, and except as disclosed
on Schedule 4.1(d), and assuming the consents, approvals, authorizations or
permits and filings or notifications referred to in paragraph (iii) of this
Section 4.1(d) are duly and timely obtained or made and, if required, the
Company Stockholder Approval has been obtained, result in any Violation of any
loan or credit agreement, note, mortgage, indenture, lease, Company employee
benefit plan or other agreement, obligation, instrument, Company permit,
concession, franchise, license (collectively, "Company Agreements") to which the
Company is a party, or any judgment, order, decree, statute, law, ordinance,
rule or regulation (collectively, "Laws") applicable to the Company or its
respective properties or assets, in each case which could reasonably be expected
to have a Material Adverse Effect with respect to the Company.

          (iii)  No consent, approval, order or authorization of, or
registration, declaration or filing with, notice to, or permit from any court,
administrative agency or commission or other governmental authority or
instrumentality, domestic or foreign (a "Governmental Entity"), including such
other such filings and consents as may be required under any environmental,
health or safety law or regulation pertaining to any notification, disclosure or
required approval necessitated by the Merger or the transactions contemplated by
this Agreement, is required by or with respect to the Company in connection with
the execution and delivery of this Agreement by the Company or the consummation
by the Company of the transactions contemplated hereby, which if not obtained or
made could reasonably be expected to have a Material Adverse Effect with respect
to the Company, except for:  (a) the filing with and clearance by the United
States Securities and Exchange Commission ("SEC") of:  (x) a Transaction
Statement on Schedule 13E-3 and Proxy Statement on Schedule 14A in definitive
form relating to a special meeting of the holders of Company Common Stock
("Company's Stockholders Meeting") to approve the Merger ("Company Stockholder
Approval") (such Schedule 13E-3 and Proxy Statement as amended or supplemented
from time to time being hereinafter collectively referred to as the "Proxy
Statement"), and (y) such reports under and such other compliance with the
Exchange Act and the rules and regulations thereunder, as may be required in
connection with this Agreement and the transactions contemplated hereby; (b) the
filing of the Certificate of Merger with the Secretary of State of the State of

                                      -9-
<PAGE>
 
Delaware; and (c) such filings and approvals as may be required by any
applicable state securities, "blue sky" or takeover laws.

          (e)(i)  The Company has made available to Mergerco a true and complete
copy of each report, schedule, effective registration statement (other than
preliminary registration statements which later became effective) and definitive
proxy statement filed by the Company with the SEC since January 1, 1993 and
prior to the date of this Agreement (the "Company SEC Documents") which are all
the documents (other than preliminary material) that the Company was required to
file with the SEC since such date.  As of their respective dates, the Company
SEC Documents complied in all material respects with the requirements of the
Securities Act, or the Exchange Act, as the case may be, and the rules and
regulations of the SEC thereunder applicable to such Company SEC Documents, and
none of the Company SEC Documents contained any untrue statement of a material
fact or omitted to state a material fact required to be stated therein or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.  The financial statements of the Company
included in the Company SEC Documents complied as to form in all material
respects with the published rules and regulations of the SEC with respect
thereto, were prepared in accordance with generally accepted accounting
principles ("GAAP") applied on a consistent basis during the periods involved
(except as may be indicated in the notes thereto or, in the case of the
unaudited statements, as permitted by Rule 10-01 of Regulation S-X of the SEC)
and fairly present in accordance with applicable requirements of GAAP (subject,
in the case of the unaudited statements, to normal, recurring adjustments, none
of which will be material) the consolidated financial position of the Company as
of their respective dates and the consolidated results of operations and the
consolidated cash flows of the Company for the periods presented therein.

          (ii)  None of the information supplied or to be supplied by the
Company in writing expressly for inclusion or incorporation by reference in the
Proxy Statement, on the date it is first mailed to the holders of the Company
Common Stock or at the time of the Company's Stockholders Meeting, will contain
any untrue statement of a material fact or omit to state any material fact
required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they are made, not
misleading.

          (f)  Subject to the rights and obligations set forth in Section 7.6
hereof, the Company hereby consents to the Merger and represents that:  (a) its
Board of Directors (at a meeting duly called and held) has (i) unanimously
determined that each of this Agreement and the Merger are fair to and in the
best interests of the stockholders of the Company, (ii) approved this Agreement
and 

                                     -10-
<PAGE>
 
the transactions contemplated hereby and thereby, including the Merger, and
such approval constitutes approval of this Agreement and the transactions
contemplated hereby and thereby, including the Merger, and such approval is
sufficient to render inapplicable to this Agreement and the transactions
contemplated hereby and thereby, the provisions of any anti-takeover laws of the
State of Delaware, (iii) resolved to elect not to be subject to any applicable
state takeover law, and (iv) resolved to recommend the approval and adoption of
this Agreement and approval of the Merger by the holders of Company Common
Stock, and (b) TM Capital Corp. has delivered to the Board of Directors of the
Company its written opinion that each of the Merger Consideration to be received
by the holders of Company Common Stock is fair, from a financial point of view,
to such holders, a signed, true and complete copy of which has been delivered to
Mergerco and is attached hereto as Exhibit B, and such opinion has not been
                                   ---------                               
withdrawn or modified.

          (g)  Since December 31, 1995, the business of the Company has been
carried on only in the ordinary and usual course and there has not been any
adverse change in its business, operations or financial condition (other than
such adverse changes consistent with events occurring in 1995) which has
resulted in or reasonably could be expected to result in a Material Adverse
Effect with respect to the Company.

          (h)  The Company has filed all United States federal income tax
returns and all other material tax returns required to be filed by it, and the
Company has paid and discharged all taxes shown as due on such returns or
assessed on the Company by the relevant taxing authority in connection with or
with respect to the periods or transactions covered by such tax returns, except
such as are being contested in good faith by appropriate proceedings (to the
extent that any such proceedings are required), and there are no other material
taxes that would be due if asserted by a taxing authority, except with respect
to which the Company is maintaining materially sufficient reserves. Except as
does not involve or would not result in liability to the Company that could
reasonably be expected to have a Material Adverse Effect on the Company, (i)
there are no tax liens on any assets of the Company; and (ii) the Company has
not been granted any waiver of any statute of limitations with respect to, or
any extension of a period for the assessment of, any tax. The accruals and
reserves for taxes (including deferred taxes) reflected in the balance sheet
contained in Company's Form 10-K for the fiscal year ended June 30, 1995 are
adequate in all material respects to cover all taxes accruable through the date
thereof (including interest and penalties, if any, thereon and taxes being
contested) in accordance with GAAP. The Company has previously delivered or made
available to Mergerco true and complete copies of its federal income tax returns
for each of the 

                                     -11-
<PAGE>
 
fiscal years ended June 30, 1993 through June 30, 1995. The Company is not a
party to or bound by any agreement providing for the allocation or sharing of
taxes with any entity which is not, either directly or indirectly, a subsidiary
of the Company. The Company has not filed a consent pursuant to or agreed to the
application of Section 341(f) of the Code. The Company is not a "United States
real property holding corporation" as defined in Section 897(c) (2) of the Code
during the applicable period specified in Section 897(c)(1)(A)(ii) of the Code.
For the purpose of this Agreement, (i) the term "tax" (and, with correlative
meaning, the terms "taxes" and "taxable") shall include all federal, state,
local and foreign income, profits franchise, gross receipts, payroll, sales,
employment, use, property, withholding, excise and other taxes, duties or
assessments of any nature whatsoever, together with all interest, penalties and
additions imposed with respect to such amounts, and (ii) the term "tax returns"
shall mean returns, reports and information statements with respect to taxes to
be filed with Internal Revenue Service or any other taxing authority, domestic
or foreign, including without limitation consolidated combined and unitary tax
returns.

     4.2  Representations and Warranties of Mergerco.  Mergerco represents and 
          ------------------------------------------
warrants to the Company as follows:

          (a)  Mergerco is a corporation duly organized, validly existing and in
good standing under the laws of the State of Delaware, has all requisite power
and authority to own, lease and operate its properties and to carry on its
business as now conducted, and is duly qualified and in good standing to conduct
business in each jurisdiction in which the business it is conducting, or the
operation, ownership or leasing of its properties, makes such qualification
necessary, other than in such jurisdictions where the failure so to qualify
could not reasonably be expected to have a Material Adverse Effect with respect
to Mergerco.

          (b)  Mergerco has hereto made available to the Company complete and
correct copies of its Certificate of Incorporation and By-Laws.  Mergerco is not
in violation of any provisions of its Certificate of Incorporation or By-Laws.

          (c)(i)  Mergerco has all requisite corporate power and authority to
enter into this Agreement and to consummate the transactions contemplated
hereby.  The execution and delivery of this Agreement and the consummation of
the transactions contemplated hereby have been duly authorized by all necessary
corporate action on the part of Mergerco.  This Agreement has been duly executed
and delivered by Mergerco and, assuming this Agreement constitutes the valid and
binding agreement of the Company, constitutes a valid and binding obligation of
Mergerco 

                                     -12-
<PAGE>
 
enforceable in accordance with its terms except that the enforcement hereof may
be limited by: (a) bankruptcy, insolvency, reorganization, moratorium or other
similar laws now or hereafter in effect relating to creditors' rights generally
and (b) general principles of equity (regardless of whether enforceability is
considered in a proceeding at law or in equity).

          (ii)  The execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby by Mergerco will not
conflict with, or result in any Violation pursuant to any provision of the
Certificate of Incorporation or By-Laws of Mergerco or, except as to which
requisite waivers or consents have been obtained, and assuming the consents,
approvals, authorizations or permits and filings or notifications referred to in
paragraph (iii) of this Section 4.2(c) are duly and timely obtained or made,
result in any Violation of any Agreements to which Mergerco is a party, or any
Laws applicable to Mergerco or its respective properties or assets, in each case
which could reasonably be expected to have a Material Adverse Effect with
respect to Mergerco.

          (iii)  No consent, approval, order or authorization of, or
registration, declaration or filing with, notice to, or permit from any
Governmental Entity, including such other such filings and consents as may be
required under any environmental, health or safety law or regulation pertaining
to any notification, disclosure or required approval necessitated by the Merger
or the transactions contemplated by this Agreement, is required by or with
respect to Mergerco in connection with the execution and delivery of this
Agreement by Mergerco or the consummation by Mergerco of the transactions
contemplated hereby, which if not obtained or made could reasonably be expected
to have a Material Adverse Effect with respect to Mergerco, except for: (a) the
filing with and clearance by the SEC of such reports under and such other
compliance with the Exchange Act and the rules and regulations thereunder, as
may be required in connection with this Agreement and the transactions
contemplated hereby; (b) the filing of the Certificate of Merger with the
Secretary of State of the State of Delaware; and (c) such filings and approvals
as may be required by any applicable state securities, "blue sky" or takeover
laws.

          (d)  None of the information supplied or to be supplied by Mergerco in
writing expressly for inclusion or incorporation by reference in the Proxy
Statement, on the date it is first mailed to the holders of the Company Common
Stock or at the time of the Company's Stockholders Meeting, will contain any
untrue statement of a material fact or omit to state any material fact required
to be stated therein or necessary in order to make the 

                                     -13-
<PAGE>
 
statements therein, in light of the circumstances under which they are made, not
misleading.

          (e)  Mergerco hereby consents to the Merger and represents that (a)
its Board of Directors (at a meeting duly called and held) has (i) unanimously
determined that each of this Agreement and the Merger are fair to and in the
best interests of the stockholders of Mergerco; and (ii) approved this Agreement
and the transactions contemplated hereby and thereby, including the Merger; and
(b) its Stockholders have by written consent, unanimously determined that each
of this Agreement and the Merger are fair to and in the best interest of
Mergerco and has approved the same.

          (f)  Mergerco was formed solely for the purpose of effecting the
Merger, and has undertaken no other business than in connection with the
transactions contemplated by this Agreement.  Prior to the Closing Date, the
stockholders of Mergerco shall have sufficiently capitalized Mergerco such that
the monies available to Mergerco are sufficient in amount to make the payment of
all Merger Consideration.


5. CONDITIONS PRECEDENT TO MERGER.
   ------------------------------ 

     5.1  Conditions Precedent to Obligations of Mergerco and the Company.
          ---------------------------------------------------------------  
The respective obligations of Mergerco and the Company to effect the Merger are
subject to the satisfaction or waiver (subject to applicable law) at or prior to
the Closing Date of each of the following conditions:

          (a)  This Agreement and the Merger shall have been approved and
adopted by the affirmative vote of the holders of a majority of the shares of
the Company Common Stock entitled to vote thereon if such vote is required by
applicable law.

          (b)  No 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 either party of this 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)  No statute, rule, regulation, executive order, decree, injunction
or order of any kind shall have been enacted, issued, entered, promulgated or
enforced by any Governmental Entity which prohibits the consummation of the
Merger and which is in effect at the Effective Time.

                                     -14-
<PAGE>
 
          (d)  The Company shall have received SEC clearance of the Proxy
Statement, all state securities laws and "Blue Sky" permits and other necessary
consents, approvals and authorizations of Governmental Entities.

          (e)  The recommendation of the Company's Board of Directors that the
Company's stockholders approve the Merger or the opinion from TM Capital Corp 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 or modified.

          (f)  The holders of no more than 10% of Common Shares entitled to vote
thereon shall exercise their dissenters rights and become Dissenter
Stockholders.

          (g)  The holders of all Options, the per share exercise price of which
is greater than the Merger Consideration, shall have entered into written
agreements terminating such Options as set forth in Section 2.4 hereof.


     5.2 Conditions of Obligations of Mergerco. The obligations of Mergerco
         -------------------------------------                             
to effect the Merger are subject to the satisfaction or waiver (subject to
applicable law) at or prior to the Closing Date of each of the following
conditions:

          (a)  The representations and warranties of the Company set forth in
this Agreement shall be true and correct, in all material respects, as of the
date of this Agreement and as of the Closing Date as though made on and as of
the Closing Date, except as otherwise contemplated by, this Agreement, and
Mergerco shall have received a certificate signed on behalf of the Company by
the chief executive officer or by the chief financial officer of the Company to
such effect.

          (b)  The Company shall have performed in all material respects all
obligations required to be performed by it under this Agreement at or prior to
the Closing Date, and Mergerco shall have received a certificate signed on
behalf of the Company by the chief executive officer or by the chief financial
officer of the Company to such effect.

          (c)  From and after the date hereof, the Company shall have carried on
its business in the usual, regular and ordinary course in substantially the same
manner as heretofore conducted between February 2 and the date hereof 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).

                                     -15-
<PAGE>
 
     5.3  Conditions of Obligations of the Company.  The obligations of
          ----------------------------------------                     
Mergerco to effect the Merger are subject to the satisfaction or waiver (subject
to applicable law) at or prior to the Closing Date of each of the following
conditions:
 
          (a)  The representations and warranties of Mergerco set forth in this
Agreement shall be true and correct, in all material respects, as of the date of
this Agreement and as of the Closing Date as though made on and as of the
Closing Date, except as otherwise contemplated by this Agreement, and the
Company shall have received a certificate signed on behalf of the Mergerco by
the chief executive officer or by the chief financial officer of the Mergerco
to such effect.
 
          (b)  Mergerco shall have performed in all material respects all
obligations required to be performed by it under this Agreement at or prior to
the Closing Date, and the Company shall have received a certificate signed on
behalf of Mergerco by the President of Mergerco to such effect.


6. COVENANTS RELATING TO THE CONDUCT OF THE BUSINESS
   -------------------------------------------------

     6.1  Covenants of the Company.  During the period from the date of
          ------------------------                                     
this Agreement and continuing until the Effective Time, the Company agrees that,
except as expressly contemplated or permitted by this Agreement:

          (a)  The Company shall carry on its business in the usual, regular and
ordinary course in substantially the same manner as heretofore conducted and
shall use commercially reasonable efforts to preserve substantially intact its
present business organizations, keep available the services of its current
officers and employees and preserve its relationships with customers, suppliers
and others having business dealings with it.

          (b)  The Company shall not:  (i) declare or pay any dividends on or
make other distributions in respect of any 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, in lieu of or in
substitution for shares of its capital stock; or (iii) repurchase or otherwise
acquire any shares of its capital stock, except as required by the terms of its
securities outstanding or contractual obligations in effect on the date hereof,
as contemplated by this Agreement.

          (c)  The Company shall use its best efforts to obtain the written
agreements from holders of Options referenced in Section 5.1(g) hereof and shall
not: (i) grant any options,
                                     -16-
<PAGE>
 
warrants or rights, to purchase shares of Company Common Stock, (ii) amend or
reprice any Option or the Stock Option Plan, or (iii) issue, deliver or sell, or
authorize or propose to issue, deliver or sell, any shares of its capital stock
of any class or series, any Company Voting Debt or any securities convertible
into, or any rights, warrants or options to acquire, any such shares, Company
Voting Debt or convertible securities.

          (d)  The Company shall not amend or propose to amend its Certificate
of Incorporation or By-Laws.

          (e)  Subject to the rights and obligations of the Company set forth in
Section 7.6 hereof, the Company shall not acquire or agree to acquire by merging
or consolidating with, or by purchasing a substantial equity interest in or a
substantial portion of the assets of, or by any other manner, any business or
any corporation, partnership, association or other business organization or
division thereof.

          (f)  Subject to the rights and obligations of the Company set forth in
Section 7.6 hereof, other than dispositions, sales, leases or encumbrances in
the ordinary course of business consistent with past practice, the Company shall
not sell, lease, encumber or otherwise dispose of, or agree to sell, lease
(whether such lease is an operating or capital lease), encumber or otherwise
dispose of, any of its assets.

          (g)  Subject to the rights and obligations of the Company set forth in
Section 7.6 hereof, the Company shall not authorize, recommend, propose or
announce an intention to adopt a plan of complete or partial liquidation or
dissolution of the Company.

          (h)  The Company will not take or agree or commit to take any action
that is reasonably likely to result in any of the Company's representations or
warranties hereunder being untrue in any material respect or in any of the
Company's covenants hereunder or any of the conditions to the Merger not being
satisfied in all material respects.

          (i)  The Company shall not:  (i) grant any increases in the
compensation of any of its directors, executive officers or key employees,
except, other than with respect to directors or officers, for annual increases
in salary or wages consistent with past practices, those required pursuant to
the terms of any existing agreement or those contemplated by this Agreement;

          (ii)  pay or agree to pay any pension, retirement allowance or other
employee benefit not required by law or required or contemplated by any of the
existing Company employee 

                                     -17-

        
<PAGE>
 
benefit plans as in effect on the date hereof to any such director, officer or
key employee, whether past or present;

          (iii)  enter into any new, or materially amend any existing,
employment or severance or termination agreement with any such director,
executive officer or key employee; or

          (iv)  except as may be required to comply with applicable law, become
obligated under any new Company employee benefit plan which was not in existence
on the date hereof, or amend any such plan or arrangement in existence on the
date hereof if such amendment would have the effect of materially enhancing any
benefits thereunder.

          (j) Other than any indebtedness incurred in connection with any
interim financing commitment provided to the Company by Tristram C. Colket Jr.
and/or Max Cooper, the Company shall not assume or incur any indebtedness for
borrowed money or guarantee any such indebtedness or issue or sell any debt
securities or warrants or rights to acquire any debt securities of such party or
guarantee any debt securities of others or, other than an extension of its lease
with its present landlord specifically approved by the Board of Directors to
retain the Company's current space, enter into any lease (whether such lease is
an operating or capital lease) or create any mortgages, liens, security
interests or other encumbrances on the property of the Company in connection
with any indebtedness described above, or enter into any "keep well" or other
agreement or arrangement to maintain the financial condition of another person.

          (k)  The Company shall not take any action, other than in the ordinary
course of business, consistent with past practice or as required by the SEC or
by law, with respect to accounting policies, procedures and practices.

          (l) The Company shall promptly notify Mergerco of: (i) notice or
other communication from any person alleging that the consent of such person is
or may be required in connection with the transactions contemplated by this
Agreement; (ii) any notice or other communication from any Governmental Entity
in connection with the transactions contemplated by this Agreement; and 
(iii) any actions, suits, claims, investigations or proceedings commenced or, to
the Company's knowledge overtly threatened against the Company which, if pending
on the date of this Agreement, would have been required to have been disclosed
pursuant to this Agreement or which relate to the consummation of the
transactions contemplated by this Agreement.

                                     -18-
<PAGE>
 
7. ADDITIONAL AGREEMENTS
   ---------------------

     7.1 Preparation of Proxy Statement.  As soon as practicable after the
         ------------------------------                                   
date hereof, the Company, with the cooperation of Mergerco, shall prepare and
file with the SEC the Proxy Statement. The Company shall use commercially
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's Stockholders Meeting for the purpose of approving
this Agreement and the transactions contemplated hereby.

     7.2 Further Assistance.  After the Effective Time, 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 interests,
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.

     7.3  Agreements.  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 and to ensure that such rights will be
transferred to the Surviving Corporation.

     7.4  Fees and Expenses.  All fees and expenses (including attorneys'
          -----------------                                              
and consultants' fees and expenses) incurred by the parties hereto in connection
with or related to the authorization, preparation, negotiation, execution and
performance of this Agreement and all other matters related to the closing of
the transactions contemplated hereby shall be borne solely and entirely by the
party which has incurred the same.  Notwithstanding the foregoing, in the event
that the transactions contemplated hereby are consummated, all of such fees and
expenses will be paid by the Surviving Corporation from the funds provided by
the stockholders of Mergerco for such purpose.  

     7.5  Confidentiality.  From and after the date hereof and until the
          ---------------                                               
Effective Time, and for a period of two years after the 

                                     -19-
<PAGE>
 
effective date of any termination of this Agreement, Mergerco: (i) shall use
commercially reasonable efforts (x) to maintain the confidentiality and (y) not
disclose to any person or entity other than its employees, agents, attorneys and
financial advisors who are participating in the transactions contemplated by
this Agreement, and (ii) shall not, use other than in connection with this
Agreement, any proprietary and confidential information of the Company.
Notwithstanding the foregoing, Mergerco may make such disclosures if and to the
extent required by applicable law, legal process or other regulatory
requirements.

     7.6  Right to Solicit Alternative Proposals.  From and after the date
          --------------------------------------                          
hereof until the Closing Date, Mergerco hereby 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 information or
assistance), or take any other action to facilitate, any inquiries or the making
of any proposal as an alternative to the Merger ("Alternative Proposal") (as
defined below), 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.  The Company will promptly notify
Mergerco after receipt of any Alternative Proposal or any indication that any
person or entity is considering making an Alternative Proposal or any request
for non-public information relating to the Company or for access to the
properties, books or records of the Company by any person considering making, or
has made, an Alternative Proposal, and the Company will keep Mergerco fully
informed of the status and details of any such Alternative Proposal (unless the
Board of Directors of the Company determines in good faith after consultation
with and based on the advice of legal counsel that giving such notice would
breach the fiduciary duties of the Board of Directors in connection with an
Alternative Proposal).  For purposes of this Agreement, "Alternative Proposal"
shall mean any proposal with respect to any of the following (other than the
transactions between the Company and Mergerco contemplated hereunder) involving
the Company: (i) any merger, consolidation, share exchange, recapitalization,
business combination, or other similar transaction; (ii) any sale, lease,
exchange, mortgage, pledge, transfer or other disposition of 10% or more of the
assets of the Company, taken as a whole, in a single transaction or series of
transactions; (iii) any tender offer or exchange offer for 10% or more of the
outstanding shares of capital stock of the Company or 

                                     -20-
<PAGE>
 
the filing of a registration statement under the Securities Act in connection
therewith; or (iv) any public announcement of a proposal, plan or intention to
do any of the foregoing or any agreement to engage in any of the foregoing.


8. INDEMNIFICATION
   ---------------

     8.1  Subject to applicable law, the Surviving Corporation will indemnify,
defend and hold harmless the present and former directors, officers, employees
and agents of the Company to the extent provided in its Certificate of
Incorporation or By-laws, by agreement or otherwise in effect on the date
hereof, with respect to any action or omission occurring prior to the Effective
Time and will not amend, reduce or limit rights of indemnity afforded to them or
the ability of the Surviving Corporation to indemnify them, nor hinder, delay or
make more difficult the exercise of such rights of indemnity.

     8.2  Any indemnified party wishing to claim indemnification under this
Section, upon learning of any indemnifiable action, suit, claim, proceeding or
investigation (an "Indemnifiable Claim"), shall promptly notify the Surviving
Corporation thereof; provided, however, that any failure so to notify the
Surviving Corporation of any obligation to indemnify such indemnified party or
of any other obligation imposed by this Article 8 shall not affect such
obligation except to the extent Surviving Corporation is prejudiced thereby.
The indemnified parties as a group shall retain only one counsel in each
jurisdiction to represent them with respect to any such matter (which counsel
shall be reasonably acceptable to the Surviving Corporation); provided, however,
in the event that there is, under applicable standards of professional conduct,
a conflict on any significant issue between the positions of any two or more
indemnified parties, the Surviving Corporation and such indemnified parties may
retain, at the expense of the Surviving Corporation, such number of additional
counsel as are necessary to eliminate all conflicts of the type referred to
above.  The Surviving Corporation shall periodically advance to such indemnified
party all reasonable out-of-pocket and other expenses incurred by the
indemnified party in respect of such Indemnifiable Claim, including the
reasonable fees and expenses of the counsel described above.

     8.3  Notwithstanding anything to the contrary contained in this Article 8,
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 the Surviving Corporation against such director, officer,
employee or agent for fraud, provided that the Surviving Corporation prevails in
such action or claim.

                                     -21-
<PAGE>
 
     8.4  The provisions of this Article 8 shall be binding on any successor
entity to the Surviving Corporation.


9. TERMINATION AND AMENDMENT
   -------------------------

     9.1  Abandonment and Termination.
          --------------------------- 

          (a)  This 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:

          (i)  by either the Company or Mergerco if either: (a) 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 (b) the holders of 10% of Common Shares entitled to vote thereon
exercise their dissenters rights and are Dissenter Stockholders;

          (ii)  by mutual written consent of the Company and Mergerco if
authorized or taken by mutual action of their respective Boards of Directors;

          (iii)  by either the Company or Mergerco:  (a) if there has been a
material breach of any representation, warranty, covenant or agreement on the
part of the other set forth in this Agreement which breach has not been cured
within five (5) business days following receipt by the breaching party of notice
of such breach, or (b)  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 either party of this 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;

          (iv)  by either the Company or Mergerco, so long as such party has not
breached its obligations hereunder, if the Merger shall not have been
consummated on or before June 30, 1996; provided, that the right to terminate
                                          --------                             
this Agreement under this subsection shall not be available to any party whose
failure to fulfill any obligation under this Agreement has been the cause of or
resulted in the failure of the Merger to occur on or before such date; or

          (v)  by the Company, if its Board of Directors, in the good faith
exercise of its judgment reasonably determines after consultation with and based
upon the advice of independent legal counsel (who may be the Company's regularly
engaged independent

                                     -22-
<PAGE>
 
legal counsel), to enter into an agreement regarding an Alternative Proposal
because such action is reasonably necessary for the Board of Directors of the
Company to comply with its fiduciary duties to the stockholders of the Company
under applicable law.

          (b)  In the event of termination of this Agreement by either the
Company or Mergerco as provided in this Agreement, this 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 stockholders except (i) the provisions of Section 7.5 and Article 8 shall
continue in full force and effect, and (ii) to the extent that such termination
results from the willful breach by a party hereto of any of its representations
or warranties, or of any of its covenants or agreements, in each case, as set
forth in this Agreement.
 
     9.2  Waiver; Amendment.  At any time prior to the Effective Time, any
          -----------------                                               
provision of this Agreement may be:  (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 parties hereto approved
by their respective Boards of Directors.


10. MISCELLANEOUS
    -------------

     10.1  Survival.  Only those agreements and covenants of the parties
           --------                                                     
that are applicable in whole or in part after the Effective Time shall survive
the Effective Time.  All representations and warranties and other agreements and
covenants shall be deemed to be conditions of this Agreement and shall not
survive the Effective Time.

     10.2  Entire Agreement; Etc.  This Agreement represents the entire
           ----------------------                                      
understanding of the parties hereto with reference to the transactions
contemplated hereby and supersedes any and all other oral or written agreements
heretofore or contemporaneously made.  All terms and provisions of this
Agreement shall be binding upon and shall inure to the benefit of the parties
hereto and their respective successors and assigns.

     10.3  Assignment.  Neither this Agreement nor any rights, interests or
           ----------                                                      
obligations hereunder may be assigned by any party hereto (whether by operation
of law or otherwise) without the prior written consent of the other party.

     10.4  Headings.  The descriptive headings of the several Articles and
           --------                                                       
Sections of this Agreement are inserted for 

                                     -23-
<PAGE>
 
convenience only, do not constitute a part of this Agreement and shall not
affect in any way the meaning or interpretation of this Agreement.

     10.5  Counterparts.  This Agreement may be executed in two (2) or more
           ------------                                                    
counterparts, and by different parties hereto in separate counterparts, each of
which shall be deemed to be an original, and all of which taken together shall
be deemed to be one and the same instrument.

     10.6  Applicable Law.  This Agreement and the legal relations between
           --------------                                                 
the parties hereto shall be governed by and construed in accordance with the
laws of the State of Delaware, regardless of the laws that might otherwise
govern under applicable principles of conflicts laws thereof.  Each party hereby
agrees that any dispute arising out of this Agreement or the Merger shall be
heard in the Courts of the State of Delaware or the United States District Court
for the District of Delaware and, in connection therewith, each party hereby
consents to the jurisdiction of such courts and agrees that any service of
process in connection with any dispute arising out of this Agreement or the
Merger may be given to any other party hereto at the respective addresses and
pursuant to the notice provisions set forth in Section 10.8 below.

     10.7  Severability.  If any term, provision, covenant or restriction
           ------------                                                  
contained in this Agreement is held by a court of competent jurisdiction or
other authority to be invalid, void, unenforceable or against its regulatory
policy, the remainder of the terms, provisions, covenants and restrictions
contained in this Agreement shall remain in full force and effect and shall in
no way be affected, impaired or invalidated.

     10.8  Notices.  Any notice or communication required or permitted
           -------                                                    
hereunder shall be in writing and wither delivered personally, telegraphed or
telecopied or sent by certified or registered mail, postage prepaid, and shall
be deemed to be given, dated and received when so delivered personally,
telegraphed or telecopied or, if mailed, five (5) business days after the date
of mailing to the following address or telecopy number, or to such other address
or addresses as such person may subsequently designate by notice given
hereunder:

          (a)  if to Mergerco, to:

               MI Merger Corp
               c/o Tekloc Enterprises
               500 Chester Field Parkway
               Suite 170
               Malvern, PA  19355
               Attn:  President
               Telephone:  (610) 647-7475
               Facsimile:  (610) 889-0383

                                     -24-
<PAGE>
 
               with copies to:

               Pepper, Hamilton & Scheetz
               3000 Two Logan Square
               18th & Arch Streets
               Philadelphia, Pennsylvania 19103-2799
               Attn:  James D. Epstein, Esq.
               Telephone:  (215) 981-4000
               Facsimile:  (215) 981-4750

          (b)  if to the Company, to:

               Megamation Inc.
               51 Everett Drive
               Building #B4
               Lawrenceville, NJ 08648
               Attn:  Mr. Edward Borkowski, President
               Telephone:  (609) 799-7711
               Facsimile:  (609) 799-4780

               with copies to:

               Edmond M. Coller, Esquire        
               Goodkind Labaton Rudoff & Sucharow LLP 
               100 Park Avenue
               New York, NY  10017-5563
               Telephone:  (212) 901-0753
               Facsimile:  (212) 818-0477

                                     -25-
<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 Borkowski
                                 ----------------------
                              Name: Edward Borkowski
                              Title: President


                              MI Merger Corp.



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

<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, DC 20549

                                   FORM 10-K

             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)                    (IRS Employer Identification Number)

51 Everett Drive, Building B #4 Lawrenceville, New Jersey            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 (I) 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 registrants knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K or any 
amendments to this Form 10-K. [ ]

                      DOCUMENTS INCORPORATED BY REFERENCE
Portions of the following document, to the extent specified in this report, are
incorporated by reference in the indicated parts of this report.

               Document                         Incorporated by reference in:
               --------                         -----------------------------
Proxy Statement for 1995 Annual Meeting         Part III, Items 10-13
of Shareholders


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

<PAGE>
 
                                    PART I

ITEM 1.  BUSINESS.

General


     Megamation Inc. ("Megamation" or the "Company"), designs, develops,
manufactures, markets and services programmable, flexible, single and multiple
tool, automation work cells which 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 offerings are intended
to 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, 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
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 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 minimizes the need for
customer application engineering or integration.  This 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.  The
Company's initial public offering was consummated September 21, 1989.  The
Company operates on a fiscal year which ends on June 30th.

Products Overview


     The automation workstation/work cell is comprised of a control unit that
includes a personal computer and power supplies, database and programming
software; a platen typically in sizes of 26.5" x 37.75", 53" x 37.75", "106. x
37.75" and 86" x 53"; a platen frame that suspends the platen over a conveyer or
work area; and from one to four automatic tools that each include a linear motor
and acceleration sensing and feedback circuitry.  The automation workstations
use dual-axis linear stepper 

                                       2
<PAGE>
 
motor electro-magnetic drive technology to move and position the automatic
tools. The linear motors are suspended from the platen magnetically and ride on
a frictionless air bearing permitting placement of the automatic tool anywhere
in the workspace with high accuracy. The Company's patented collision avoidance
software enables multiple automatic tools to move about and perform work within
the work cell without colliding. Each automatic tool is capable of the highly
accurate placement of objects of up to ten pounds in weight. The Company has
also designed and manufactured linear motors for its automation workstations
which are capable of handling payloads in excess of one hundred pounds.

     The linear motors do not wear and therefore they do not lose precision over
time.  Management of the Company ("management") believes that its automation
workstations can consistently achieve greater accuracy and repeatability
throughout their workspace than other automation systems within the price range
offered by the Company. The automation workstations can also incorporate a
visual parts-identification and verification option, which permits the system to
reject non-conforming parts prior to handling, assembly or insertion.  All
automation workstations  incorporate an automatic shutdown feature which is
activated when any moving automatic tool encounters an obstruction, making the
Company's products among the safest automation systems available. The automation
workstations can usually perform more work, in less space, more safely, than
traditional arm type robots.

Markets and Applications


    The automation workstations are suited to a variety of applications in
various industries typically requiring precision handling, placement, or
positioning of various small parts, specialized tools, or sensors.  Applications
for the Company's products have included:  (1) test tube sorting and handling
applications in the clinical laboratory industry; (2) high speed non-contact
scanning applications for gathering dimensional data for high volume parts
manufacturing applications; (3) material handling applications in the
pharmaceutical industry; (4) applications involving the sequencing of RNA and
DNA material; (5) 'through-hole' and 'surface mount' printed circuit board
assembly for major computer, electronic, telecommunications, and automotive
companies; and (6) light electronic and mechanical part assembly for the major
domestic automakers and other manufacturers.

    The Company's automation workstations provide the following capabilities:

    Automation workstations. The Company's core product today is a programmable,
    -----------------------                                                     
flexible, multiple tool, automation workstation.  The automation workstation can
employ from one to four automatic tools that perform identical or different
tasks within the work cell.  Today the automation workstation can be supplied as
a "generalized" automation workstation or as a "specialized" automation
workstation for specific high volume applications.  The Company's primary
strategy today is to focus on providing more specialized versus generalized
automation workstation applications.

    Picking, conveying and placing.  The automation workstation was initially
    ------------------------------                                           
designed to pick and place automotive light assembly parts and printed circuit
board components.  Management believes there is a growing demand today for
automation workstations for picking, sorting, and placing test tubes in clinical
laboratories.

    Clinical laboratories.  The automation workstation serves as the platform
    ---------------------                                                    
for specialized workstations used for test tube unloading, sorting, and loading
tasks in clinical laboratories.  Clinical laboratories require automation
solutions for processing ever increasing numbers of blood and other body fluid
and human tissue samples.  Management believes today that automating the
handling and record keeping of these samples is deemed a strategic requirement
by the leading clinical laboratories.

    High speed, non-contact scanning (automatic inspection). The Company's
    -------------------------------------------------------               
automation workstations serve as an integrated workstation for high speed non-
contact scanning applications for gathering dimensional data for high volume
parts manufacturing applications.  The Company's automation 

                                       3
<PAGE>
 
workstation is combined with scanners and related database and application
software to gather dimensional data of an object or surface to validate the
dimensions to the design intent. The automation workstation positions a scanner
employing laser radar technology that provides accurate three-dimensional
images. The captured images are then converted into dimensions by another
supplier's proprietary digital signal processing electronics and a sophisticated
rectification process. The automation workstation provides a high-speed means of
precisely addressing and positioning the scanners at designated data points in
defined planes and angles. This application can measure and analyze sources of
variation to enhance continuous process improvement which will enable customers
to reduce cost and increase both quality and throughput. This inspection and
measurement automation workstation provides customers with cost-effective
solutions for process control or reverse engineering applications. Management
believes that there is a substantial potential market for the inspection and
measurement of parts in high volume, repetitive manufacturing applications.

    RNA and DNA sequencing.  The Company's automation workstation serves as an
    ----------------------                                                    
integrated workstation for extremely accurate placement of RNA and DNA material
for a genetic engineering sequencing application.  The Company has granted an
exclusive worldwide license to a company that provides specialized application
software that works in conjunction with an automation workstation to place and
record the location of the placement of RNA and DNA material within extremely
accurate specifications and tolerances.  The Company provides an integrated,
standardized automation workstation in either single or multiple tool
configurations to the licensee.  The licensee "customizes" the automation
workstation with its application software and specialized precision placement
tool for placing the RNA and DNA material.  The licensee believes that its
"customized" automation workstation can be used to develop genetic engineering
models designed to facilitate the discovery of new drugs or improvement of
existing drugs.

    Other applications.  The Company has also designed a specialized automation
    ------------------                                                         
workstation for titration applications for pharmaceutical companies.  This
specialized automation workstation can engage one automatic tool to remove lids
from trays holding a number of pipettes while another automatic tool begins
dispensing precisely measured fluids into the pipettes.  This application
utilizes the automation workstation's pick and place, and positioning
capabilities.  This specialized automation workstation could easily dispense
powders rather than fluids or could even perform this function simultaneously
with the addition of a third automatic tool.  Management believes that titration
applications for pharmaceutical companies may constitute a significant market
for the Company's products.

    Management believes that the Company's technology has proven strengths as an
imbedded and integrated platform for picking, sorting, conveying and placing
objects within other devices such as blood analyzers.  The Company's core
product offers advantages from such features as fewer moving parts,
programmability, expandability, upgradability and serviceability.  Management
intends to seek OEM relationships with manufacturers of products that can
utilize and benefit from such features.

Proprietary Application Software

    The nucleus of the Company's products are a number of sophisticated and
proprietary software modules which enable the Company to provide easy-to-use,
customer-configurable, application specific products.  The Company's software
products run under Microsoft Windows(R).  By using Windows as the base
environment, the Company's software customers are presented an "Open System".
Open system architecture enables the use of a variety of standard commercial
hardware platforms; based on a familiar, standard, commercial computer operating
system that is in widespread use (sixty million licensed Windows users according
to a recent prominent business publication); employs modular software with open
interfaces that permit the use of software products from multiple sources or
vendors

    The Company has developed "Windows extensions" to provide an easy-to-use
customer configurable, software environment.  The software modules are organized
as follows:

                                       4
<PAGE>
 
    Level I.  The highest level of software consists of a graphical interface
    -------                                                                  
allowing users to control the automatic tool and any external peripheral
hardware.  Among the software modules that make up the interface the Company has
developed is a graphical programming environment called SPI (Simplified
Programming Interface).  The SPI interpreter is started from the main screen
that the user sees when the automatic tool controller is brought up in Windows.
From this main screen, or "shell", the user can initiate SPI, examine the system
status, run diagnostics, "teach" points for the purpose of establishing the
automatic tool(s) task lists, or perform other common automatic tool controller
functions.

    Level II.  The next level of software consists of a set of real time
    --------                                                            
extension routines that run on the personal computer ("PC") under Windows.  This
level of software interacts with the automatic tool control hardware and any
other peripheral equipment integrated into the automation workstation.  In
addition to supervisory control and communication, another function of this
level is to facilitate multiple-automatic tool operation by automatically
preventing collisions between automatic tools.  The paths of all proposed
automatic tool moves are mathematically checked for potential collisions with
the active paths of other automatic tools before a new move is initiated.  In
the event of a potential collision, a collision avoidance routine delays moves
until the path is cleared.  Alternatively, a programmable table-driven routine
can perform any collision recovery actions the user prefers.

    Level III.  The lowest level of software is "microcode" which resides in the
    ---------                                                                   
distributed intelligent automatic tool controllers.  When a move is sequenced
and initiated by the PC, the individual microprocessor based robot controllers
take over and actually execute the move.  When an automatic tool move ends, the
controller interrupts the PC so that it can sequence the next move.

Marketing Strategy


    The Company intends to expand its customer base and markets.  To do this,
the Company is attempting to develop the following programs:

    Develop specialized integrated automation workstations. The Company's
    ------------------------------------------------------               
strategy is to develop specialized integrated automation workstations that are
designed and intended for a specific task.  These specialized workstations will
enable the Company to deliver "turn-key" or "plug-and-play" systems that enable
customers to achieve desired levels of productivity faster than would have been
possible with a "customized" automation workstation.  An additional benefit that
the company can realized by designing and selling a specialized integrated
automation workstation is a lower manufacturing cost per unit.

    Develop smaller "table top" automation workstations.  Driven by its
    ---------------------------------------------------                
experience base, increased product performance and computing power, and
increased software capabilities, the Company has developed and will begin
marketing a table top automation workstation. Inquiries from customers and
prospects seeking such a product for use in research and development and
experimentation activities indicate that there may exist a significant market
for such a product.

    Provide database and networking capabilities for the automation
    ---------------------------------------------------------------
workstations.  The ability to collect, compile, manipulate, and store data is a
- ------------
feature which a growing number of users of  automation equipment requires.
Coincident with providing database capabilities, the ability to network
automation workstations is another feature the Company is working to include in
its automation workstations in order to meet the additional needs of customers.

    Migrate existing and future automation workstations into new markets.  The
    --------------------------------------------------------------------      
Company is increasing its activity with potential customers and evaluating
potential applications for automation workstations in specific industries such
as pharmaceuticals, medical devices, and health care.  The high speed, non-
contact inspection and measurement automation workstation is applicable to both
process control and reverse engineering applications for a broad category of
industries.

                                       5
<PAGE>
 
    To date, the Company has marketed its systems either directly to the end
users of the Company's automation workstations, to independent marketing
representatives or to system integrators who in turn sell to the same companies.
Additionally, the Company has also relied on trade publication advertising and
attendance at trade shows for marketing its product and services.  During fiscal
1995 the Company eliminated two of its three marketing and sales positions in
order to reduce costs and in anticipation of focusing and redirecting the
Company's marketing and sales efforts in accordance with its current business
strategy.  The Company intends to hire new salespeople to support its current
business strategy as soon as adequate funding is secured.

    With respect to the high speed non-contact inspection and measurement
automation workstation, the Company's marketing strategy is focused initially on
sales to manufacturers and suppliers in the automotive industry.  The Company is
also considering and evaluating an arrangement with the  manufacturer of the
scanners, database and software used in the automatic inspection workstation for
that company to market, sell and service this product.

    The customized automation workstations used for RNA and DNA sequencing are
marketed and sold by the licensee for this specific application.  The Company's
marketing strategy for research and clinical laboratories is to focus initially
on sales to existing customers of the automation workstations.  With respect to
the table top automation workstation, the Company's marketing strategy is
focused on marketing this product directly to the end user, to system
integrators, or to original equipment manufacturers ("OEM's") who will integrate
the Company's product into larger systems for sale to the same companies or to
companies that are not presently customers of the Company.

    The Company's principal customers have historically been large companies
that the Company either sells to directly or through system integrators.  The
Company's products are typically purchased for installation in connection with
production line introductions or changes, new product tooling or product re-
tooling automation programs undertaken by these companies.  Because sales are
dependent on the timing of customers automation programs, sales by customer vary
significantly from year to year, as do the Company's largest customers.  For the
year ended June 30, 1993, three customers accounted for 26%, 21%, and 18% of
total revenues.  For the year ended June 30, 1994, five customers accounted for
15%, 15%, 12%, 11%, and 11% of total revenues.  For the year ended June 30,
1995, five customers accounted for 31%, 15%, 9%, 9% and 8% of total revenues.
No other customer accounted for 5% or more of sales in any of these years.  In
view of the Company's expanded customer base and the nature of its markets,
management does not believe that the failure of any of its customers to place
orders for delivery in any given year would necessarily have a material adverse
effect on the Company.  However, the permanent loss of one or more of its
historically significant customers might have such an effect.

Competition


    The Company believes that the principal competitive factors in the markets
it has entered are cost of ownership, product performance (features, benefits
and reliability), user-friendliness (ease-of-use, minimal specialized training
required and technical support), safety (worker and product), and service. The
Company believes that its products offer advantages in each of these areas.
Price competition among automation suppliers is intense. Accordingly, one of the
Company's strategic objectives is being the low cost supplier of specialized
automation work cells for the applications and markets it serves.

    There are many robotics companies in the United States, certain of which
offer conventional single-arm robots to the electronic and light manufacturing
markets.  These companies include Adept Technology, Inc., and Seiko U.S.A.  The
Company also competes with manufacturers of dedicated assembly equipment
designed to perform specific assembly tasks.  A multi-tool robot, similar in
construction to the MEGA 1 and advertised to employ automatic collision
avoidance, has recently been marketed by a competitor.  There can be no
assurance that this or, in the future, any other competitor will not develop or

                                       6
<PAGE>
 
introduce products with price and performance characteristics comparable or
superior to those offered by the MEGA 2.  Each of the Company's competitors has
substantially greater financial and other resources and capabilities than the
Company.

    The Company monitors the introduction of new products for possible
infringement upon its patents or other proprietary rights and is currently
pursuing an inquiry into possible patent infringement by the newly-introduced
product referred to above.  The Company considers the company which introduced
this product to be a potentially material competitor primarily in the electronic
and light manufacturing applications.  (See Patents, Trademarks and Trade
Secrets below).

Customer Support


    The Company's customer support program begins at the pre-sales phase with
customer consultation regarding application and project engineering
specifications.  The outcome of this consultation is incorporated into the
Company's sales proposal regarding assembly and delivery of the proposed
automation workstation.  The Company provides general and specialized class room
training to existing or new customers or to prospective customers.  The Company
also provides on-site installation and set-up training upon delivery of an
automation workstation.

    Ongoing hardware and software enhancements to the Company's installed
products are provided via service contracts or through individual purchase
orders.

Development and Engineering


    The Company does not anticipate significant expenditures for pure research.
Instead, the Company will focus on evolving the fundamental linear motor
technology into new sizes and shapes for applications in new markets.
Accordingly, management plans to pursue the following linear motor and software
development projects to enhance its existing products and to develop new
products to meet new market opportunities:

    Smaller and lighter.  Management of the Company believes that there are
    -------------------                                                    
significant market opportunities for a MEGA work cell whose controls fit inside
a pedestal style personal computer or are integrated into boards for use in a
personal computer which could operate in a desk top frame assembly.  Such
systems require significantly lighter payloads than the Company's traditional
products.  Accordingly, less complex and lighter automatic tools requiring
smaller and lighter linear motors can be used.

    Vertical operation.  The automotive and appliances automatic inspection
    ------------------                                                     
markets have several high volume applications that require movement and
positioning on vertical platens.  This configuration would require larger linear
motors to assure the same positioning and repeatability accuracy achieved with
horizontal platens.

    Open system software.  While the Company's core software contains patented
    --------------------                                                      
proprietary collision avoidance algorithms, further market opportunities exist
in the area of open systems.  The automation workstation operates under
Microsoft Windows(R)  and the Company intends to assemble a suite of  Windows
compatible data base, graphics, simulation, statistical quality control and
networking applications for factory or laboratory tasks.  The Company has
already benefited from this open system strategy in the development of its
automatic inspection automation workstation.  The Company's Windows based PC
operating software was readily installed on a different hardware platform to
work collaboratively with the operating software from another company.

    Application development.  The Company's strategy is to market its products
    -----------------------                                                   
in vertical market and product segments as a specialized automation workstation
rather than as a generalized, flexible automation work cell.  Each vertical
market or product segment requires some specialized product 

                                       7
<PAGE>
 
development to complete the product offering so that it is a "plug-and-play"
device. One such application presently under development is a high-speed
titration automation workstation for research laboratories and pharmaceutical
companies.

    As of June 30, 1995, four people of a total of thirty-three Company
employees are focused primarily on development and engineering in one of the
above areas.  Since 1989 the Company has invested an aggregate of $2.1 million
in research, development and engineering.

Backlog and Terms of Sale


    As of June 30, 1995, the Company had a backlog of approximately $2,400,000,
compared to $2,145,000, as of June 30, 1994.  Most of the backlog may be
extended or cancelled by the customer subject to, in certain cases, any
extension or cancellation charges.  The level of order backlog at any particular
time is not necessarily indicative of the future operating performance of the
Company.  The Company expects to be able to fill substantially all of the orders
in backlog by the end of the current fiscal year.

    During fiscal 1994 the Company negotiated a letter of intent with a major
healthcare supplier (the "healthcare supplier") for the Company to supply, for
approximately $4.5 million, one hundred MEGA 2 single tool systems for
automating operations in six regional clinical laboratories (approximately 16
MEGA 2 systems for each clinical laboratory).  The letter of intent contemplated
delivery and installation of the one hundred MEGA 2 systems over a twenty-two
month period commencing February, 1995.  During fiscal 1995 the potential value
of this order increased to approximately $9.5 million upon the customer's
request to provide engineering services and specialized versions for the
original one hundred MEGA 2 systems.  The Company received a firm order for
delivery of sixteen units for the first laboratory.  Fourteen MEGA 2 systems and
engineering services generated revenues of approximately $1.2 million in fiscal
1995 related to this order.

    Pricing for this order for the first laboratory was based upon the
contemplated sale of one hundred MEGA 2 systems over the twenty-two month
period.  The Company was recently informed by the healthcare supplier that they
will be unable to adhere to the original twenty-two month delivery and
installation schedule and that they are unable to commit to a firm delivery and
installation schedule for the additional five laboratories at the present time.
Under the parties agreement, the healthcare supplier is currently responsible
for additional charges related to the first sixteen MEGA 2 systems as a result
of the delay of future shipments.

    The Company's product is customized capital equipment, for which the
standard payment terms are 30% with the order, 60% upon shipment, and 10% upon
acceptance at the customer's site.  Other terms, including full payment at net
30 days, have been individually negotiated.  The amount of customer deposits is
therefore not indicative of the potential revenue for the coming period.

    Integrated automation workstations are customized to meet each customer's
specifications which must be demonstrated to the customer prior to shipment.
The Company guarantees performance with repair services, and support for six
months and, in some cases, warrants parts for twelve months.  Customer orders
can be canceled or delayed subject to stated cancellation or extension fees.

Manufacturing and Suppliers


    The Company's manufacturing operations consist primarily of integrating the
Company's software with individual components manufactured by third parties and
final assembly and test.  With a low level of vertical integration, the Company
believes it gains significant manufacturing flexibility, while achieving the
lowest possible total product costs.

                                       8
<PAGE>
 
    In certain cases, the Company requires specialized designs but the detailed
fabrication technology is best provided by third party manufacturers.
Subassemblies which fall into this category include platens for use in all
products and specialized control cabinets for use in individual market segments.

    Certain select assemblies require that the Company is intimately involved
with third parties and their detailed manufacturing processes.  This is the case
with linear motors where the Company has not discovered readily available
fabrication technology in the marketplace that suits its rigorous performance
requirements without its involvement.

    Since its inception the Company has focused on improving the performance,
reliability, and delivery of its core technologies (linear motors and platens).
The Company has reemphasized this focus to prepare for growth and to reduce
manufacturing cycle time and inventory requirements.  The Company purchases a
number of component parts and assemblies from single source suppliers and
alternate suppliers are being qualified for such component parts and assemblies.
Significant delays or interruptions in the delivery of components or assemblies
by suppliers, or difficulties or delays in shifting manufacturing capacity to
new suppliers could have a material adverse effect on the Company.

Financial Information Relating to Domestic and Foreign Sales
<TABLE>
<CAPTION>
 
                                           1995        1994        1993
                                           ----        ----        ----   
<S>                                     <C>         <C>         <C>
    Net revenues by country:
         United States................. $3,063,308  $2,878,510  $5,099,688
         Canada and North America......    879,800     137,261     785,431
         Europe, Singapore and Japan...     70,796      78,601     248,225
                                            ------      ------     -------
              Totals................... $4,013,904  $3,094,372  $6,133,344
                                        ==========  ==========  ==========
</TABLE>
    All revenues and collections are in US dollars.  The Company's entire
operation and all assets are based in the United States.

Technology Development and Licensing Program


    The Company has entered into agreements whereby the Company's technology may
be licensed to customers for specific applications other than those directly
applicable to the Company's core business. While the agreements differ in
details, they each contain provisions whereby the Company's technology is
provided to the customer under a license for a very specific application and
provides for the payment of royalties based on future commercial utilization
under the license.  To date, three licenses have been granted by the Company but
no royalties have been received thus far.  During 1995, the Company received and
recorded $300,000 in licensing fee revenue from one customer for an application
specific technology license.

Patents, Trademarks, and Trade Secrets


    The Company considers certain elements of its hardware and software to be
proprietary and seeks to protect its technology through a combination of
patents, copyrights, trade secrets, confidentiality and other agreements.  The
Company deems it patents and patent applications to be materially important to
its business.  However, the Company also believes that its success depends upon
its trade secrets and proprietary know-how, its innovative skills and technical
competence and marketing abilities of its employees.  The Company believes that
the steps it has taken to protect this proprietary technology are of material
benefit in protecting its business.  However, there can be no assurance that the
above measures will be adequate to protect this proprietary technology.

                                       9
<PAGE>
 
    The Company has been issued fourteen U.S. patents one of which is a patent
that covers the features of a programmable, multiple-head, automation work cell
using collision avoidance to simultaneously pick and place an inventory of
elements; and one of which covers the collision avoidance for a multiple
automatic tool system.  Six of the patents cover various design aspects of two-
dimensional linear motors, four of the patents cover various design aspects of
the automatic tools, and the remaining two patents cover various design aspects
of the platen.  The Company has an application pending for one additional U.S.
patent, and has applications pending for thirteen foreign patents including six
patent applications in the European patent office (covering the United Kingdom,
France, Italy and Germany) and seven in Japan.

    The Company deems its patents and patent applications to be materially
important to its business, but believes that trade secrets and other proprietary
know-how are of even greater importance.  The Company's U.S. patents expire from
2006 through 2011.

    The Company monitors the introduction of new products and has taken such
actions as it deems advisable and practicable when it believes that such new
products may infringe upon its patent or other proprietary rights.  The Company
is pursuing discussions with the manufacturer of the software employed in a
recently-developed product advertised to employ anti-collision software to
determine whether the Company's proprietary rights are being infringed.  Such
inquiry may lead to formal action by the Company, a licensing arrangement or no
action, depending upon the Company's evaluation.

    The Company has registered several trade names, trademarks, and servicemarks
with the U.S. Patent and Trademark Office, including "Megamation", "MEGA 1",
"M1", and "MEGA 2".  The Company's software products are copyrighted and
generally licensed to customers pursuant to a license agreement that restricts
the use of the products to the customer's own internal purposes on a designated
automation workstation.

Employees


    As of June 30, 1995, the Company employed 33 persons on a all full-time
basis.  Of these persons, 4 were in development and engineering, 3 in marketing,
sales, and support, 21 in manufacturing operations, applications and project
engineering, and 5 in general administration and finance.  None of the employees
are covered by a collective bargaining agreement and the Company believes its
relations with its employees to be good.

Compliance with Environmental Regulations


    The Company believes that it is in compliance with all local, state, and
federal environmental regulations, and further believes that such compliance has
no material impact on the Company's operating results or financial position.

ITEM 2.  FACILITIES.


    The Company's administrative, engineering, and manufacturing facilities
occupy approximately 10,000 square feet of space in a multi-tenet building in
West Windsor Township, NJ, under a lease currently expiring October 31, 1995 but
renewable until December 31, 1995. The annual base rent is approximately $93,000
per year plus janitorial costs and real estate taxes.  The Company's facilities
are well maintained.  The Company is currently conducting a search for a
facility that will accommodate an increase in the Company's manufacturing
requirements. Management of the Company does not anticipate encountering any
significant difficulty in finding a suitable facility and does not anticipate
that a relocation will have a material adverse impact on the Company's operating
results or financial position.

                                       10
<PAGE>
 
ITEM 3.  LEGAL PROCEEDINGS.

    None

ITEM 4.  SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS.

    None.


EXECUTIVE OFFICERS OF REGISTRANT
<TABLE>
<CAPTION>
 
Name                         Age  Title
- ----                         ---  -----
<S>                          <C>  <C>
Gerald W. Klein............   47  President and Chief Executive Officer,
                                  Treasurer and Chief Financial Officer,
                                  Director

Richard J. Kornblum........   51  Vice President and Chief Operating Officer,
                                  Director

Thomas D. Schmidt..........   42  Vice President

Thomas W. Murphy...........   37  Controller and Chief Accounting Officer
 
</TABLE>

                                       11
<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.  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
                                         --------------
<S>                                      <C>      <C>

                                           High    Low
                                         -------  -----
 Fiscal 1994
- ----------------
 First Quarter............................ $.344  $.063
 Second Quarter........................... $.260  $.063
 Third Quarter............................ $.270  $.010
 Fourth Quarter........................... $.130  $.010
<S>....................................... <C>    <C>
 Fiscal 1995
- -----------------
 First Quarter............................ $.240  $.063
 Second Quarter........................... $.220  $.010
 Third Quarter............................ $.190  $.031
 Fourth Quarter........................... $.375  $.050

</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.

                                      12
<PAGE>
 
ITEM 6.  SELECTED FINANCIAL DATA.


       The following is selected financial data for the Company for the five
years ended June 30, 1995.  All per share calculations are based on the weighted
average number of common shares outstanding during the year.
<TABLE>
<CAPTION>

                                                                 Years ended June 30,
                                          -----------------------------------------------------------------
                                                   (in thousands, except share and per share data)

Operating Data                                   1995          1994          1993         1992         1991
                                                 ----          ----          ----         ----         ----
<S>                                       <C>           <C>           <C>           <C>          <C>

Revenues............................           $4,014        $3,094        $6,133       $6,307       $2,962
Cost of revenues....................            4,191         2,492         4,487        4,963        2,493
Research and development............              352           381           295          165          124
Net loss............................           (1,991)       (1,107)         (155)        (613)      (1,629)

Net loss per common share...........            $(.14)        $(.08)        $(.01)       $(.07)       $(.18)
Weighted average common shares
 outstanding........................       14,207,982    13,343,324    12,352,749    9,406,000    9,106,000
<CAPTION> 

                                                                   As of June 30,
                                          -----------------------------------------------------------------
                                                                   (in thousands)
                                         
Financial Position Data                          1995          1994          1993         1992         1991
                                                 ----          ----          ----         ----         ----
<S>                                       <C>           <C>           <C>           <C>          <C>

Current assets......................           $1,873        $1,712        $2,504       $2,074       $2,421
Working capital (deficiency)........           (2,833)         (726)          522          427          856
Net plant and equipment.............              274           126           164          131          129
Total assets........................            2,513         2,132         2,913        2,409        2,724
Current liabilities.................            4,706         2,439         1,982        1,647        1,565
Long-term debt......................              -0-           -0-           230        1,700        1,750
Shareholders' equity (deficit)......           (2,193)         (307)          701         (938)        (591)
</TABLE>

                                      13
<PAGE>
 
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

Liquidity and Capital Resources

Working capital

       The Company has experienced significant negative cash flows from
operations in fiscal 1995 and 1994 primarily due to insufficient revenues
relative to cost and expense levels; a declining gross profit margin; and a
larger percentage of the longer term large integrated projects accounted for on
the percentage of completion method versus shorter term projects.  Additionally,
substantial costs have been incurred associated with the development of the MEGA
2 system (See "Results of Operations").  At June 30, 1995 and 1994, the current
liabilities exceeded the current assets of the Company by approximately
$2,833,000 and $726,000, respectively.

       In July 1994, the Company estimated that it would require approximately
$800,000 of additional working capital to finance its fiscal 1995 operations and
in August 1994, the Company's Bank Line of Credit was increased from $1,000,000
to $1,700,000.  The increase in the borrowing limit under the Bank Line of
Credit resulted from the Company's two principal stockholders increasing their
secured guarantees to the bank.  In addition these stockholders each purchased
shares of common stock generating net proceeds of $105,000.  The Company found
it necessary to borrow the entire $700,000 available on the Bank Line of Credit
and an additional $500,000 from the two principal stockholders in order to fund
operations through February 1995.

       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 provided there were no material changes in the
Company's cash flow from operations as forecast at March 3, 1995.  In addition,
past due interest of approximately $125,000 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 Bank Line of
Credit 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 unpaid interest until January 1, 1996.  Under the March 3, 1995
Agreement the parties stated their intention that the $800,000 of loans would be
converted to shares of the Company's capital stock on terms and conditions to be
agreed upon among the parties as soon as practicable.  In addition, the Company
is considering possible means of equity financing to provide it with adequate
working capital to fund its efforts to increase revenues in fiscal 1996.  The
Company also intends to seek an extension of its Term Loans and its Bank Line of
Credit beyond the January 1, 1996 maturity in conjunction with a conversion to
equity of the $800,000 of Loans from its principal stockholders.  There are no
understandings or agreements with respect to any of the foregoing nor can there
be any assurance that any of the foregoing can be accomplished.

       The Company believes that it will have adequate resources to fund
operations through January 1, 1996.  However, the Company is in violation of
various covenants under the Term Loans and its Bank Line of Credit, and would
not be able to repay these loans on demand or at maturity.  There can be no
assurance that even if the Term Loans and Bank Lines of Credit are extended the
Company will have adequate capital resources to fund operations beyond January
1, 1996.

Cash Used in Operations

       The principal changes causing the $2,107,000 increase in the negative
working capital condition between June 30, 1994 and June 30, 1995 were increases
in borrowings under the Bank Line of Credit and Term Loans, accounts payable,
and customer deposits which were partially offset by increases in accounts
receivable and cash. The increases in the Bank Line of Credit and Term Loans and
the

                                      14
<PAGE>
 
decrease in inventory are discussed in the captions, "Cash Provided by Financing
Activities" and "Revenues and Cost of Revenues", respectively.

       In 1993 the Company undertook the design and development of the MEGA 2.
Approximately $181,000 was expended on the development of the MEGA 2 during
fiscal 1994.  Development of the MEGA 2 continued during  fiscal 1995 adding
such features as multiple head capability previously available only in the MEGA
1.  The Company incurred additional costs of approximately $75,000 during the
1995 fiscal year to complete development of the MEGA 2.

Cash Used for Investing Activities

       The Company purchases property and equipment, mainly computers,
manufacturing tools and test gear, as required to support its manufacturing
operations and development efforts.  Property and equipment purchases were
higher in fiscal 1995 than fiscal 1994 primarily as a result of the purchase of
an integrated computer system for a new management information and control
system.  Additionally, six MEGA units with a book value of $183,000 were
reclassified from inventory to property and equipment.  These systems are used
for development, testing and training.  Expenditures for patents include the
legal and administrative costs of filing with the US and various foreign patent
offices.  During fiscal 1995 the Company invested approximately $76,000 in a new
management information system. During 1996 an additional $75,000 will be
invested in additions to the management information system and a new phone
system.  Otherwise the Company anticipates that fixed asset expenditures will
continue in the same areas and at the same average rate as in the past three
years.

Cash Provided by Financing Activities

       Cash from financing activities was provided during fiscal 1995 through
the sale of common stock and from proceeds on debt instruments. At June 30,
1995, borrowings under the Term Loans were due to the two guarantors of the
Company's Bank Line of Credit with interest payable quarterly at prime plus 4%
to a maximum annual rate of 12%, with the principal due January 1, 1996. On
December 16, 1994 each lender provided an additional $125,000 in the form of
additional Term Loans. At the same time, the due dates of the previous Term
Loans were extended to June 30, 1995. As of May 12, 1995, the Company obtained
an agreement under which the Term Loans and Bank Line of Credit were extended to
January 1, 1996. In connection with the Term Loans, one of the lenders was
issued warrants to purchase a total of 960,000 shares of the Company's Common
Stock at $0.55 and $.50 per share. In addition, the subordinated security
interest in the Company's assets, then held by the other Term Loan lender, was
modified to include the Term Loans from both guarantors on a pari passu basis.
In consideration of the foregoing modification, the other lender was given a
warrant to purchase 72,000 shares of the Company's Common Stock for $0.55 per
share and, in consideration of the additional term loans, warrants to purchase
500,000 shares of the Company's Common Stock for $.50 per share.

       On July 28, 1993, the Company sold 200,000 shares of Common Stock for
$100,000, pursuant to a Subscription Agreement with one of the Company's
principal stockholders.  A total of 936,000 shares (including the 200,000 shares
sold in the current year) were sold during the period between September 4, 1992
and September 30, 1993, when the Subscription Agreement expired. 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.

       On May 12, 1994, the Company entered into a Credit and Security Agreement
("Bank Line of Credit") with a New Jersey Bank with a borrowing limitation of
$1,000,000 to replace its previous credit facility.  The guarantors of the
previous credit facility each agreed to guarantee one-half of the outstanding
balance, and executed a new Guarantee Agreement with the Company and the New
Jersey bank.  The Bank Line of Credit currently has a renewal date of October 1,
1995 which date is expected to be extended to January 1, 1996 pursuant to an
agreement dated May 12, 1995.  On May 12, 1994, the Company borrowed $755,453
and repaid and terminated the previous credit facility.  Substantially all of
the Company's assets are pledged as collateral for the Company's obligations
under the Bank Line of Credit and the Term Loans 

                                      15
<PAGE>
 
are subordinated to the Bank Line of Credit. On August 18, 1994, a further
agreement was made with the guarantors and the New Jersey Bank to increase the
maximum allowable borrowing to $1,700,000 subject to a borrowing formula that
limited borrowings to certain percentages of outstanding trade receivables and
customer purchase commitments, with a maximum allowable balance of $1,700,000.

      At June 30, 1994, borrowings under the Bank Line of Credit and the Term
Loans were $1,000,000 and $460,000, respectively. At June 30, 1995, borrowings
under the Bank Line of Credit and the Term Loans were $1,700,000 and $1,760,000,
respectively.  See Notes 5 and 12 of Notes to Financial Statements.

Results of Operations

Year Ended June 30, 1995 Compared to the Year Ended June 30, 1994

Revenues and Cost of Revenues

      Revenues for the year ended June 30, 1995 (the "current year") were
$4,014,000 compared to $3,094,000 for the year ended June 30, 1994, (the "last
year"), an increase of 29.7%.  Four MEGA 1 and nineteen MEGA 2 systems were
shipped to customers during the current year generating revenues of $2,482,000
versus seven MEGA 1 systems and one MEGA 2 system shipped during last year.
Revenues for the current year included $1,545,000 of revenue recognized from
percentage of completion of long-term projects, other revenues (primarily
service, spare parts, engineering and training) of $1,232,000; and a one-time,
application specific technology license fee of $300,000.  Last year's revenues
included $1,694,000 of revenues recognized from percentage of completion of
long-term projects and $1,400,000 of other revenue.

      Cost of revenues for the current year were 104.4% of revenues compared to
80.5% of revenues last year. During the fourth quarter of fiscal 1995 management
determined that it would cease marketing and selling the MEGA 1 product line.
Cost of revenues during the current year include a charge of $707,000 related
to the MEGA 1 product line. Four large, long term integration projects accounted
for using the percentage of completion method were delivered during the current
year on which cost of revenues exceeded revenues. In most cases, completion of
these projects had been substantially delayed from their originally scheduled
delivery dates. Management determined that extraordinary efforts would be made
to complete these projects and deliver them to customers and unbudgeted costs
were incurred as a result. During the previous fiscal year, the Company had
determined to undertake custom integration work which it believed would be a new
revenue source and provide a greater level of control over the ability of the
MEGA 1 to meet customer's needs. During the current fiscal year, the Company has
found that with its limited financial and human resources, it is difficult to
respond in a timely and cost effective way to the frequent changes in system
specifications which occur as customers refine and revise their requirements for
integrating the Company's systems and the associated equipment into the
customer's production facility.

      Because of its experience during the current year and because the
Company's new MEGA 2 systems are significantly lower in cost and complexity than
the MEGA 1 - which factors ameliorate the Company's concerns about maintaining
control of integration projects - the Company currently intends to rely
primarily on independent systems integrators to implement the Company's systems
in large, long term integration projects. The exceptions to this guideline are
for large customers that offer the potential for significant repeat business and
thereby justify the engineering effort and risk associated with these large
projects. The Company is currently assembling two systems that are scheduled to
be completed and shipped during the first quarter of fiscal 1996 ending
September 30, 1995. These systems do not require integration into the customers
production facility but do require a degree of customization.


                                      16
<PAGE>
 
Operating Expenses

       Operating expenses decreased 5.1% or $81,000 in the current year from
last year and represented 37.6% of revenues in the current year versus 51.4%
last year. The decrease in operating expenses was due to lower selling and
research and development expenses partially offset by an increase in general and
administrative expenses.

       Selling expenses decreased 29.1% to $385,000 during the current year from
$543,000 during last year. The decrease in selling expenses was primarily the
result of lower commission expenses, salary related expenses, travel, and trade
show costs of $54,000, $60,000, $18,000, and $21,000, respectively.

       Research and development expenses decreased 7.5% or $28,000 primarily due
to reductions in salaries and related expenses and outside contractor costs.

       General and administrative expenses increased 15.8% or $105,000 primarily
due to salaries and related expenses and professional services fees increasing
$93,000 and $12,000, respectively. The increase in salaries resulted primarily
from additions to the Company's senior management and severance costs.  The
increase in legal expenses resulted primarily from increased general counsel
consultations relating to general corporate matters in the current year.

Interest Expense

       Interest expense increased by 155.7% or $185,000 during the current year
compared to last year.  The change is due to increases in the Company's Bank
Line of Credit and Term Loan borrowings, (See Liquidity and Capital Resources-
Cash Provided by Financing Activities.)

Net Loss
       
       The net loss for the current year of $1,991,000 compared to a net loss of
$1,107,000 for last year.  The loss per share for the current year was $0.14
compared to a loss of $0.08 per share during last year.  The reason for the
increase in the loss during the current year compared to last year was primarily
the decline in the gross profit resulting from the write-off of obsolete MEGA 1
inventory and large platen scrap charges; the recognition of higher than
expected costs and expenses on several large, long term integration projects
that were completed during the current year; and the increased interest and debt
expenses which were partially offset by the decrease in the operating expenses.

       The increase in average common shares outstanding during the current year
resulted from the sale of 1,000,000 shares on August 25, 1994.

       At June 30, 1995, the Company had approximately $6,867,000 in Federal
income tax loss carryforwards which expire 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 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.


                                      17
<PAGE>
 
Results of Operations

Year Ended June 30, 1994 Compared to the Year Ended June 30, 1993

Revenues and Cost of Revenues

       For the fiscal year ended June 30, 1994, revenues were $3,094,000, a 50%
decline from the $6,133,000 in  1993.  A total of seven MEGA 1 systems were
shipped during fiscal 1994 as opposed to twenty-two in fiscal 1993.
Additionally, there were five longer term contracts which were accounted for by
the percentage-of-completion method ranging from approximately 1.8% to 43.5%
complete, contributing $306,000 to revenue and $62,000 of operating income.  Of
the seven units shipped in fiscal 1994 one was to an existing customer and 6
were initial sales to new customers.  One MEGA 2 system was shipped in fiscal
1994 to a new customer in a new market and application. Revenues and units
shipped declined during fiscal 1994 primarily due to the loss of anticipated
business from a customer which suspended a substantial automation project for
business reasons and from another customer due to difficulties which arose in
the implementation of the first phase of a project involving the Company and a
third party systems integrator.  In addition, revenues were adversely affected
by delays in completing a number of projects involving substantial
customization.

       In fiscal 1994, costs of revenues were $2,491,000, or 80.5% of revenues,
against $4,487,000, or 73.2% in fiscal 1993.  The 7.3% decline in the gross
profit percentage resulted primarily from the fixed overhead costs being
absorbed by the fewer number of finished systems being shipped in 1994 versus
1993, (seven versus twenty-two, respectively).  Additionally, one large
integration project achieved a 5% gross margin because it was for a new
application.

Operating Expenses

       Selling expenses decreased by approximately 10%, $543,000 in fiscal 1994
from $600,000 in fiscal 1993.  This was due to lower commissions resulting from
lower net sales.

       Research and development ("R&D") expenses increased $86,000 or 29.2%
during 1994. This increase was almost entirely due to the development of the
next generation (the MEGA 2) automated single and multiple automatic tool
assembly systems.

       General and administrative expenses decreased approximately 6%, $668,000
in fiscal 1994, from $708,000 in fiscal 1993. The change was caused primarily by
a decrease in salaries and professional fees of $115,000 and $10,000,
respectively. These decreases were partially offset by an increase in bad debt
expense of $52,000.

       The Company's agreement with the guarantors of the  Bank Line of Credit
requires the Company to stay within certain general and administrative expense
limits.  Expenses in fiscal 1994 were within the required limits set forth in
the Guarantee Agreement.

Interest Expense

       Interest and debt expenses for fiscal 1994 were $119,000, which includes
$109,000 of interest expense, $2,000 of interest income, and $11,000 of debt
restructuring costs. Interest and debt expenses for fiscal 1993 were $199,000,
which includes $131,000 of interest expense, $3,000 of interest income, and
$71,000 of debt restructuring costs.  The decrease in interest expense from
fiscal 1993 to fiscal 1994 was due to savings associated with a Debt Reduction.
Debt restructuring costs refers to the amortization of costs incurred as part of
a restructuring on April 11, 1991, the greatest portion of which was amortized
during fiscal 1992.  In fiscal 1993, the $43,000 remainder was amortized, along
with the additional costs of 


                                      18
<PAGE>
 
the Debt Reduction. During 1994, $11,000 was amortized arising from additional
costs related to the new line and term loan financing.

Net Loss

       Net loss for fiscal 1994 was $1,107,000, compared to $155,000 in 1993.
The net loss per common share was $0.08 for fiscal 1994, and $0.01 for 1993,
calculated on the weighted average shares outstanding of 13,343,324 and
12,352,749, respectively.


                                      19
<PAGE>
 
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



<TABLE>
<CAPTION>
                                              Page
                                              ----
<S>                                           <C>
Reports of Independent Public
 Accountants:
 
    KPMG Peat Marwick LLP..................   21
 
    Deloitte & Touche LLP..................   22
 
Financial Statements:
 
    Statements of Financial Position -        
     June 30, 1995 and 1994................   23
 
    Statements of Operations for the
     years ended June 30, 1995, 
     1994, and 1993........................   24
 
    Statements of Cash Flows for the
     years ended June 30, 1995, 1994, 
     and 1993..............................   25
 
    Statements of Shareholders' Deficit
    for the years ended June 30, 1995, 
    1994, and 1993.........................   26
 
    Notes to Financial Statements..........   27
 
Financial Statement Schedule:
 
    Schedule II Valuation Accounts.........   36
 
</TABLE>


                                      20
<PAGE>
 
Independent Auditor's Report


The Board of Directors and Shareholders
Megamation Inc.:

We have audited the accompanying statement of financial position of Megamation
Inc. as of June 30, 1995, and the related statements of operations, cash flows
and shareholders' deficit for the year then ended.  In connection with our audit
of the financial statements, we have also audited the financial statement
schedule, for the year ended June 30, 1995, as listed in the accompanying index.
These financial statements and the financial statement schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and financial statement schedule based on
our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Megamation Inc. as of June 30,
1995, and the results of its operations and its cash flows for the year ended
June 30, 1995, in conformity with generally accepted accounting principles. Also
in our opinion, the related 1995 financial statement schedule, when considered
in relation to the basic financial statements taken as a whole, present fairly,
in all material respects, the information set forth therein.

The accompanying financial statements and financial statement schedule have been
prepared assuming that the Company will continue as a going concern. As
discussed in Note 12 to the financial statements, 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. Management's plans in regard to these matters
are also described in Note 12. The financial statements and financial statement
schedule do not include any adjustments that might result from the outcome of
this uncertainty.


KPMG Peat Marwick LLP

Philadelphia, Pennsylvania
August 11, 1995

                                       21
<PAGE>
 
INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholders
 of Megamation Inc.
Princeton, New Jersey


We have audited the statement of financial position of Megamation
Inc. as of June 30, 1994, and the related statements of operations, cash flows
and shareholders' deficit for each of the two years in the period ended June 30,
1994.  Our audits also included the financial statement schedule listed in the 
accompanying index.  These financial statements and financial statement schedule
are the responsibility of the Company's management.  Our responsibility is to 
express an opinion on these financial statements and financial statement 
schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Megamation Inc. as of June 30, 1994, and the
results of its operations and its cash flows for each of the two years in the
period ended June 30, 1994 in conformity with generally accepted accounting
principles. Also in our opinion, such financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
present fairly in all material respects the information set forth therein.

The accompanying financial statements have been prepared assuming that
Megamation Inc. will continue as a going concern. As discussed in Note 12 to the
financial statements, the Company's losses and negative cash flows from
operations raise substantial doubt about its ability to continue as a going
concern. Management's plans in regard to these matters are also described in
Note 12. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.



DELOITTE & TOUCHE LLP

December 29, 1994 (March 3, 1995 as to Notes 5 and 12)
New York, New York
<PAGE>
 
                        Statements of Financial Position
<TABLE>
<CAPTION>
 
                                                  June 30,
                                          -------------------------
                                             1995          1994 
                                          -----------   -----------
ASSETS
<S>                                       <C>           <C>
Current assets:
    Cash................................     $264,225        $7,417
    Trade receivables, net of allowance
       for doubtful accounts of $40,544 
       and $65,658......................      700,191       259,129
    Costs and estimated earnings on
       uncompleted contracts, net of 
       customer deposits (Note 3).......          -0-       178,056 
    Inventories (Note 2)................      886,896     1,215,890
    Prepaid expenses and other current                             
     assets.............................       21,614        51,892
                                               ------        ------
       Total current assets.............    1,872,926     1,712,384
Property and equipment, net (Note 4)....      273,933       125,639
Other assets:
    Patents, net (Note 1)...............      306,960       258,424
    Other assets........................       59,066        35,632
                                               ------        ------
                Total assets............   $2,512,885    $2,132,079
                                           ==========    ==========
 
LIABILITIES AND SHAREHOLDERS' DEFICIT
 
Current liabilities:
    Revolving bank line of credit                                  
    (Note 5)............................   $1,700,000    $1,000,000
    Term loans, related parties (Note 5)    1,760,000       460,000
    Accounts payable....................      805,039       580,508
    Accrued warranty costs..............       89,927        90,585
    Accrued interest payable (Note 5)...       21,222        55,313
    Customer deposits on uncompleted
       contracts, net of costs and                        
       estimated earnings (Note 3)......          -0-       147,079
    Other customer deposits.............      253,937         1,260
    Accrued payroll and related expenses       75,644       103,942
                                               ------       -------
       Total current liabilities........    4,705,769     2,438,687
 
Commitments (Note 6)....................           
 
Shareholders' deficit, (Notes 7, 8 and 12):
 
    Preferred stock, $0.01 par value;
       1,000,000 shares authorized                                             
       no shares issued or outstanding..          -0-           -0-
    Common stock, $0.01 par value;
       25,000,000 shares authorized,
       14,358,666 and 13,358,666 shares                                   
       issued and outstanding,    
       respectively.....................      143,587       133,587
     Additional paid in capital.........    5,756,744     5,661,744
     Accumulated deficit................   (8,093,215)   (6,101,939)
                                           ----------    ----------
       Total shareholders' deficit......   (2,192,884)     (306,608)
                                           ----------      --------
 
               Total liabilities and                             
                and shareholders'                                
                deficit.................   $2,512,885    $2,132,079
                                           ==========    ==========
</TABLE>

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

                                      23
<PAGE>
 
                            Statements of Operations
<TABLE>
<CAPTION>
 
                                                    Years ended June 30,
                                        -----------------------------------------
                                             1995          1994          1993
                                        -------------   -----------   -----------
<S>                                     <C>             <C>           <C>
Revenues (Note 1).......................   $4,013,904    $3,094,372    $6,133,344
 
Cost of revenues........................    3,484,032     2,491,838     4,487,104
                                           ----------    ----------    ----------
 
Inventory write-off relating to
 discontinued products (Note 2).........      707,404           -0-           -0-
                                           ----------    ----------    ----------
 
    Gross profit/(loss)...............       (177,532)      602,534     1,646,240
 
Selling expenses........................      384,595       542,585       600,224
 
Research and development expenses.......      352,226       380,659       294,573
 
General and administrative expenses.....      773,296       667,862       707,901
                                              -------       -------       -------
 
    Total operating expenses............    1,510,117     1,591,106     1,602,698
                                            ---------     ---------     ---------
 
         Operating income (loss)........   (1,687,649)     (988,572)       43,542
 
Interest expense........................      300,755       109,470       130,781
Interest income.........................       (7,995)       (2,108)       (2,971)
Debt restructuring costs................       10,867        11,373        70,692
                                               ------        ------        ------
 
    Net loss............................  $(1,991,276)  $(1,107,307)    $(154,960)
                                          ===========   ===========   ===========
 
 
 
Net loss per common share...............       $(0.14)       $(0.08)       $(0.01)
                                               ======        ======        ======
 
Weighted average common shares             14,207,982    13,343,324    12,352,749
 outstanding............................   ==========    ==========    ==========
 
</TABLE>
    The accompanying notes are an integral part of the financial statements.


                                      24
<PAGE>
 
                            Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                                  Years ended June 30,
                                                                                       ----------------------------------------
                                                                                                1995          1994         1993
                                                                                       ----------------------------------------
FROM OPERATING ACTIVITIES:
<S>                                                                                    <C>             <C>           <C>
   Net loss...........................................................................    (1,991,276)   (1,107,307)   (154,960)
   Adjustments to reconcile net loss to cash used in
       operating activities:
   Depreciation and amortization......................................................       135,644        83,609     148,622
   Decrease/(increase) in:
       Trade receivables..............................................................      (441,062)      720,149     129,817
       Costs and estimated earnings on uncompleted
         contracts net of customer deposits...........................................       178,056       (82,795)    (95,261)
       Inventories....................................................................       145,598        55,640    (403,785)
       Prepaid expenses and other current assets......................................        30,278        25,021     (38,037)
       Other assets...................................................................       (23,434)       (2,342)    (18,667)
   Increase/(decrease) in:
       Accounts payable...............................................................       224,531      (393,143)    485,141
       Accrued warranty costs.........................................................          (658)       (6,593)     14,170
       Accrued interest payable.......................................................        65,909        39,317     (45,558)
       Customer deposits on uncompleted contracts, net
        of costs and estimated earnings...............................................      (147,079)      147,079         -0-
       Other customer deposits........................................................       252,677        (6,450)   (130,399)
       Accrued payroll and related expenses...........................................       (28,298)      (33,650)     16,660
                                                                                         -----------   -----------  ----------

   Cash used in operating activities..................................................    (1,599,114)     (561,465)    (92,257)

FROM INVESTING ACTIVITIES:
   Purchases of property and equipment................................................       (75,925)      (30,549)   (102,806)
   Costs of patents...................................................................       (73,153)      (51,890)    (29,911)
                                                                                         -----------   -----------  ----------
   Cash used in investing activities..................................................      (149,078)      (82,439)   (132,717)

FROM FINANCING ACTIVITIES:
   Payments on the revolving bank line
    of credit and debentures..........................................................       (24,979)     (750,000)   (600,000)
   Advances from the revolving bank line of credit....................................       724,979     1,000,000     595,000
   Debt restructuring costs...........................................................           -0-       (10,098)    (27,503)
   Proceeds from term loans...........................................................     1,200,000       230,000       - 0 -
   Proceeds from subscription agreement and warrants..................................       105,000       100,000     323,334
                                                                                         -----------   -----------  ----------

   Cash from financing activities.....................................................     2,005,000       569,902     290,831
                                                                                         -----------   -----------  ----------

(DECREASE)/INCREASE IN CASH...........................................................       256,808       (74,002)     65,857

   Cash beginning of period...........................................................         7,417        81,419      15,562
                                                                                         -----------   -----------  ----------
   Cash end of period.................................................................   $   264,225   $     7,417  $   81,419
                                                                                         ===========   ===========  ==========

SUPPLEMENTAL CASH FLOW INFORMATION:

   Interest paid during the period....................................................   $   227,585   $    70,153  $  176,339
                                                                                         ===========   ===========  ==========
   Non-cash investing and financing activities:
      Inventory reclassified to property and equipment................................   $   183,396   $       -0-  $      -0-
                                                                                         ===========   ===========  ==========
      Accrued interest converted to term loans........................................   $   100,000   $       -0-  $      -0-
                                                                                         ===========   ===========  ==========
   Reduction of indebtedness resulting
    from a debt reduction agreement..................................................    $       -0-    $      -0-  $1,470,000
                                                                                         ===========   ===========  ==========

</TABLE>
    The accompanying notes are an integral part of the financial statements.
                      


                                      25
<PAGE>
 
                      Statements of Shareholders' Deficit
<TABLE>
<CAPTION>
 
                                              Common Stock             Additional              
                                            Par value $0.01              Paid in
                                        -----------------------
                                            Shares      Amount           Capital            Deficit        Total     
                                        ------------  ---------       -------------       ------------  -----------  
<S>                                     <C>           <C>             <C>                 <C>           <C>    
As of June 30, 1992.....................   9,506,000  $ 95,060          $3,806,937        $(4,839,672)  $  (937,675) 
                                                                                                                     
Debt Reduction Agreement................   2,916,666    29,167           1,464,167                -0-     1,493,334  
Proceeds from the Subscription                                                                                       
 Agreement, (Note 7)....................     736,000     7,360             292,640                -0-       300,000  
Net loss................................         -0-       -0-                 -0-           (154,960)     (154,960) 
                                        ------------  --------        --------------      ------------  -----------  
                                                                                                                     
As of June 30, 1993.....................  13,158,666  $131,587          $5,563,744        $(4,994,632)  $   700,699  
                                                                                                                     
Sale of stock pursuant to the Stock                                                                                
 Subscription Agreement (Note 7)........     200,000     2,000              98,000                -0-       100,000  
Net loss................................         -0-       -0-                 -0-         (1,107,307)   (1,107,307) 
                                        ------------  --------        --------------      ------------  -----------  
                                                                                                                     
As of June 30, 1994.....................  13,358,666  $133,587          $5,661,744        $(6,101,939)  $  (306,608) 
                                                                                                                     
Sale of stock (Note 7)..................   1,000,000    10,000              95,000                -0-       105,000  
Net loss................................         -0-       -0-                 -0-         (1,991,276)   (1,991,276) 
                                        ------------  --------        --------------      ------------  -----------  
                                                                                                                     
As of June 30, 1995.....................  14,358,666  $143,587          $5,756,744        $(8,093,215)  $(2,192,884) 
                                          ==========  ========          ==========        ===========   ===========   
 
</TABLE>

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


                                      26
<PAGE>
 
1. SUMMARY OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
   -----------------------------------------------------------

a.  Organization
    ------------

       The Company's principal activities are the design, marketing, and
manufacture of programmable, flexible, single and multiple tool, automation work
cells for the clinical laboratory, pharmaceutical, automotive,
telecommunication, and computer industries.

b.  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 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 $67,000 of
operating income in fiscal 1995. At June 30, 1993, one long term contract
(completed during fiscal 1994) was in process for which the Company recorded
$323,000 in revenue and $79,000 of operating income in fiscal 1993.

       Contract costs 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.

Less than ten percent of the Company's sales are derived from the performance of
services.

c.  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.

d.  Depreciation and amortization
    -----------------------------

       Depreciation on property and equipment is computed using various methods
over the estimated useful lives of the assets. Leasehold improvements are
amortized over the lesser of the length of the related lease, or the estimated
useful life of the improvement.

       Patent application costs are deferred until a patent is granted, or until
the application is abandoned.  No patent applications have been abandoned to
date.  Once a patent is granted the associated costs are amortized using the
straight-line method over fifteen years.  The Company's patents serve to define
the uniqueness of the Company's product and are all believed to have a
technological life at least equal to the amortization period.  Accumulated
amortization of patents at June 30, 1995 and 1994 was $53,040 and $28,423,
respectively.

e.  Research and development expenses
    ---------------------------------

       Research and development expenses, net of related reimbursements, are
charged to operations as incurred.

                                      27
<PAGE>
 
f.  Product warranty costs
    ----------------------

       Estimated warranty costs are accrued at the time a sale is recorded.  The
Company extends a labor warranty of six months, and a parts warranty for twelve
months.  Reserves for future warranty costs were $89,927, $90,585 and $97,178
for the years ended June 30, 1995, 1994, and 1993, respectively.

g.  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
options and warrants outstanding were not included in the computation as the
effect would have been anti-dilutive.

2.  INVENTORIES
    -----------

Inventories are comprised of the following:
<TABLE>
<CAPTION>
 
                                                          June 30       
                                                  ----------------------
                                                     1995        1994
                                                  ----------  ----------
            <S>                                   <C>         <C>       
            Parts and subassemblies...............  $786,575  $  872,991
            Work in process.......................   100,321     127,263
            Finished goods........................       -0-     215,636
                                                    --------  ----------
                                                    $886,896  $1,215,890
                                                    ========  ========== 
</TABLE>

During the third and fourth quarter of the current fiscal year, charges of
$56,660 and $650,744, respectively, were made to cost of revenues for inventory
related to the discontinued MEGA 1 product line.  Additionally, during fiscal
1995, $183,396 of Mega 1 and Mega 2 inventory was reclassified to property and
equipment as these units were allocated for use in Mega 1 training and Mega 2
training, demonstration and development.

3.  LONG-TERM CONTRACTS
    -------------------

Details of long-term contracts consist of the following:
<TABLE>
<CAPTION>
 
                                                                   June 30
                                                            -------------------
                                                              1995      1994
                                                            --------  ---------
            <S>                                             <C>       <C> 
            Costs incurred on uncompleted contracts........   $ -0-   $ 312,322
            Estimated earnings.............................     -0-      62,681
                                                              -----   ---------
                                                                -0-     375,003
            Less:  Deposits received.......................     -0-    (344,026)
                                                              -----   ---------
                                                              $ -0-   $  30,977
                                                              =====   =========
                                                             
            Such amounts are included in the balance   
            sheets under the following captions:      

            Costs and estimated earnings on uncompleted      
               contracts, net of customer deposits.........   $ -0-  $ 178,056
                                                              =====  =========
                                                             
            Customer deposits on uncompleted contracts,      
               net of costs and estimated earnings.........   $ -0-  $ 147,079
                                                              =====  =========
 
</TABLE>

                                      28
<PAGE>
 
4.   PROPERTY AND EQUIPMENT
     ----------------------

Property and equipment consist of the following:

<TABLE>
<CAPTION>
 
 
                                                               June 30
                                                     -------------------------
 
                                                           1995         1994
                                                     -------------  ----------
            <S>                                      <C>            <C>

            Factory equipment.......................   $  263,480   $  260,310
            Training, demonstration and development                           
            systems.................................      183,396          -0-
            Office equipment........................       56,311       58,427
            Leasehold improvements..................       34,479       34,479
            Computers and software..................      190,433      115,562
                                                       ----------   ----------

                                                          728,099      468,778
            Less accumulated depreciation...........     (454,166)    (343,139)
                                                       ----------   ----------

                                                       $  273,933   $  125,639
                                                       ==========   ==========
</TABLE> 
5.   DEBT
     ----
The Company's debt consists of the following:
<TABLE> 
<CAPTION> 
                                                               June 30
                                                     -------------------------
                                                           1995         1994
                                                     ------------   ----------
            <S>                                      <C>            <C>

            Revolving bank line of credit...........   $1,700,000   $1,000,000
            Term loans..............................    1,760,000      460,000
                                                       ----------   ----------

                                                       $3,460,000   $1,460,000
                                                       ==========   ==========
</TABLE>

       Under Agreements entered into on May 12, 1994, and amended on August 18,
1994, the Company entered into 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 Line imposes borrowing formula limitations
of the sum of 85% of trade receivables and 40% of the qualifying open order
backlog.  At June 30, 1995, the Company was not in compliance with the borrowing
limitation requirements under the Line.  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 and $23,116 for the
years ended June 30, 1995 and 1994, respectively.  The line expires on January
1, 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, 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 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 
                                      29
<PAGE>
 
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 recorded for
these warrants as the amount was not material. In February 1995 the Company
borrowed the remaining available $250,000 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, 1995 was 12%.

       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 past due interest on the Term Loans to January 1, 1996. The
May 12, 1995 agreement sets forth 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. The principal stockholders have indicated
their willingness to accomplish such a conversion in connection with a rights
offering of common stock to the Company's stockholders. It is management's
current intention to pursue such a transaction, however no assurance can be
provided that the transaction will be successfully consummated.

       At June 30, 1994 and 1995, the Company was not in compliance with several
covenants under the Line and the Term Loans.  As of August 11, 1995 such non-
compliance was continuing and the agreements entered into on March 3 and May 12,
1995 do not cure the defaults. 

6.  COMMITMENTS
    -----------

       Under various licensing agreements, the Company is required to pay
royalties on the sales of certain products that incorporate licensed technology.
Total royalty expense under such agreements, which is recorded in cost of sales,
was approximately $14,800 and $4,500 for the years ended June 30, 1995 and 1994,
respectively.

       The Company has an operating lease which expires on December 31, 1995, at
an annual base rental of approximately $93,000 plus additional amounts for taxes
and maintenance.  The Company also has certain operating equipment leases
expiring through July 2000.

       Approximate aggregate minimum annual rental commitments (exclusive of
real estate taxes and maintenance costs) for fiscal 1996 are approximately
$47,000 for space rentals and $6,000 for equipment rentals.

       Rent expense (including taxes and maintenance) aggregated $95,000,
$106,000, and $109,000 for the years ended June 30, 1995, 1994, and 1993,
respectively.


                                      30
<PAGE>
 
7.  CAPITAL STOCK
    -------------

a.  Preferred Stock
    ---------------

       The Company is authorized to issue 1,000,000 shares of preferred stock
with a par value of $0.01 per share. The preferred stock may be issued in one or
more series by the Board of Directors at terms and designations as the Board may
fix, including dividend rates, redemption rights, conversion rights, liquidation
preferences, and voting rights. No preferred stock has been issued to date.

b.  Common Stock
    ------------

       On September 21, 1989, the Company consummated a public offering of
690,000 units: each unit consisting of five shares of common stock and four
Redeemable Common Stock Purchase Warrants. On September 20, 1993, the warrants
expired without any having been exercised.

       On September 4, 1992, the Company's principal stockholders executed
a Stock Subscription Agreement to purchase up to an additional 1,136,000 shares
of Common Stock for an aggregate of $500,000, subject to certain limitations. As
of September 30, 1993, the expiration of the Stock Subscription Agreement,
936,000 shares of Common Stock had been sold for a total of $400,000.

       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.

8.  STOCK OPTIONS AND WARRANTS
    --------------------------

a.  Stock options
    -------------

       Prior to June 30, 1989, the Company granted individual options to
purchase an aggregate of 730,000 shares of Common Stock. Of these, 722,000 have
expired as of June 30, 1995.

       On May 10, 1989, the Company adopted the 1989 Joint Incentive and Non-
Qualified Stock Option Plan ("the 1989 Plan").  Incentive or non-qualified
options may be granted to employees and other key persons.  In November 1991, an
amendment to the 1989 Plan was approved, increasing from 400,000 to 550,000 the
total number of shares of Common stock for which options may be granted.

       Under the 1989 Plan, Incentive Stock Options must be granted at not less
than 100 percent of the fair value of the Company's Common Stock on the date of
the grant, and Non-Qualified Stock Options may be granted at a price determined
at the discretion of the Board of Directors, provided that such exercise price
may not be less than the par value of the Common Stock.  Options granted
terminate no later than ten years after the grant date, and subject to certain
exceptions, if granted to an employee, are exercisable only during the
individual's employment.

       On June 22, 1992, the Board of Directors adopted the 1992 Joint Incentive
and Non-Qualified Stock Option Plan ("the 1992 Plan").  The 1992 Plan authorizes
the issuance of options to purchase up to 1,000,000 shares of Common Stock under
provisions similar to those in the 1989 Plan.


                                      31
<PAGE>
 
       On May 5, 1995, the Board of Directors adopted, subject to stockholder's
approval, the 1995 Joint Incentive and Non-Qualified Stock Option Plan ("the
1995 Plan").  The 1995 Plan authorizes the issuance of options to purchase up to
4,500,000 shares of common stock under provisions similar to those in the 1989
Plan.

       On May 5, 1995, the Company granted options under the new 1995 Plan,
subject to approval by stockholders, to purchase a total of 3,452,829 shares to
four executives at an option price of $.15 per share vesting in installments of
10%, 20%, 10%, 35%, and 25% from 1995 through 1999.  On June 15, 1995 an
option for 800,000 shares, previously granted to one of the above executives at
$.50 per share, was canceled.  The effectiveness of the options granted under
the 1995 Plan are subject to approval of the 1995 Plan by stockholders.
However, these options are reflected as "granted" in the summary appearing
below.

The following is a summary of stock option activity for the three years ended
June 30, 1995:
<TABLE>
<CAPTION>
                                       Number of   Exercise price
                                        Shares       per share     Total Price
                                      -----------  --------------  ------------
<S>                                   <C>          <C>             <C>
   Balance, June 30, 1992..........      981,500                   $   674,770
     Expired.......................     (163,000)  $0.667 - $1.00     (110,550)
     Forfeited.....................      (17,200)  $0.35 - $0.375       (6,120)
     Granted.......................      900,000   $0.50 - $0.667      466,700
                                      ----------                   -----------
   Balance, June 30, 1993..........    1,701,300   $ 0.33 - $1.00    1,024,800
     Expired.......................     (177,800)  $ 0.35 - $1.00     (135,900)
     Granted.......................      200,000        $.50           100,000
                                      ----------                   -----------
   Balance, June 30, 1994..........    1,723,500                       988,900
     Expired.......................     (595,500)  $  .33 - $1.00     (355,900)
     Granted.......................    3,452,829        $.15           517,924
     Canceled......................     (800,000)       $.50          (400,000)
                                      ----------                   -----------
   Balance, June 30, 1995..........    3,780,829                   $   750,924
                                      ==========                   ===========
   Exercisable at June 30, 1995....      657,283
                                      ==========
</TABLE> 
<TABLE> 
 
<S>                                                                <C> 
   Future number of shares for which options may be 
    granted under the 1989 Plan................................        230,000
                                                                   ===========
   Future number of shares for which options may be 
    granted under the 1992 Plan................................      1,000,000
                                                                   ===========
   Future number of shares for which options may be 
    granted under the 1995 Plan, (subject to stockholder 
    approval noted above)......................................      1,047,171
                                                                   ===========
</TABLE> 
 
b.  Common stock warrants
    ---------------------
The following is a summary of common stock warrant activity for the three years 
ended June 30, 1995:
<TABLE> 
<CAPTION> 
                                                                            
                                                             Exercise 
                                              Number of        Price      
                                               Warrants      per Share          
                                              ---------      ---------          
<S>         <C>                               <C>            <C> 
            Balance, June 30, 1992...........  4,727,500                        
            Warrants exercised in                            $0.05 and          
             connection with a debt                                       
             reduction agreement............. (1,866,666)     $0.55             
            Expiration of                                                 
             pre-public warrants.............    (67,500)     $1.00             
            Expiration of Series C                                        
             Warrant.........................    (33,334)     $0.05       
</TABLE> 
                                                                 
                                      32
<PAGE>
 
<TABLE> 
<CAPTION>
 
            <S>                                              <C>          <C> 
            Additional shares issuable pursuant to                         
             anti-dilution provisions of warrants                               
             issued in connection with the Company's                            
             initial public offering.......................     256,680   $1.83 
                                                             ----------          
            Balance, June 30, 1993.........................   3,016,680          
            Expiration of warrants issued in connection                         
             with the Company's initial public offering....  (3,016,680)  $1.83 
            Warrants issued in connection with Term          
             Loans (Note 5)................................     532,000   $0.55 
                                                             ----------          
            Balance, June 30, 1994.........................     532,000         
            Warrants issued in connection with Term                              
             Loans (Note 5)................................   1,000,000   $0.50 
                                                             ----------         
            Balance, June 30, 1995.........................   1,532,000         
</TABLE>                                                     ==========  
9.  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.

       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 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.


10.  MAJOR CUSTOMERS AND EXPORTS
     ---------------------------

     For the years ended June 30, 1995, 1994, and 1993, five, five, and three
customers accounted for 72%, 64%, and 65% of net sales, respectively.  The
percentages of net sales represented by each customer approximated 31%, 15%, 9%,
9% and 8% in fiscal 1995; 15%, 15%, 12%, 11%, and 11% in fiscal 1994; and, 26%,
21%, and 18% in fiscal 1993. 


                                      33
<PAGE>
 
     Export shipments in the year ended June 30, 1995 were approximately 24% of
net sales, of which 93% were to Canada and 7% were to Singapore.  Export
shipments in the year ended June 30, 1994 were approximately 7% of net sales, of
which 63% were to Canada, 25% were to Japan, and 12% were to Europe.  In fiscal
1993 export shipments were approximately 17% of net sales, of which 75% were to
Canada and 23% were to Germany.

11.  SELECTED QUARTERLY FINANCIAL DATA (unaudited)
     -------------------------------------------- 

       Selected unaudited quarterly financial data for the years ended June 30,
1995 and 1994, are as follows ($000's omitted except share and earnings per
share):
<TABLE>
<CAPTION>
                                                  Quarter ended
                            -------------------------------------------------------
<S>                            <C>           <C>           <C>           <C>
                                       Q1            Q2            Q3            Q4
                                     9-30         12-31          3-31          6-30
                                     ----         -----          ----          ----
   1995
   ----                        
   Net sales                       $1,009          $958          $949        $1,097
   Gross profit (loss)                430           175          (193)         (589)
   Net income (loss)                   52          (206)         (666)       (1,170)
   Loss per share                     -0-          (.01)         (.05)         (.08)
   Weighted average shares     13,760,840    14,358,666    14,358,666    14,358,666
 
   1994
   ----                          
   Net sales                       $1,048          $841          $810          $395
   Gross profit (loss)                307           202           157           (64)
   Net loss                           (71)         (197)         (242)         (598)
   Loss per share                    (.01)         (.01)         (.02)         (.04)
   Weighted average shares     13,299,270    13,358,666    13,358,666    13,358,666
</TABLE>


12.  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 years ended June 30, 1995 and 1994, the Company incurred
net losses of $1,991,000 and $1,107,000, respectively, and, as of June 30, 1995,
the Company's current liabilities exceeded its current assets by $2,833,000, and
its total liabilities exceeded its total assets by $2,193,000. In addition, as
discussed in Note 5, the Company is in default under certain borrowing
agreements as of June 30, 1995. These factors among others indicated that at
June 30, 1995 there is substantial doubt about whether the Company would be able
to continue as a going concern for a reasonable period of time absent additional
financing.

       Additions to the Company's Line of Credit and Term Loans, extensions of
their respective due dates and the proceeds from the sale of capital stock
described in Notes 5 and 7 provided the additional financing necessary for the
continued operation of the Company through June 1995.

       Management believes that with the additional financing arrangements
entered into on March 3 and May 12, 1995 as described in Note 5, and its
projected cash flow from operations, the Company will be able to finance its
operations through December 31, 1995, provided that the holders of the Line and
Term Loans do not exercise their rights to elect to accelerate the due dates
thereof. Management will attempt to obtain additional financing, including the
conversion of $700,000 of term loans and $100,000 of deferred interest to
equity, and negotiate further extensions of the Line and various Term Loans
beyond the current January 1, 1996 maturity date.  However, there can be no 
assurance that such efforts will be successful.

                                      34
<PAGE>
 
       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.

                                      35
<PAGE>
 
                         SCHEDULE II VALUATION ACCOUNTS
<TABLE>
<CAPTION>
 
 
 
                                   Beginning  Charged to                 Ending
Description                         Balance    Expense    Charge-offs   Balance
- -----------                         -------    -------    ------------  --------
 
June 30, 1993:
 
<S>                                <C>        <C>         <C>           <C>
Allowance for doubtful accounts..   $ 28,314    $  8,135    $ (28,314)  $  8,135
                                    ========    ========    =========   ========
 
Inventory reserve................   $ 25,000    $ 40,672          -0-   $ 65,672
                                    ========    ========    =========   ========
 
June 30, 1994:
 
Allowance for doubtful accounts..   $  8,135    $ 61,641    $  (4,118)  $ 65,658
                                    ========    ========    =========   ========
 
Inventory reserve................   $ 65,672    $115,100          -0-   $180,772
                                    ========    ========    =========   ========
 
June 30, 1995:
 
Allowance for doubtful accounts..   $ 65,658    $ 14,165    $ (39,279)  $ 40,544
                                    ========    ========    =========   ========
 
Inventory reserve (1)............   $180,772        $-0-    $(180,772)      $-0-
                                    ========    ========    =========   ========
</TABLE>
(1) Does not include the direct write-off of inventory aggregating $707,404.


                                      36
<PAGE>
 
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
        FINANCIAL DISCLOSURE


     On April 20, 1995, the Registrant terminated the engagement of Deloitte &
Touche LLP as the principal accountant to audit the Registrant's financial
statements.

     The principal accountant's report on the Registrant's financial statements
for each of the past two fiscal years did not contain an adverse opinion or a
disclaimer of opinion, and was not qualified or modified as to audit scope or
accounting principles.  The accountant's report for each of the past two fiscal
years was modified as to an uncertainty as to whether the Registrant will
continue as a going concern.

     The decision to terminate the principal accountant was approved by the
Registrant's Board of Directors since the Registrant has no audit or similar
committee of its Board of Directors.

     During the Registrant's past two fiscal years and the interim period
subsequent to the Registrant's latest fiscal year through the date of
termination of the engagement of the principal independent acountant, there were
no disagreements with the principal independent accountant on any matter of
accounting principles or practices, financial statement disclosure or auditing
scope or procedure, which, if not resolved to the satisfaction of the former
accountant, would have caused it to make reference to the subject matter thereof
in connection with its report.

     On April 20, 1995, the Registrant engaged KPMG Peat Marwick LLP as the
principal accountant to audit the Registrant's financial statements.

     A Form 8-K was previously filed on April 24, 1995 reporting the foregoing 
change in accountants.

                                       37
<PAGE>
 
                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


     The information contained under the captions "Directors, Executive Officers
and Compensation - Directors and Executive Officers," "Proposal 1 - Election of
Directors," in the registrant's proxy statement for its 1995 Annual Meeting of
Shareholders (the "Proxy Statement") is incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION


     The information contained under the caption "Further Information -
"Directors, Executive Officers and Compensation," "Proposal 1 - Election of
Directors - Meetings; Committees; Director Compensation" and "Certain
Relationships and Related Party Transactions" in the Proxy Statement is
incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


     The information contained under the captions "Security Ownership of Certain
Beneficial Owners and Management" in the Proxy Statement is incorporated herein
by reference.

Voting Agreement

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

     The information contained under the caption "Certain Relationships and
Related Party Transactions" in the Proxy Statement is incorporated herein by
reference.

                                       38
<PAGE>
 
                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
          REPORTS ON FORM 8-K
 
     (a)  Documents Filed
 
          1.  Financial Statements - See Index to Financial Statements and
              Schedules appearing at the beginning of Item 8 of this Report.
 
          2.  Financial Statement Schedules - See Index to Financial Statements
              and Schedules appearing at the beginning of Item 8 of this Report.
 
          3.  Exhibits - See the Index to Exhibits filed with this Report.
 
     (b)  Reports on Form 8-K:
 
          During the quarter ended June 30, 1995 the Company filed one report
          on Form 8-K.  The report, dated April 24, 1995, reported a change in
          the Company's Certifying Accountants pursuant to Item 4 of Form 8-K.
 

                                       39
<PAGE>
 
                                  SIGNATURES

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

                                Megamation Inc.
                                 (Registrant)


                            By: /s/ Gerald W. Klein
                                --------------------------
                                 Gerald W. Klein, President and
                                 Chief Executive Officer

                                 Date: September 13, 1995


     Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the 
Registrant and in the capacities and on the dates indicated.

<TABLE> 
<CAPTION> 

Signatures                         Title                                    Date
- ----------                         -----                                    ----
<S>                                <C>                                      <C> 

/s/ Gerald W. Klein                President, Chief Executive Officer,
- --------------------------         Treasurer, Chief Financial Officer,      September 13, 1995
Gerald W. Klein                    and Director 

/s/ Richard J. Komblum             Vice President, Chief Operating
- --------------------------         Officer and Director                     September 13, 1995
Richard J. Komblum

/s/ Thomas W. Murphy               Controller, Principal Accounting
- -------------------------          Officer, and Assistant Secretary         September 13, 1995
Thomas W. Murphy

/s/ Tristram C. Colker             Director       
- -------------------------                                                   September 13, 1995
Tristram C. Colker

/s/ Max Cooper                     Director
- -------------------------
Max Cooper                                                                  September 13, 1995

/s/ Alan R. Leiderman              Director
- -------------------------
Alan R. Leiderman                                                           September 13, 1995

</TABLE> 

                                      40


<PAGE>
 
                                 EXHIBIT INDEX

Exhibits denoted with an asterick relate to Management Compensation Plans and 
Arrangements:

                    (a)    Exhibits
                           --------

  Exhibit
    No.           Description
- ------------    ----------------------------------------------------------------

     3.1          Certificate of Incorporation, as amended, incorporated herein
                  by reference to Exhibit 3.1 to the Company's Annual Report on
                  Form 10-K for the year ended June 30, 1992.

     3.2          ByLaws, incorporated herein by reference to Exhibit 3.2 to the
                  Company's Annual Report on Form 10-K for the year ended 
                  June 30, 1991.

   *10.1          1989 Joint Incentive and Non-Qualified Stock Option Plan, as
                  amended, incorporated herein by reference to Exhibit 10.2 
                  to the Company's Annual Report on Form 10-K for the year 
                  ended June 30, 1992.

   *10.2          1992 Joint Incentive and Non-Qualified Stock Option Plan,
                  incorporated herein by reference to Exhibit 4 to the Company's
                  Registration Statement on Form S-1 (File No. 33 49068).

   *10.3          1995 Joint Incentive and Non-Qualified Stock Option Plan, 
                  subject to Stockholder approval.

   *10.4          Stock Option Agreement between the Company and Brian D.
                  Hoffman ("Hoffman"), dated January 3, 1989, incorporated
                  herein by reference to Exhibit 10f to the Company's
                  Registration Statement on Form S-1 (File no. 33-28935).

   *10.5          Stock Option Agreement between the Company and Steven H.
                  Pollack ("Pollack"), dated January 3, 1989, incorporated
                  herein by reference to Exhibit 10f to the Company's
                  Registration Statement on Form S-1 (File no. 33-28935).

   *10.6          Stock Option Agreement between the Company and Thomas D.
                  Schmidt ("Schmidt"), dated November 26, 1990, incorporated
                  herein by reference to Exhibit 10.6B to the Company's Annual
                  Report on Form 10-K for the year ended June 30, 1991.

   *10.7          Stock Option Agreement between the Company and Schmidt, dated
                  as of August 23, 1990, incorporated herein by reference to
                  Exhibit 10.6F to the Company's Annual Report on Form 10-K for
                  the year ended June 30, 1991.

   *10.8          Stock Option Agreement between the Company and Schmidt, dated
                  as of September 4, 1992, incorporated herein by reference to
                  Exhibit 10.4I to the Company's Annual Report on Form 10-K for
                  the year ended June 30, 1992.

   *10.9          Letter dated June 15, 1995 Terminating Stock Option Agreement 
                  dated September 4, 1992 between the Company and Schmidt.

   *10.10         Stock Option Agreement between the Company and Schmidt, dated 
                  as of May 5, 1995.

   *10.11         Stock Option Agreement between the Company and Hoffman, dated
                  as of August 3, 1992, incorporated herein by reference to
                  Exhibit 10.4J to the Company's Annual Report on Form 10-K for
                  the year ended June 30, 1992.


                                      41




<PAGE>
 
*10.12    Stock Option Agreement between the Company and Pollack dated as of
          August 3, 1992, incorporated herein by reference to Exhibit 10.4K to
          the Company's Annual Report  on Form 10-K for year ended June
          30, 1992.

*10.13    Stock Option Agreement between the Company and Hoffman, dated as of
          March 29, 1994, incorporated herein by reference to Exhibit 10.3 to
          the Company's Annual Report on Form 10-K for the year ended June 30,
          1994.

*10.14    Stock Option Agreement between the Company and Pollack, dated as of
          March 29, 1994, incorporated herein by reference to Exhibit 10.3 to
          the Company's Annual Report on Form 10-K for the period ended June 30,
          1994.

*10.15    Stock Option Agreement between the Company and Gerald W. Klein, dated 
          as of May 5, 1995.

*10.16    Stock Option Agreement between the Company and Richard J. Kornblum, 
          dated as of May 5, 1995.

*10.17    Stock Option Agreement between the Company and Thomas W. Murphy, dated
          as of May 5, 1995.

*10.18    Employment Agreement between the Company and Schmidt dated as of
          September 4, 1992, incorporated herein by reference to Exhibit 10.5 to
          the Company's Annual Report on Form 10-K for the year ended June 30,
          1992.

10.19     Warrant to Purchase Common Stock dated February 10, 1994, issued to
          Cooper, incorporated herein by reference to Exhibit 10.5 to the
          Company's Quarterly Report on Form 10-Q for the period ended March 31,
          1994.

10.20     Warrant to Purchase Common Stock dated February 10, 1994, issued to
          Colket, incorporated herein by reference to Exhibit 10.4 to the
          Company's Quarterly Report on Form 10-Q for the period ended March 31,
          1994.

10.21     Warrant to Purchase Common Stock dated December 16, 1994, issued to
          Colket, incorporated herein by reference to Exhibit 10.17 to the
          Company's Quarterly Report on Form 10-Q for the period ended December
          31, 1994.

10.22     Warrant to Purchase Common Stock dated December 16, 1994, issued to
          Cooper Investments, incorporated herein by reference to Exhibit 10.18
          to the Company's Quarterly Report on Form 10-Q for the period ended
          December 31, 1994.

10.23     Credit Agreement between the Company and Cooper Investments dated
          December 21, 1988 ("Cooper Credit Agreement"), incorporated herein by
          reference to Exhibit 10i to the Company's Registration Statement on
          Form S-1 (File no. 33-28935).

10.24     Security Agreement between the Company and Cooper Investments dated
          December 21, 1988 ("Cooper Credit Agreement"), incorporated herein by
          reference to Exhibit 10i to the Company's Registration Statement on
          Form S-1 (File no. 33-28935).

10.25     $1,000,000 Term Note to Cooper Investments dated December 21, 1988
          ("Cooper Credit Agreement"), incorporated herein by reference to
          Exhibit 10i to the Company's Registration Statement on Form S-1 (File
          no. 33-28915).

10.26     Amendment to Cooper Credit Agreement dated as of April 11, 1991, 
          incorporated herein by


                                      42
<PAGE>
 
          reference to Exhibit 10(d) to the Company's Quarterly Report on 
          Form 10-Q for the period ended March 31, 1991.

10.27     Second Amendment to Cooper Credit Agreement dated as of September 4,
          1992, incorporated herein by reference to Exhibit 10.8C to the
          Company's Annual Report on Form 10-K for the year ended June 30, 1992.

10.28     Third Amendment to Cooper Credit Agreement, dated as of October 12,
          1993 incorporated herein by reference to Exhibit 10.8D to the
          Company's Annual Report on Form 10-K for the Year ended June 30, 1993.

10.29     Amendment to Cooper Credit Agreement and Security Agreement, dated as
          of February 10, 1994, incorporated herein by reference to Exhibit 10.2
          to the Company's Quarterly Report on Form 10-Q for the period ended
          March 31, 1994.

10.30     Term Loan Agreement between Colket and the Company dated February 11,
          1994, incorporated herein by reference to Exhibit 10.1A to the
          Company's Quarterly Report on Form 10-Q for the period ended December
          31, 1994.

10.31     Amendment to Credit Agreement and Security Agreement dated December
          16, 1994, incorporated herein by reference to Exhibit 10.7F to the
          Company's Quarterly Report on Form 10-Q for the period ended December
          31, 1994.

10.32     Term Note from the Company to Colket dated February 11, 1994,
          incorporated herein by reference to Exhibit 10.IB to the Company's
          Quarterly Report on Form 10-Q for the period ended March 31, 1994.

10.33     Term Note from the Company to Colket dated December 16, 1994,
          incorporated herein by reference to Exhibit 10.7H to the Company's
          Quarterly Report on Form 10-Q for the period ended December 31, 1994.

10.34     Amendment to Term Note from the Company to Colket dated December 16,
          1994, incorporated herein by reference to Exhibit 10.7G to the
          Company's Quarterly Report on Form 10-Q for the period ended December
          31, 1994.

10.35     Amendment to Term Loan Agreement and Security Agreement with Colket
          dated December 16, 1994, incorporated herein by reference to 
          Exhibit 10.8B to the Company's Quarterly Report on Form 10-Q for the
          period ended December 31, 1994.

10.36     Term Note from the Company to Cooper dated December 19, 1994,
          incorporated herein by reference to Exhibit 10.8C to the Company's
          Quarterly Report on Form 10-Q for the period ended December 31, 1994.

10.37     Letter of Credit Security Agreement dated December 16, 1994 between
          the Company and Colket, incorporated herein by reference to 
          Exhibit 10.12C to the Company's Quarterly Report on Form 10-Q for the
          period ended December 31, 1994.

10.38     Letter of Credit Security Agreement dated December 16, 1994 between
          the Company and Cooper Investments, incorporated herein by reference
          to Exhibit 10.12D to the Company's Quarterly Report on Form 10-Q for
          the period ended December 31, 1994.

10.39     Term Note from the Company to Colket dated February 8, 1995.

10.40     Term Note from the Company to Cooper dated February 27, 1995.

                                      43
<PAGE>
 
10.41     Term Note from the Company to Colket dated March 6, 1995, incorporated
          herein by reference to Exhibit 10.3 to the Company's Quarterly Report
          on Form 10-Q for the period ended March 31, 1995.

10.42     Term Note from the Company to Colket dated March 30, 1995,
          incorporated herein by reference to Exhibit 10.4 to the Company's
          Quarterly Report on Form 10-Q for the period ended March 31, 1995.

10.43     Term Note from the Company to Colket dated April 28, 1995,
          incorporated herein by reference to Exhibit 10.5 to the Company's
          Quarterly Report on Form 10-Q for the period ended March 31, 1995.

10.44     Term Note from the Company to Colket dated June 1, 1995.

10.45     Term Note from the Company to Cooper dated June 1, 1995.

10.46     Term Note from the Company to Cooper dated June 1, 1995.

10.47     Debt Restructuring Agreement dated March 3, 1995, incorporated herein
          by reference to Exhibit 10.1 to the Company's Quarterly Report on Form
          10-Q for the period ended March 31, 1995.

10.48     Amended and Restated Debt Restructuring Agreement executed May 12,
          1995, incorporated herein by reference to Exhibit 10.2 to the
          Company's Quarterly Report on Form 10-Q for the period ended March 31,
          1995.

10.49     Lease dated June 28, 1990 between Princeton Windsor Group II and the
          Company for the premises at 51 Everett Drive, Lawrenceville, New
          Jersey, incorporated herein by reference to Exhibit 10n to the
          Company's Annual Report on Form 10-K for the year ended June 30, 1990.

10.50     Letter Agreement dated April 18, 1991 between Commercial Property
          Network, agents for Princeton Windsor Group II, and the Company,
          incorporated herein by reference to Exhibit 10.11B to the Company's
          Annual Report on Form 10-K for the year ended June 30, 1991.

10.51     Lease Extension dated April 10, 1995 between Princeton Windsor Group
          II and the Company for the premises at 51 Everett Drive,
          Lawrenceville, New Jersey.

10.52     Revolving Loan and Security Agreement and Commercial Promissory Note
          with CoreStates New Jersey National Bank ("CoreStates") signed as of
          May 12, 1994, incorporated herein by reference to Exhibit 10.3A to the
          Company's Quarterly Report on Form 10-Q for the period ended March 31,
          1994.

10.53     First Amendment to Note and Revolving Loan and Security Agreement with
          CoreStates, dated as of August 18, 1994, incorporated herein by
          reference to Exhibit 10.12B to the Company's Annual Report on Form 10-
          K for the period ended June 30, 1994.

10.54     Second Amendment to Note and Revolving Loan and Security Agreement 
          with CoreStates, dated as of April 28, 1995.

10.55     Third Amendment to Note and Revolving Loan and Security Agreement with
          CoreStates, dated as of July 11, 1995.

10.56     Guarantors Contribution Agreement signed as of May 12, 1994 between 
          Cooper, Colket and

                                      44
<PAGE>
 
        the Company, incorporated herein by reference to Exhibit 10.3D to the
        Company's Quarterly Report on Form 10-Q for the period ended March 31,
        1994.

10.57   First Amendment to Guarantors Contribution Agreement executed August 18,
        1994 incorporated herein by reference to Exhibit 10.13B to the Company's
        Annual Report on Form 10-K for the period ended June 30, 1994.

10.58   Registration Rights Agreement dated as of September 4, 1992 by and
        between the Company, Max Cooper, Cooper Investments, and Tristram C.
        Colket Jr., incorporated herein by reference to Exhibit 28.4 to the
        Company's Current Report on Form 8-K for September 4, 1992.

23.1    Consent of Deloite & Touche LLP.

23.2    Consent of KPMG Peat Marwick LLP.

                                      45

<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

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

               For the quarterly period ended September 30, 1995

                        Commission file number: 0-18192

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

             DELAWARE                                       13-3372947
 (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 September 30, 1995, there were 14,358,666 shares outstanding of the
Registrants common stock, $0.01 par value per share.

                                       The Index to Exhibits appears on page 16.

- --------------------------------------------------------------------------------
<PAGE>
 
Item 1. Financial Statements

                       Statements of Financial Position
<TABLE> 
<CAPTION> 
                                                  (Unaudited)        (Audited) 
                                                  September 30        June 30 
                                                      1995              1995   
                                                  ------------      ------------
<S>                                               <C>               <C> 
ASSETS                                                          

Current assets:
   Cash.........................................  $    24,222       $   264,225
   Trade receivables, net of allowance for
      doubtful accounts of $40,544..............      695,072           700,191
   Inventories..................................      973,405           886,896
   Prepaid expenses and other current assets....       15,429            21,614
                                                  -----------       -----------
      Total current assets......................    1,708,128         1,872,926
Property and equipment..........................      249,492           273,933
Other assets:
   Patents, net.................................      306,776           306,960
   Other assets.................................       57,773            59,066
                                                  -----------       -----------
                 Total assets...................  $ 2,322,169       $ 2,512,885

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
   Revolving bank line of credit................  $ 1,700,000       $ 1,700,000
   Term loans, related parties..................    1,760,000         1,760,000
   Accounts payable.............................    1,085,576           805,039
   Accrued warranty costs.......................       89,243            89,927
   Accrued interest payable.....................       78,485            21,222
   Other customer deposits......................       58,265           253,937
   Accrued payroll and related expenses.........       78,245            75,644
                                                   ----------       -----------
      Total current liabilities.................    4,849,814         4,705,789

Commitments

Shareholders' deficit

   Preferred stock, $0.01 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
   Additional paid in capital...................    5,756,744         5,756,744
   Accumulated deficit..........................   (8,427,976)       (8,093,215)
                                                  -----------       ----------- 
      Total shareholders' deficit...............   (2,527,645)       (2,192,884)
                                                  -----------       -----------
               Total liabilities and 
                  shareholders' deficit.........  $ 2,322,169       $ 2,512,885
                                                  ===========       ===========
</TABLE> 

    The accompanying notes are an integral part of the financial statements


<PAGE>
 
Item 1. Financial Statements


                           Statements of Operations
                                  (Unaudited)

<TABLE> 
<CAPTION> 
                                                    Three months ended
                                                       September 30
                                                --------------------------
                                                    1995          1994
                                                ------------  ------------
<S>                                             <C>           <C> 

Revenues......................................  $  1,133,528  $  1,008,595

Cost of revenues..............................       963,694       579,011 
                                                ------------  ------------   
   Gross profit...............................       179,834       429,584     

Selling expenses..............................        55,168       113,108  

Development and engineering expenses..........       115,650        82,565

General and administrative expenses...........       240,086       136,069
                                                 ------------  ------------

    Total operating expenses..................       410,904       331,742
                                                 ------------  ------------
        
        Operating income/(loss)...............      (231,070)       97,842    

Interest expenses.............................       103,691        46,328 
                                                 ------------  ------------

    Net income/(loss).........................   $  (334,761)       51,514
                                                 ------------  ------------

Net income/(loss) per common share                 $(0.02)         $0.00  
                                                 ------------  ------------

Weighted average common shares outstanding        14,358,666    13,760,840
                                                 ------------  ------------



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

</TABLE> 
<PAGE>
 
                               MEGAMATION, INC.

Item 1. Financial Statements


                           Statements of Cash Flows
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                         Three months ended
                                                            September 30
                                                       ----------------------
                                                          1995        1994
                                                       ----------  ----------
<S>                                                    <C>         <C>
FROM OPERATING ACTIVITIES:
Net income/(loss)..................................... $(334,761)  $   51,514
   Adjustments to reconcile net income/(loss) to cash
     used in operating activities:
   Depreciation and amortization......................    35,905       22,917
   Decrease/(increase) in:
     Trade Receivables................................     5,119     (300,051)
     Costs and estimated earnings on uncompleted
       contracts, net of customer deposits............       -       (216,205)
     Inventories......................................   (86,509)    (120,842)
     Prepaid expenses and other current assets........     6,185       13,867
     Other assets.....................................       293        4,244
   Increase/(decrease) in:
     Accounts payable.................................   280,537        7,384
     Accrued warranty costs...........................      (684)       8,813
     Accrued interest payable.........................    57,263       21,288
     Customer deposits on uncompleted contracts,
        net of costs and estimated earnings...........      -         (62,490)
     Other customer deposits.......................... (195,672)       91,905
     Accrued payroll and related expenses.............    2,601       (23,145)
                                                       --------    ----------
   Cash used in operating activities.................. (229,723)     (500,801)

FROM INVESTING ACTIVITIES:
   Purchase of property and equipment.................   (4,164)       (1,812)
   Costs of patents...................................   (6,166)       (9,089)
                                                       --------    ----------
   Cash used in investing activities..................  (10,280)      (10,901)

FROM FINANCING ACTIVITIES:
   Aggregate amount of payments on the
        bank line of credit...........................      -            (643)
   Aggregate amount of advances from the
        bank line of credit...........................      -         424,493
   Proceeds from Subscription Agreement...............      -         105,000
                                                       --------    ----------
   Cash from financing activities.....................                528,850

(DECREASE)/INCREASE IN CASH........................... (240,003)       17,148
   Cash beginning of period...........................  264,225         7,417
                                                       --------    ----------
   Cash end of period................................. $ 24,222    $   24,565
                                                       --------    ----------
SUPPLEMENTAL CASH FLOW INFORMATION:
   Interest paid during the period.................... $ 47,336    $   22,836
                                                       --------    ----------
</TABLE>

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


<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995
                         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
September 30 and June 30, 1995, there were no long term contracts in process. At
September 30 and 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 in fiscal 1994 and $416,000 in revenue
and $85,000 of operating income in the quarter ended September 30, 1994.

     Contract costs 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.
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995
                         Notes to Financial Statements


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>
                                September 30,      June 30,
                                    1995             1995
                               --------------     ----------
<S>                             <C>                <C>  
    Parts and subassemblies....   $618,309         $786,575
    Work in process............    355,096          100,321
    Finished goods.............        -0-              -0-
                                       ---              ---
    Totals.....................   $973,405         $886,896
                                  ========         ========
</TABLE>

4.  DEBT
    ----

The Company's debt consists of the following:

<TABLE>
<CAPTION>
                                     September 30,      June 30,
                                        1995             1995
                                    --------------    ------------
<S>                                  <C>             <C>  
    Revolving bank line of credit..   $1,700,000       $1,700,000
    Term loans.....................    1,760,000        1,760,000
                                      ----------       ----------
                                      $3,460,000       $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 Line imposes borrowing
formula limitations of the sum of 85% of trade receivables and 40% of the
qualifying open order backlog.  At June 30 and September 30, 1995, the Company
was not in compliance with the borrowing limitation requirements under the Line.
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 $12,854 for the three
months ended September 30, 1995.  The Line expires on January 1, 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, also due
on March 31, 1995.  On December 16, 1994, the original Term Loan and the New 
Term Loan were amended to
<PAGE>

                               MEGAMATION, INC. 
                              SEPTEMBER 30, 1995
                         Notes to Financial Statements

 
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 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 September 30, 1995 was 12%.

     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 sets forth 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. The principal stockholders have indicated their
willingness to accomplish such a conversion in connection with a financing
transaction to recapitalize the Company. No agreements or understanding with
respect to such conversion have been reached. Management is continuing to effect
such a transaction, however no assurance can be provided that the transaction
will consummated.
 
     At June 30 and September 30, 1995, the Company was not in compliance with
several covenants under the Line and the Term Loans.  As of November 10, 1995
such non-compliance was continuing and the agreements entered into on March 3
and May 12, 1995 do not cure the defaults.

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.
During fiscal 1995, 1,000,000 warrants at $.50 per share, were issued in
connection with the Term loans (Note 4).
<PAGE>
 
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.  For the 
three months ended September 30, 1995 there was no significant change in the 
deferred tax asset.

     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 caryforwards 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 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.
<PAGE>

                               MEGAMATION, INC.
                              September 30, 1995
                         Notes to Financial Statements
 
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. During the year ended June 30,
1995 a nd the quarter ended September 30, 1995, the Company incurred net losses
of $1,991,000 and $335,000, respectively, and, as of September 30, 1995, the
Company's current liabilities exceeded its current assets by $3,142,000, and its
total liabilities exceeded its total assets by $2,528,000. These factors among
others indicated that at September 30, 1995 there is substantial likelihood that
the Company will be unable to continue as a going concern for a reasonable
period of time absent additional financing.

      Management believes that the Company will be able to finance its
operations through December 31, 1995, provided that the holders of the Bank Line
of Credit and Term Loans do not exercise their rights to elect to accelerate the
due dates thereof. Management will attempt to obtain additional financing,
including the conversion by its principal stockholders' $800,000 of debt into
equity and negotiate further extensions of its Bank Line of Credit and various
Term Loans beyond the current January 1, 1996 maturity date. However, there can
be no assurance that such efforts will be successful.

      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.
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995

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


Strategic and Financial Objectives

     Throughout its history the Company has experienced significant losses and
corresponding negative cash flows from operations, which continued through the
quarter ended September 30, 1995 (see Note 8). To improve the Company's
financial results, management has implemented a business strategy that focuses
primarily on building specialized automation workstations for the healthcare
industry. The Company does not plan to continue supplying large-scale integrated
systems for diverse industries as it does not possess the human and financial
resources to effectively and profitably compete in building large-scale
integrated systems in that marketplace today.

     The success of the Company's current strategy is primarily dependent on:
(a) the Company's ability to successfully serve a current strategic health care
industry customer, gain additional orders in the short term from this customer,
and use the success in serving this customer to develop customer relationships
with other leading health care industry companies, and (b) the Company's ability
to obtain sufficient working capital and financial resources to execute its
business plans.

Health Care Marketplace

     The health care industry today faces extreme pressure to reduce costs and
errors, and improve safety. Management believes that in particular, clinical
laboratories require automation to meet these pressures. Health care industry
automation is currently in its infancy and the Company is currently a leader in
this marketplace. Management believes that the Company's automation workstations
are ideally suited for the health care industry and specifically clinical
laboratories because all of the Company's automation workstations incorporate an
automatic shutdown feature which is activated when any moving automatic tool
encounters an obstruction. This safety feature is extremely important in
applications where the automation systems require a high level of human
interaction, which is normally the case in clinical laboratories and other
health care applications. Additionally, the Company's automation workstations
have historically performed more work in less space than other traditional
automation systems. More work in less space is one of the most critical
requirements for controlling costs in healthcare industry applications.

                                      10
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995

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

Results of Operations

Three Months Ended September 30, 1995 and 1994

Net Revenues and Cost of Revenues


     Net revenues for the three months ended September 30, 1995 (the "current
quarter") were $1,134,000 compared to $1,009,000 for the three months ended
September 30, 1994, (the "prior quarter"), an increase of 12.4%.  Cost of
revenues for the current quarter were 84.1% of net revenues compared to 57.4% of
net revenues in the prior quarter.  During the prior quarter a one-time,
application specific technology license fee for $300,000 was recorded.  Cost of
revenues for the prior quarter without the recognition of the $300,000 license
fee would have been 81.7%.  Due to the recognition of the license fee, the gross
profit in the prior quarter increased to 42.6% compared to 15.9% in the current
quarter.  Three MEGA 2(R) systems were sold during the current quarter
generating $570,000 of revenues versus no MEGA 2 systems sold during the
prior quarter.  No revenues in the current quarter were recognized from the
percentage of completion method while the prior quarter realized revenues of
$416,000 by this method.  Other revenues (primarily engineering, service, spare
parts, and training) were $564,000 during the current quarter versus $293,000
during the prior quarter.

Operating Expenses

     Operating expenses increased 23.9% to $411,000 in the current quarter from
$332,000 in the prior quarter, an increase of $79,000.  The increase in
operating expenses was due to higher general and administrative and research and
development expenses partially offset by a decrease in selling expenses.

     Selling expenses decreased 51.2% to $55,000 during the current quarter from
$113,000 during the prior quarter, a decrease of $58,000.  The decrease in
selling expenses was primarily the result of lower salary and related expenses
resulting from reduced headcount.

     Research and development expenses increased 40.1% to $116,000 during the
current quarter from $83,000 during the prior quarter, an increase of $33,000.
The increase in research and development expense was primarily the result of
higher salary and related expense resulting from efforts on various development
projects relating to the MEGA 2.

     General and administrative expenses increased 76.4% to $240,000 during the
current quarter from $136,000 during the prior quarter, an increase of $104,000.
The increase in general and administrative expenses was primarily due to
increases in professional fees, salary and related expenses and allocated
insurance costs.

                                      11
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995

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

Interest and Debt Expense

     Interest and debt expense increased  123.8% to $104,000 during the current
quarter from $46,000 during the prior quarter, an increase of $58,000.  The
change was primarily due to increases from the prior quarter to the current
quarter in the revolving bank line of credit and the term loans with related
parties of $276,000 and $1,300,000 respectively. (see Note 4)

Net Loss

     Net loss for the current quarter of $335,000 compared to net income of
$52,000 for the prior quarter.  Loss per share for the current quarter was
($0.02) compared to $0.00 per share during the prior quarter.  The primary
reason for the change from the $52,000 net income during the prior quarter to a
net loss of $335,000 during the current quarter was the impact in the prior
quarter from the recognition of the one time application specific license fee of
$300,000.

     The increase in average common shares outstanding during the current
quarter resulted from the issuance of 1,000,000 shares on August 25, 1994 in
exchange for $105,000.

Liquidity and Capital Resources

      The shareholders' deficit at September 30, 1995 was $2,528,000 which was
an increase of $335,000 from June 30, 1995, (the amount of the net loss for the
quarter ended September 30, 1995). Cash declined $240,000 from a beginning
balance of $264,000 to an ending balance of $24,000.  The Company's current 
liabilities exceeded its current assets by $3,142,000 and $554,000 at September 
30, 1995 and 1994, respectively, primarily due to the bank line of credit and 
term loans from related parties (see Note 4). [Trade accounts payable total 
$1,086,000 and represent approximately sixty-seven days aging. Terms with most 
of the Company's trade vendors are currently on a cash-on-delivery basis.]

      As a result of (i) the decline in cash reserves, (ii) the uncertainty as
to the status and timing of both the receipt of the additional charges owed by 
its health care customer and the anticipated additional orders from its health 
care customer and (iii) a reduction in the Company's backlog to approximately 
$500,000 at September 30, 1995, the Company will require an infusion of working 
capital in order to fund its basic operations beyond approximately December 31, 
1995 and extensions and forebearances with respect to $3,460,000 of loans which 
are in default and which mature on January 1, 1996 in any event (see below). The
Company will also require substantial additional working capital to effectively 
implement its business plans.  While its strategy for addressing the health care
market is focused to maximize the Company's likelihood of success, while

                                      12
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995

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

minimizing the marketing and selling costs associated with this effort, these
marketing and selling costs will still be substantial. In addition, the Company
can be expected to experience negative operating cash flow until it achieves
revenues of approximately six million ($6,000,000) per year.

     The Company maintains a bank line of credit and has borrowed the maximum
limit of the bank line of $1,700,000.  The bank line of credit, which matures on
January 1, 1996, is guaranteed by related parties. The Company has also borrowed
$1,760,000 in the form of term loans from the same related parties that
guarantee the bank line of credit.

The Company has not issued any common stock since August 1994, (see Note 5).

        The Company and the related parties previously entered into an agreement
which provided that the related parties would convert $800,000 of principal and
accrued interest owed to them to capital stock on terms to be agreed upon. The
management of the Company and the related parties are exploring possible means
to obtain additional financing for the Company and management will seek
extensions and forebearances with respect to the bank line and term loans. No
agreements or understanding have been reached with respect to the contemplated
conversion or debt extensions and forebearances, nor can there be any assurances
that any such agreements will be reached. In addition, agreements with respect
to these matters will not obviate the Company's need for additional financing,
and there can be no assurances as to when or if such financing will be
available, or as to the terms, if any, on which such financing might become
available.

     Capital investments have been curtailed because of the Company's lack of
financial resources. During the past year the only significant capital
investments have been for computers and software for the implementation of an
integrated accounting and manufacturing control system and the development of
the MEGA 2 and specialized MEGA 2 workstations. These projects have been
substantially completed.

                                      13
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

     None

Item 2.  Changes in Securities.

     Not applicable.

Item 3.  Defaults upon Senior Securities.

     As of September 30, 1995 the Company had accrued but not paid $53,000 in
interest due on term loans of $1,760,000 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 8-K.

    (a)   Exh. No.        Description
          --------        -----------
            10.1          Warrants issued on February 23, 1995 to Cooper
                          Investments to purchase 250,000 shares of
                          Company stock at $.50 per share.
                                
            10.2          Warrants issued on February 8, 1995 to Tristram
                          C. Colket Jr. to purchase 250,000 shares of
                          Company stock at $.50 per share.

            10.3          Letter agreement between the Company, Max Cooper
                          of Cooper Investments and Tristram C. Colket,
                          Jr. dated September 20, 1995.

    (b)     No reports on Form 8-K were required to be filed with respect to
events occurring in the quarter ended September 30, 1995.

                                
                                
                                      14
<PAGE>
 
                               MEGAMATION, INC.
                              September 30, 1995


                                  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 INCORPORATED
 
 
Date    November 13, 1995               /s/ GERALD W. KLEIN/
      ----------------------            --------------------------------------
                                        Gerald W. Klein
                                        President, Chief Executive Officer,
                                        Treasurer, Chief Financial Officer,
                                        and Director
 
 
Date    November 13, 1995               /s/ THOMAS W. MURPHY/
      ----------------------            --------------------------------------
                                        Thomas W. Murphy
                                        Controller, Chief Accounting Officer
                                        and Secretary



                                      15

<PAGE>
 
                                                                EXHIBIT D





                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549



                                    FORM 8-K


                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                    the Securities and Exchange Act of 1934

       Date of Report (Date of earliest event reported) November 6, 1995
                                                        ----------------



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


   Delaware                          0-18192                       13-3372947
- -----------------                    -------                       ----------
                                   (Commission                   (IRS Employer
(State or other                    File Number)                  Identification
jurisdiction of                                                  Number)
incorporation)



51 Everett Drive, Building #4, Lawrenceville, New Jersey           08648
- --------------------------------------------------------         ----------
(Address of principal executive offices)                         (Zip Code)


  Registrant's telephone number, including area code (609) 799-4473
                                                     --------------


                                  Page 1 of 6
                           Index to Exhibits located
                                   at Page 4
<PAGE>
 
Item 1.   Changes in Control of Registrant.
- -------------------------------------------

          Reference is made to Item 5 for information pertaining to the
termination of a voting agreement among certain shareholders of Megamation Inc.
("Registrant"), pursuant to which control of the Registrant may be effected.


Item 5.  Other Events.
- ----------------------

          As previously reported on a Current Report on Form 8-K filed with the
Commission on September 19, 1992, certain shareholders of Registrant entered
into a Shareholders Agreement dated as of September 4, 1992 (the "Shareholders
Agreement"). At a special meeting of the Board of Directors of Registrant held
on May 5, 1995, Brian D. Hoffman resigned as a director of Registrant; Gerald W.
Klein was elected as a director to fill the vacancy created by the Hoffman
resignation; Steven H. Pollack and Thomas D. Schmidt each resigned as a
director; Richard J. Kornblum was elected as a director to fill one of the
vacancies created by the Pollack and Schmidt resignations; and the Board of
Directors resolved that five directors would constitute the entire Board of
Directors pursuant to Registrant's By-Laws.  In light of these events, the
parties to the Shareholders Agreement entered into a certain Termination
Agreement which terminated the Shareholders Agreement as of November 6, 1995.


Item 7.  Financial Statements and Exhibits.
- -------------------------------------------

        (a) & (b)       Not applicable.

        (c) Exhibits.
            ---------

            The following exhibit is furnished as part this amendment to this
Report:

        Exhibit     Description
        -------     -----------

        99.1        Termination Agreement dated November 6, 1995 by and among
certain shareholders of Registrant.

                                  Page 2 of 6
<PAGE>
 
                                   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 hereunto duly authorized.

Dated:    November 6, 1995


                              MEGAMATION INC.



                              By:   /s/ GERALD W. KLEIN
                                    ---------------------------------
                                    Gerald W. Klein, President, Chief
                                    Executive Officer, Treasurer, and
                                    Chief Financial Officer


                                  Page 3 of 6
<PAGE>
 
                               INDEX TO EXHIBITS

Exhibit                                   Location of Sequentially numbered Page
- -------                                   --------------------------------------

Termination Agreement dated                                    5
November 6, 1995 by and among
certain shareholders of Registrant




                                  Page 4 of 6

<PAGE>
 
                                                                     EXHIBIT E-1

- --------------------------------------------------------------------------------
     
                      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 December 31, 1995

                        Commission file number:  0-18192
 
                               MEGAMATION INC.
            (Exact name of registrant as specified in its charter)
 
            DELAWARE                                    13-3372947
   (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 30

                                                Exhibit Index appears on page 17

- --------------------------------------------------------------------------------
         
<PAGE>
                               MEGAMATION INC.

Item 1. Financial Statements

                       Statements of Financial Position

<TABLE> 
<CAPTION> 
                                                                          (Unaudited)      (Audited)
                                                                          December 31,      June 30,
                                                                             1995             1995
                                                                         -------------    -------------
<S>                                                                      <C>              <C> 
ASSETS:                                                                 

Current assets:
        Cash...........................................................  $     25,253     $    264,225  
        Trade receivables, net of allowance for doubtful
           accounts of $25,085 and $40,544.............................       350,837          700,191
        Inventories....................................................       642,786          886,896
        Prepaid expenses and other current assets .....................         -               21,614
                                                                         -------------    -------------
          Total current assets........................................      1,018,876        1,872,926
Property and equipment.................................................       223,887          273,933
Other assets:
        Patents, net...................................................       304,616          306,960
        Other assets...................................................        56,624           59,066
                                                                         -------------    ------------       
                     Total assets......................................  $  1,604,003     $  2,512,885
                                                                         =============    ============

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
        Revolving bank line of credit..................................  $  1,700,000     $  1,700,000
        Term loans, related parties....................................     1,860,000        1,760,000
        Accounts payable...............................................       804,413          805,039
        Accrued warranty costs.........................................       100,775           89,927 
        Accrued interest payable.......................................       145,956           21,222
        Other customer deposits........................................         -              253,937 
        Accrued payroll and related expenses...........................        60,459           75,644 
                                                                         -------------    ------------
            Total current liabilities..................................  $  4,571,603     $  4,705,769

Commitments

Shareholders' deficit

        Preferred stock, $0.01 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
        Additional paid in capital.....................................     5,756,744        5,756,744 
        Accumulated deficit............................................    (8,967,931)      (8,093,215) 
                                                                         -------------    -------------
           Total shareholders' deficit.................................    (3,067,600)      (2,192,884) 
                                                                         -------------    -------------
                     Total liabilities and shareholders' deficit.......  $  1,604,003     $  2,512,885  
                                                                         =============    =============          
</TABLE> 

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

                                       2


      




<PAGE>
 
                                MEGAMATION INC.

Item 1. Financial Statements

                           Statements of Operations
                                  (Unaudited)
<TABLE> 
<CAPTION> 
                                                             Three months ended          Six months ended       
                                                                December 31,                December 31,        
                                                          ----------------------------------------------------  
                                                             1995         1994          1995          1994      
                                                          ----------   ----------   -----------    -----------  
                                                                                                                
<S>                                                       <C>          <C>          <C>            <C>          
Revenues.. .......................................        $  582,843   $  958,489   $ 1,716,371    $ 1,967,084  
                                                                                                                
Cost of revenues..................................           709,677      783,223     1,663,370      1,362,234  
                                                          ----------   ----------   -----------    -----------  
   Gross profit...................................          (126,834)     175,266        53,001        604,850  
                                                                                                                
Selling expenses..................................            37,336      100,257        92,504        213,385  
                                                                                                                
Development and                                                                                                 
   engineering expenses...........................            84,634       87,643       200,284        170,208   
                                                                                     
General and administrative expenses...............           186,330      131,687       426,417        267,756
                                                          ----------   ----------   -----------    ----------- 

   Total operating expenses.......................           308,300      319,587       719,205        651,329
                                                          ----------   ----------   -----------    -----------  

       Operating income/(loss)....................          (435,134)    (144,321)     (666,204)       (46,479)

Interest and debt expense.........................           104,821       61,949       208,512        108,277
                                                          ----------   ----------   -----------    ----------- 

   Net income/(loss)..............................        $ (539,955)  $ (206,270)  $  (874,716)   $  (154,756)
                                                          ==========   ==========   ===========    ===========     

Net income/(loss) per common share................           $(0.04)     $(0.01)       $(0.06)        $(0.01)
                                                             =======     =======       =======        =======
Weighted average common 
   shares outstanding.............................        14,358,666   14,358,666    14,358,666     14,059,752
                                                          ==========   ==========   ===========    ===========     
</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> 
                                                                    Six months ended        
                                                                      December 31,          
                                                             ------------------------------ 
                                                                 1995              1994     
                                                             ------------      ------------  
<S>                                                          <C>               <C>          
FROM OPERATING ACTIVITIES:                                                                  
   Net Income/(loss)........................................ $   (874,716)     $   (154,756)    
   Adjustments to reconcile net income (loss) to cash                                        
      used in operating activities:                                                         
   Depreciation and amortization............................       71,810            45,834     
   Decrease/(increase) in:                                                                  
      Trade receivables.....................................      349,354          (262,678)     
      Costs and estimated earnings on uncompleted                         
         contracts, net of customer deposits................          -            (390,149)
      Inventories...........................................      244,110          (216,304)
      Prepaid expenses and other current assets.............       21,614            19,686
      Other assets..........................................          442             8,504
   Increase/(decrease) in:                                                
      Accounts payable......................................         (626)          (34,371)
      Accrued warranty costs................................       10,648           (23,801)
      Accrued interest payable..............................      124,734            36,104
      Customer deposits on uncompleted contracts,                         
         net of costs and estimated earnings................          -            (147,079)
   Other customer deposits..................................     (253,937)          220,867
   Accrued payroll and related expenses.....................      (15,185)          (27,056)
                                                             ------------      ------------ 

   Cash used in operating activities........................     (321,552)         (925,219)

FROM INVESTING ACTIVITIES:
   Purchases of property and equipment......................       (7,164)           (6,617)
   Costs of patents.........................................      (10,256)          (15,077) 
                                                             ------------      ------------  
   Cash used in investing activities........................      (17,420)          (21,694)

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.................................      100,000           250,000
   Proceeds from Subscription Agreement.....................          -             105,000
                                                             ------------      ------------   
   Cash from financing activities...........................      100,000         1,055,000

(DECREASE)/INCREASE IN CASH                                      (238,972)          108,057 
   Cash beginning of period.................................      264,225             7,417
                                                             ------------      ------------   
   Cash end of period....................................... $     25,253      $    115,504
                                                             ============      ============ 

SUPPLEMENTAL CASH FLOW INFORMATION:
   Interest paid during the period.......................... $     64,937      $     67,816
                                                             ============      ============ 
</TABLE> 

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

                                       4
<PAGE>
 
                                MEGAMATION INC
                               December 31, 1995
                         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 December 31, 1995 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>
 
                                          December 31,  June 30,  
                                              1995        1995    
                                          ------------  --------  
    <S>                                   <C>           <C>       
    Parts and subassemblies.............    $516,993    $786,575  
    Work in process.....................     125,793     100,321  
    Finished goods......................         -0-         -0-  
                                            --------    --------  
    Totals..............................    $642,786    $886,896  
                                            ========    ========   
</TABLE>

                                       5
<PAGE>
 
                                MEGAMATION INC
                               December 31, 1995
                         Notes to Financial Statements


4.  DEBT
    ----

The Company's debt consists of the following:

<TABLE>
<CAPTION>
                                       December 31,    June 30,
                                           1995          1995  
                                       ------------   ----------
    <S>                                <C>            <C>      
    Revolving bank line of credit....   $1,700,000    $1,700,000
    Term loans.......................    1,860,000     1,760,000
                                        ----------    ----------
                                                               
                                        $3,560,000    $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 December 31, 1995, 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 $25,710 for the six
months ended December 31, 1995.  The Line expires on February 29, 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 December 31, 1995 was 12%.

                                       6
<PAGE>
 
                                MEGAMATION INC
                               December 31, 1995
                         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 sets forth 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 view of the Company's need for substantial working
capital, management believes that any such conversion would occur only in
connection with a financing transaction.  It is management's current intention
to pursue such a transaction; however no agreements or commitments for financing
exist and there can be no assurance that a financing transaction will occur, nor
as to the terms, if any, upon which a financing can be achieved.  On December 4,
1995, the Company obtained an agreement for the extension of its Term Loans and
the Line until February 29, 1996.  At December 31, 1995 there was accrued
interest of $13,069 on the Line, $107,178 on the term loans and $25,709 on the
guarantee fees.  In December 1995 the Company borrowed  $100,000 from one of the
Company's principal stockholders.  Since January 1, 1996 the Company borrowed a
total of $235,000 from 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 December 31, 1995, 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 February 9, 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.

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 December 31, 1995, 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
                               December 31, 1995
                         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 December
31, 1995, the Company incurred net losses of $1,991,000 and $540,000,
respectively, and, as of December 31, 1995, the Company's current liabilities
exceeded its current assets by $3,653,000, and its total liabilities exceeded
its total assets by $3,068,000.  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
$235,000 for the Company to meet its minimum cash flow and working capital
requirements.

    Management has provided the principal stockholders, at their request, a
schedule of the Company's anticipated cash needs through June 30, 1996.
Although there are no commitments, management believes that given the past and
recent support provided by the principal stockholders, the needed funding will
be made available to provide for the Company's minimum cash flow and working
capital requirements through June 30, 1996, or such time as a financing occurs,
provided there are no adverse changes in the Company's projected operations.
Management believes that if such funding is provided, the holders of the Bank
Line of Credit and Term Loans will not exercise their rights to elect to
accelerate the due dates thereof, and the Company will receive further
extensions of its Bank Line of Credit and various Term Loans beyond the current
February 29, 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.
                               December 31, 1995

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

Strategic and Financial Objectives

     Throughout its history the Company has experienced significant losses and
corresponding negative cash flows from operations, which continued through the
quarter ended December 31, 1995 (see Note 8).  The Company's current business
strategy is to focus on building: (a) specialized automation workstations for
the healthcare industry, (b) high speed non-contact scanning systems, and (c)
mechanical assembly systems for automotive transmissions and other applications.
The Company previously had placed emphasis on supplying large-scale integrated
systems for diverse industries.  Management believes that there is a significant
business opportunity for its products in the health care industry and that it
can compete effectively in the high speed non-contact scanning and mechanical
assembly markets.

     The success of the Company's current strategy is dependent on, but not
limited to:  (a) the Company's ability to successfully serve a current strategic
health care industry customer, gain additional orders from that customer, and
leverage the success in serving this customer to develop customer relationships
with other leading health care industry leaders, (b) the Company's ability to
recapitalize its financial condition in order to provide sufficient working
capital and financial resources to execute its business strategy, and (c) the
Company's ability to attract and retain highly competent and professional
employees.

Health Care

       The health care industry today faces extreme pressure to reduce costs,
errors, and improve safety.  Certain segments of the health care industry, such
as clinical laboratories, require automation to meet these pressures.  Health
care industry automation is currently in its infancy and the Company believes it
is well positioned in terms of product and knowledge of the industry's needs, to
capture a significant share of this market.  Management believes its automation
workstations are ideally suited for the health care industry and specifically
clinical laboratories because all of the Company's automation workstations
incorporate an automatic shutdown feature which is activated when any moving
automatic tool encounters an obstruction, making the Company's products among
the safest automation systems available.  This feature is extremely important in
applications where the automation systems require a high level of human
interaction which is normally the case in clinical laboratories and other health
care applications.  Additionally, the Company's automation workstations have
historically performed more work, in less space than other traditional
automation systems.  The Company believes that more work in less space is one of
the most critical requirements for controlling costs in healthcare industry
applications.

High speed, non-contact scanning

       The Company's automation workstations serve as an integrated workstation
for high speed non-contact scanning applications for gathering dimensional data
for high volume parts manufacturing applications.  The Company's automation
workstation is combined with scanners and related database and application
software to gather dimensional data of an object or surface to validate the
dimensions to the design intent.  The automation workstation positions a scanner
employing laser radar technology that provides accurate three-dimensional
images.  The captured images are then converted into dimensions by another
supplier's proprietary digital signal processing electronics and a sophisticated
rectification process. The automation workstation provides a high-speed means of
precisely addressing and positioning the scanners at designated data points in
defined planes and angles.  This application can measure and analyze sources of
variation to enhance continuous process improvement which will enable customers
to reduce cost and increase both quality and throughput. Management believes
that there is a substantial potential market for the inspection and measurement
of parts in high volume, repetitive manufacturing applications.

                                       9
<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 various overhead costs being charged to cost of sales
in the current period due to the under utilization of production capacity in
contrast to the prior period when these costs were being allocated to long term
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.

                                       10
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995


Item 2.      Management's Discussion and Analysis of
             Financial Condition and Results of Operations (continued)
             ---------------------------------------------------------
 
     Development and engineering expenses increased 18% to $200,000 during the
current period from $170,000 during the prior period, an increase of $30,000.
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 59% to $426,000 during the
current period from $268,000 during the prior period, an increase of $158,000.
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  93% to $209,000 during the current
period from $108,000 during the prior period, an increase of $101,000.  The
change was primarily due to the increase in term loans with related parties from
the prior period's balance of $710,000 to the current period's balance of
$1,860,000.

Net Loss

     Net loss for the current period of $875,000 compared to a net loss of
$155,000 for the prior period.  Loss per share for the current period was
$(0.06) compared to $(0.01) per share during the prior period.  The primary
reasons for the increase in the net loss during the current period was the
impact in the prior period from the recognition of the one time application
specific license fee of $300,000, the decrease in gross profit margin, along
with increases in general and administrative expenses and interest and debt
expense.

     The increase in average common shares outstanding during the current period
resulted from the issuance of 1,000,000 shares on August 25, 1994 in exchange
for $105,000.

                                       11
<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 various overhead costs being charged to
cost of sales in the current quarter due to the under utilization of production
capacity in contrast to the prior quarter when these costs were being allocated
to long term 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.

                                       12
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995


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

Interest and Debt Expense

     Interest and debt expense increased 69% to $105,000 during the current
quarter from $62,000 during the prior quarter, an increase of $43,000.  The
change was primarily due to the increase in term loans with related parties from
the prior quarter's balance of $710,000 to the current quarter's balance of
$1,860,000.

Net Loss

     Net loss for the current quarter of $540,000 compared to a net loss of
$206,000 for the prior quarter.  Loss per share for the current quarter was
$(0.04) compared to $(0.01) per share during the prior quarter.  The primary
reason for the increase in the net loss during the current quarter was the
negative gross profit margin and the increased interest and debt expense, which
was partially offset by a decrease in operating expenses.

Liquidity and Capital Resources

     The financial condition of the Company has continued to decline during the
quarter ended December 31, 1995. Company operations have never provided a
positive cash flow and the Company has relied on loans and the proceeds from the
sale of common stock to fund its operations since inception.  The shareholder's
deficit at December 31, 1995 was $3,068,000, which was an increase of $875,000
since June 30, 1995, (the amount of the net loss for the six months ended
December 31, 1995).

Cash declined $239,000 during the period from a beginning balance of $264,000 to
an ending balance of $25,000.  The Company's current liabilities exceeded its
current assets by $3,653,000 and $743,000 at December 31, 1995 and 1994,
respectively, primarily due to the increases in the term loans to related
parties (see Note 4) and accounts payable and decreases in inventory and
accounts receivable.

     The Company maintains a bank line of credit and has borrowed the maximum
limit of the bank line of $1,700,000.  The bank line of credit is guaranteed by
related parties.  As of December 31, 1995 the Company has also borrowed
$1,860,000 in the form of term loans from the same related parties that
guarantee the bank line of credit (see Note 8).  Accounts payable total $804,000
and represent approximately one hundred seven days aging.  Terms with most of
the Company's trade vendors are currently on a cash-on-delivery basis.

     Capital investments have been curtailed because the Company does not have
cash available to make any capital investments.  During the past year the only
significant capital investments have been for computers and software for the
implementation of an integrated accounting and manufacturing control system and
the development of the MEGA 2 and specialized MEGA 2 workstations.  These
projects have been substantially completed and require little additional capital
investment.

     The Company has not issued any common stock since August 1994, (see Note
5).

                                       13
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995


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

     The Company and the principal stockholders previously entered into an
agreement which provided that the principal stockholders would convert $800,000
of term loans and deferred interest owed to them to capital stock on terms to be
agreed upon.  As stated in the Company's Form 10-K for the period ended June 30,
1995, 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 $235,000
on a demand basis in order for the Company to meet its minimum cash flow and
working capital requirements.

     Management has provided the principal stockholders, at their request, a
schedule of the Company's anticipated cash needs through June 30, 1996.
Although there are no commitments, management believes that given the past and
recent support provided by the principal stockholders, the needed funding will
be made available to provide for the Company's minimum cash flow and working
capital requirements through June 30, 1996, or such time as a financing occurs,
provided there are no adverse changes in the Company's projected operations.
Management believes that if such funding is provided, the holders of the Bank
Line of Credit and Term Loans will not exercise their rights to elect to
accelerate the due dates thereof, and the Company will receive further
extensions of its Bank Line of Credit and various Term Loans beyond the current
February 29, 1996 maturity date.  However, there can be no assurance that any of
the foregoing will occur.

                                       14
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995


PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         None

Item 2.  Changes in Securities.

         Not applicable.

Item 3.  Defaults upon Senior Securities.

         As of December 31, 1995 the Company had accrued but not paid $107,000 
in interest due on term loans of $1,860,000 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.
 
     (a)    Exh. No.                             Description
         ----------------------------------------------------------------------
             10.1  Fourth Amendment to Note and Revolving Loan and Security 
                   Agreement.

             10.2  Third Amendment to Guaranty made by Tristram C. Colket, Jr.

             10.3  Third Amendment to Guaranty made by Max Cooper.

             10.4  Term Note by the Company to Tristram C. Colket Jr.
 
     (b)     No reports on Form 8-K were required to be filed with respect to 
             events occurring in the quarter ended December 31, 1995.

                                       15
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995


                                   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        February 9, 1996               /s/ THOMAS D. SCHMIDT
      ----------------------------         -------------------------------------
                                           Thomas D. Schmidt
                                           Vice President of Marketing and Sales
 
 
Date        February 9, 1996               /s/ THOMAS W. MURPHY
      ----------------------------         -------------------------------------
                                           Thomas W. Murphy
                                           Controller, Chief Accounting Officer
                                           and Secretary
 

                                       16
<PAGE>
 
                                MEGAMATION INC.
                               December 31, 1995

<TABLE> 
<CAPTION> 
                                             EXHIBIT INDEX
 
  Exh. No.                                    Description                                Page No.
- ---------------------------------------------------------------------------------------------------
<C>          <S>                                                                            <C> 
 10.1        Fourth Amendment to Note and Revolving Loan and Security Agreement.            18
                             
 10.2        Third Amendment to Guaranty made by Tristram C. Colket, Jr.                    23
                             
 10.3        Third Amendment to Guaranty made by Max Cooper.                                26
                             
 10.4        Term Note by the Company to Tristram C. Colket Jr.                             29
</TABLE>

                                       17

<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>
 
                                                                       EXHIBIT F



                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549



                                    FORM 8-K


                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                    the Securities and Exchange Act of 1934

       Date of Report (Date of earliest event reported) February 1, 1996
                                                        ----------------



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


<TABLE>
<S>                              <C>                             <C>
   Delaware                      0-18192                         13-3372947
- -----------------              -----------                     --------------
(State or other                (Commission                     (IRS Employer
jurisdiction of                File Number)                    Identification
incorporation)                                                 Number)
                
</TABLE>

51 Everett Drive, Building #4, Lawrenceville, New Jersey            08648
- --------------------------------------------------------          ----------
(Address of principal executive offices)                          (Zip Code)



       Registrant's telephone number, including area code (609) 799-7711
                                                          --------------

                                  Page 1 of 3
                             There are No Exhibits
<PAGE>
 
Item 1.   Changes in Control of Registrant.
- -------------------------------------------

          Reference is made to Item 5 for information pertaining to changes in
the membership of the Board of Directors, and in the officers of Registrant, as
a result of which control of the Registrant may be effected.


Item 5.  Other Events.
- ----------------------

          a.   On February 1, 1996, the Company accepted the resignations of
Gerald Klein and Richard Kornblum as officers and directors of the Company.
Edward F. Borkowski has been appointed to head up a transition team and will
assume the duties of President of Registrant effective February 12, 1996.  Mr.
Borkowski previously served as vice president of finance and chief financial
officer of Liberty Technologies, Inc. (from 1988 to 1992) and Advanced Surgical,
Inc. (1992 to the present).

          b.   Since December 1995, the Registrant has borrowed a total of
$285,000 on a demand basis from its principal shareholders to meet its minimum
cash flow and working capital requirements.

                                  Page 2 of 3
<PAGE>
 
                                   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 hereunto duly authorized.

Dated:    February 2, 1996


                                   MEGAMATION INC.



                                   By:  /s/ THOMAS W. MURPHY
                                        ----------------------------------------
                                        Thomas W. Murphy
                                        Secretary


                                  Page 3 of 3

<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

<PAGE>
                                                                       EXHIBIT H
                 [LETTERHEAD OF TM CAPITAL CORP. APPEARS HERE]

Board of Directors
Megamation Inc.
51 Everett Drive, Building #B4
Lawrenceville, NJ  08648

Gentlemen:

     You have requested our opinion as to the fairness, from a financial point 
of view, of the proposed consideration to be received by the public shareholders
(other than Mr. Max Cooper and Mr. Tristram C. Colket, Jr.) of Megamation Inc. 
("Megamation" or the "Company") pursuant to an Agreement and Plan of Merger 
dated as of March 19, 1996 (the "Merger Agreement") between the Company and MI 
Merger Corp. ("Mergerco"), a Delaware corporation formed by Mr. Max Cooper and 
Mr. Tristram C. Colket, Jr., which provides that each outstanding share of 
Megamation Common Stock not owned by Mergerco will be converted into the right 
to receive $0.10 per share in cash (the "Merger").

     You have furnished us with a draft of the Proxy Statement of Megamation 
dated March 15, 1996 for a Special Meeting of Stockholders to be held in 
connection with the proposed Merger, in substantially the form to be filed with 
the Securities and Exchange Commission.  The Merger Agreement, as executed, was 
also furnished to us for review.

     For the purpose of this opinion, we have undertaken certain reviews, 
analyses and inquiries as we have deemed relevant and have, among other things:

     (i)    reviewed the Proxy Statement;

     (ii)   reviewed publicly available information relating to Megamation
            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 of Megamation 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 Megamation;

     (v)    reviewed the historical prices and trading volume of the Megamation
            Common Stock;

     (vi)   reviewed certain financial and market data for Megamation and
            compared such information with similar information for certain
            publicly traded companies which we deemed comparable;

     (vii)  reviewed the financial terms of certain mergers and acquisitions of
            businesses which we deemed comparable; and

<PAGE>
 
Board of Directors
March 19, 1996
Page 2

 
     (viii) performed such other analyses and investigations and considered such
            other factors as we deemed appropriate.

     In connection with our opinion, we were not authorized to and, 
consequently, did not solicit any alternative proposals for a merger or 
acquisition of Megamation.  In rendering our opinion, we have relied upon and 
assumed without independent verification the accuracy and completeness of all of
the financial and other information provided to us. We have further relied upon 
the assurance of management of Megamation that they are unaware of any facts 
that would make such information incomplete or misleading.  In arriving at our 
opinion, we have not performed any independent evaluation or appraisal of 
the assets of Megamation.  Our opinion is necessarily based on the economic, 
market and other conditions existing on the date of our opinion.

     Based upon the foregoing, it is our opinion as of the date hereof that the 
proposed consideration to be received pursuant to the Merger Agreement is fair
to the public shareholders of Megamation (other than Mr. Max Cooper and Mr. 
Tristram C. Colket, Jr.) from a financial point of view.

                                           Very truly yours,


                                           TM CAPITAL CORP.


<PAGE>
 
                                                                       EXHIBIT I


          262 APPRAISAL RIGHTS.--(a) Any stockholder of a corporation of this
State who holds shares of stock on the date of the making of a demand pursuant
to subsection (d) of this section with respect to such shares, who continuously
holds such shares through the effective date of the merger or consolidation, who
has otherwise complied with subsection (d) of this section and who has neither
voted in favor of the merger or consolidation nor consented thereto in writing
pursuant to (S)228 of this title shall be entitled to an appraisal by the 
Court of Chancery of the fair value of his shares of stock under the 
circumstances
<PAGE>
 
described in subsections (b) and (c) of this section.  As used in this section,
the word "stockholder" means a holder of record of stock in a stock corporation
and also a member of record of a nonstock corporation; the words "stock" and
"share" mean and include what is ordinarily meant by those words and also
membership or membership interest of a member of a nonstock corporation; and the
words "depository receipt" mean a receipt or other instrument issued by a
depository representing an interest in one or more shares, or fractions thereof,
solely of stock of a corporation, which stock is deposited with the depository.

    (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to (S)251, 252, 254, 257, 258, 263 or 264 of this title:

    (1) Provided, however, that no appraisal rights under this section shall be
available for the shares of any class or series of stock, which stock, or
depository receipts in respect thereof, at the record date fixed to determine
the stockholders entitled to receive notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or consolidation, were either
(i) listed on a national securities exchange or designated as a national market
system security on an interdealer quotation system by the National Association
of Securities Dealers, Inc. or (ii) held of record by more than 2,000 holders;
and further provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require for its approval the vote of the holders of the surviving corporation as
provided in /1/ subsections (f) or (g) of (S)251 of this title.

    (2)  Notwithstanding paragraph (1) of this subsection, appraisal rights
under this section shall be available for the shares of any class or series of
stock of a constituent corporation if the holders thereof are required by the
terms of an agreement of merger or consolidation pursuant to (S)(S)251, 252,
254, 257, 258, 263 and 264 of this title to accept for such stock anything
except:

    a.  Shares of stock of the corporation surviving or resulting from such
merger or consolidation, or depository receipts in respect thereof;

    b.  Shares of stock of any other corporation, or depository receipts in
respect thereof, which shares of stock or depository receipts at the effective
date of the merger or consolidation will be either listed on a national
securities exchange or designated as a national market system security on an
interdealer quotation system by the National Association of Securities Dealers,
Inc. or held of record by more than 2,000 holders;

    c.  Cash in lieu of fractional shares or fractional depository receipts
described in the foregoing subparagraphs a. and b. of this paragraph; or

    d.  Any combination of the shares of stock, depository receipts and
cash in lieu of fractional shares or fractional depository receipts described in
the foregoing subparagraphs a., b. and c. of this paragraph.

    (3)  in the event all of the stock of a subsidiary Delaware corporation
party to a merger effected under (S)253 of this title is not owned by the parent
corporation immediately prior to the merger, appraisal rights shall be available
for the shares of the subsidiary Delaware corporation.

    (c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

    (d) Appraisal rights shall be perfected as follows:

    (l) If a proposed merger or consolidation for which appraisal rights
are provided under this section is to be submitted for approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with respect to shares for which appraisal rights are available pursuant to
subsections (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent corporations, and shall include in such notice
a copy of this section. Each stockholder electing to demand the appraisal of his
shares shall deliver to the corpora-
<PAGE>
 
tion, before the taking of the vote on the merger or consolidation, a written
demand for appraisal of his shares.  Such demand will be sufficient if it
reasonably informs the corporation of the identity of the stockholder and that
the stockholder intends thereby to demand the appraisal of his shares. A proxy
or vote against the merger or consolidation shall not constitute such a demand.
A stockholder electing to take such action must do so by a separate written
demand as herein provided. Within 10 days after the effective date of such
merger or consolidation, the surviving or resulting corporation shall notify
each stockholder of each constituent corporation who has complied with this
subsection and has not voted in favor of or consented to the merger or
consolidation of the date that the merger or consolidation has become effective;
or

    (2) If the merger or consolidation was approved pursuant to (S)228 or
253 of this title, the surviving or resulting corporation, either before the
effective date of the merger or consolidation or within 10 days thereafter,
shall notify each of the stockholders entitled to appraisal rights of the
effective date of the merger or consolidation and that appraisal rights are
available for any or all of the shares of the constituent corporation, and shall
include in such notice a copy of this section. The notice shall be sent by
certified or registered mail, return receipt requested, addressed to the
stockholder at his address as it appears on the records of the corporation. Any
stockholder entitled to appraisal rights may, within 20 days after the date of
mailing of the notice, demand in writing from the surviving or resulting
corporation the appraisal of his shares. Such demand will be sufficient if it
reasonably informs the corporation of the identity of the stockholder and that
the stockholder intends thereby to demand the appraisal of his shares.

    (e) Within 120 days after the effective date of the merger or consolidation,
the surviving or resulting corporation or any stockholder who has complied with
subsections (a) and (d) hereof and who is otherwise entitled to appraisal
rights, may file a petition in the Court of Chancery demanding a determination
of the value of the stock of all such stockholders. Notwithstanding the
foregoing, at any time within 60 days after the effective date of the merger or
consolidation, any stockholder shall have the right to withdraw his demand for
appraisal and to accept the terms offered upon the merger or consolidation.
Within 120 days after the effective date of the merger or consolidation, any
stockholder who has complied with the requirements of subsections (a) and (d)
hereof, upon written request, shall be entitled to receive from the corporation
surviving the merger or resulting from the consolidation a statement setting
forth the aggregate number of shares not voted in favor of the merger or
consolidation and with respect to which demands for appraisal have been received
and the aggregate number of holders of such shares. Such written statement shall
be mailed to the stockholder within 10 days after his written request for such a
statement is received by the surviving or resulting corporation or within 10
days after expiration of the period for delivery of demands for appraisal under
subsection (d) hereof, whichever is later.

    (f) Upon the filing of any such petition by a stockholder, service of
a copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service 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 stockholders who have demanded payment for their
shares and with whom agreements as to the value of their shares have not been
reached by the surviving or resulting corporation. If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list. The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered or certified mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein stated. Such notice shall also be given by 1 or more publications at
least l week before the day of the hearing, in a newspaper of general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems advisable. The forms of the notices by mail and by publication
shall be approved by the Court, and the costs thereof shall be borne by the
surviving or resulting corporation.

    (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who 
<PAGE>
 
hold stock represented by certificates to submit their certificates of stock to
the Register in Chancery for notation thereon of the pendency of the appraisal
proceedings; and if any stockholder fails to comply with such direction, the
Court may dismiss the proceedings as to such stockholder.

    (h) After determining the stockholders entitled to an appraisal, the
Court shall appraise the shares, determining their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion, permit discovery
or other pretrial proceedings and may proceed to trial upon the appraisal
prior to the final determination of the stockholder entitled to an appraisal.
Any stockholder whose name appears on the list filed by the surviving or
resulting corporation pursuant to subsection (f) of this section and who has
submitted his certificates of stock to the Register in Chancery, if such is
required, may participate fully in all proceedings until it is finally
determined that he is not entitled to appraisal rights under this section.

    (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

    (j) The costs of the proceeding may be determined by the Court and
taxed upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

    (k) From and after the effective date of the merger or consolidation,
no stockholder who has demanded his appraisal rights as provided in subsection
(d) of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation, either within 60
days after the effective date of the merger or consolidation as provided in
subsection (e) of this section or thereafter with the written approval of the
corporation, then the right of such stockholder to an appraisal shall cease.
Notwithstanding the foregoing, no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

    (l) The shares of the surviving or resulting corporation to which the shares
of such objecting stockholders would have been converted had they assented to
the merger or consolidation shall have the status of authorized and unissued
shares of the surviving or resulting corporation. (Last amended by Ch. 79, L.
'95, eff. 7-1-95.)

__________

    Ch. 79, L. '95, eff. 7-1-95, added matter in italic and deleted 
    /1/"subsection (f)".

    Ed. Note.  This section is effective only with respect to mergers or
consolidations consummated pursuant to an agreement of merger or consolidation
entered into after July l, 1987.


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