SUNRIVER CORP
S-1/A, 1996-07-08
COMPUTER PROCESSING & DATA PREPARATION
Previous: FREMONT MUTUAL FUNDS INC, N-30D, 1996-07-08
Next: GATEWAY MORTGAGE ACCEPTANCE CORP, 8-K, 1996-07-08



                                                       Registration No. 33-80319

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                                 AMENDMENT NO. 4
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
    

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

                              SUNRIVER CORPORATION
             (Exact name of registrant as specified in its charter)

          Delaware                                           13-3469637
(State or other jurisdiction                              (I.R.S. Employer
of incorporation or organization)                        Identification No.)

                              Echelon IV, Suite 200
                             9430 Research Boulevard
                            Austin, Texas 78759-6543
                                 (512) 349-5800
          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive office)

                                                           Copies to:
     Gerald Youngblood,                             Joseph L. Cannella, Esq.
          Chairman                                  Joseph D. Alperin, Esq.
    SunRiver Corporation                        Fischbein Badillo Wagner Harding
   9430 Research Boulevard                              909 Third Avenue
  Austin, Texas 78759-6543                           New York, New York 10022
       (512) 349-5800                                    (212) 826-2000
(name and address, including zip code
  and telephone number, including
  area code, of agent for service)


     Approximate date of commencement of proposed sale to the public:  From time
to time after the effective  date of this  Registration  Statement.
     If the only  Securities  being  registered  on this Form are to be  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box.  |_|
     If any of the Securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box.|X|

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

<PAGE>

                              SUNRIVER CORPORATION
                              --------------------

                              Cross Reference Sheet
                     Pursuant to Regulation S-K, Item 501(b)

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


<TABLE>
<CAPTION>
Item of Form S-1                                               Prospectus Location
- ----------------                                               -------------------

<S>     <C>                                                    <C>
                                                                                                       
1.      Forepart of the Registration Statement and Outside     Facing Page; Cross Reference Sheet; Outside
               Front Cover Page of Prospectus.......                  Front Cover Page of Prospectus

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

3.      Summary Information, Risk Factors, Ratio of            Prospectus Summary, Risk Factors; Inapplicable
               Earnings to Fixed Charges............                  as to Ratio of Earnings to Fixed Charges

4.      Use of Proceeds.............................           Use of Proceeds

5.      Determination of Offering Price.............           Inapplicable

6.      Dilution....................................           Inapplicable

7.      Selling Security Holders....................           Selling Stockholders

8.      Plan of Distribution........................           Plan of Distribution

9.      Description of Securities to be Registered..           Description of Capital Stock

10.     Interests of Named Experts and Counsel......           Legal Matters, Experts

11.     Information with Respect to the Registrant

    (a)        Description of Business..............           Business

    (b)        Description of Property..............           Business

    (c)        Legal Proceedings....................           Business

    (d)        Dividends and Related Stockholder Matters       Dividend Policy

    (e)        Financial Statements.................           Financial Statements and Financial Statement
                                                                      Schedules

    (f)        Selected Financial Data..............           Selected Consolidated Financial Data

    (g)        Supplementary Financial Information..           Inapplicable

    (h)        Management's Discussion and Analysis of         Management's Discussion and Analysis of
                      Financial Condition and Results of              Financial Condition and Results of
                      Operations....................                  Operations

    (i)        Changes in Accountants...............           Change in Accountants

    (j)        Directors and Executive Officers.....           Management

    (k)        Executive Compensation...............           Management

    (l)        Security Ownership...................           Security Ownership of Certain Beneficial Owners
                                                                      and Management

                                                 -i-


<PAGE>



    (m)        Certain Transactions.................           Certain Transactions

12.     Disclosure of Commission Position on
               Indemnification for Securities Act       
               Liabilities..........................           Inapplicable

</TABLE>





                                      -ii-


<PAGE>
   
                   Subject to Completion, Dated July 8, 1996
PROSPECTUS
                                14,444,210 Shares
    

                              SUNRIVER CORPORATION
                                  Common Stock

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

   
     Up to 2,500,000 shares of common stock, par value $.01 ("Common Stock"), of
SunRiver  Corporation  (the  "Company")  may be offered from time to time by the
Company (the  "Company  Shares") and up to  11,944,210  shares of Common  Stock,
including up to 568,000 shares  issuable upon exercise of certain  warrants with
exercise  prices  ranging from $1.35 to $6.60 per share,  subject to adjustment,
may be  offered  from  time  to  time  by  the  selling  stockholders  ("Selling
Stockholders").  It is currently contemplated that officers and directors of the
Company will offer and sell the Company Shares on behalf of the Company  without
using the services of any  underwriter,  selling  agent or finder.  Prior to any
sales by the Company,  the Company will update,  where and as  appropriate,  the
Registration  Statement of which this Prospectus is a part. The Company will not
receive any  proceeds  from the sale of the Selling  Stockholders'  shares.  The
expenses of the  offering,  estimated at $225,000,  will be paid by the Company.
See "Selling Stockholders",  "Business-Purposes of Registration of Shares by the
Company" and "Plan of Distribution".

     There will be  approximately  50,545,337  shares of Common Stock issued and
outstanding  after this offering,  assuming all 14,444,210  shares are sold. The
14,444,210  shares  offered  hereby  represent  150% of the 9,641,747  shares of
Common  Stock  which are owned by  non-affiliates  of the Company and are freely
tradeable  on The  Nasdaq  SmallCap  Market as of July 3,  1996.  Sales and the
prospect of sales of the shares  offered  hereby  could have a material  adverse
impact on the market  price of the  Common  Stock.  See "Risk  Factors - Adverse
Impact on Market Price of Common Stock" and "Plan of Distribution."

     On July 2, 1996,  the last  reported  sale price of the  Company's  Common
Stock on The Nasdaq SmallCap Market (symbol:  SRVC) was $7-3/4 per share.  See
"Price Range of Common Stock."
    

     See "Risk  Factors,"  beginning  on  page 4, for  factors  which  should be
considered by prospective  investors.

     The  sale of the  shares  offered  hereby  may be  effected  in one or more
transactions  on the  over-the-counter  market,  including  ordinary  brokers'
transactions,  in privately  negotiated  transactions or through sales to one or
more  dealers  for  resale  of such  shares  as  principals,  at  market  prices
prevailing  at the time of sale,  at prices  related to such  prevailing  market
prices or  negotiated  prices.  Usual and customary or  specifically  negotiated
brokerage  fees or  commissions  may be paid by the sellers.  The shares offered
hereby may be sold in New Jersey only through a registered  broker-dealer  or in
reliance upon an exemption from registration. See "Plan of Distribution."

     The Selling  Stockholders and intermediaries  through whom their shares and
shares  offered  hereby by the  Company  are sold may be  deemed  "underwriters"
within the meaning of the  Securities  Act of 1933, as amended (the  "Securities
Act"),  with  respect  to the  shares  offered,  and  any  profits  realized  or
commissions  received may be deemed underwriting  compensation.  The Company has
agreed to  indemnify  the  Selling  Stockholders  against  certain  liabilities,
including liabilities under the Securities Act.


    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
  SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
   UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.
                              --------------------
                     The date of this Prospectus is         , 1996.



<PAGE>
                               PROSPECTUS SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information and financial  statements and notes thereto  appearing  elsewhere in
this  Prospectus.  Unless the  context  otherwise  requires,  references  to the
Company in this  Prospectus  include  the  Company  and its direct and  indirect
subsidiaries  including  SunRiver Data Systems,  Inc.,  the Company's  principal
operating subsidiary.

                                   The Company

     The Company is engaged,  through operating  subsidiaries,  in designing and
manufacturing  graphics  and text  computer  terminals  for  business use and in
developing  Internet  software  for use by  businesses.  The  Company's  general
strategy  is to be a  provider  of devices  which  provide  access to  corporate
network computing  environments and software for secure,  private communications
and  electronic  commerce  over the  Internet.  The  Company  has two  operating
subsidiaries,  SunRiver  Data  Systems,  Inc.  ("SunRiver  Data") and  TradeWave
Corporation ("TradeWave").

     SunRiver  Data  designs,  assembles,  sells and  supports  general  purpose
desktop  computer  display  terminals,  which  generally  do not  have  graphics
capabilities  but some of which have  limited  graphics  capabilities  ("General
Display  Terminals");  high resolution high performance desktop network graphics
display  terminals  ("Network  Graphics  Displays")  (this  product was formerly
referred to by the Company as "X-Terminals")  based on the X-Terminal  protocol;
and  desktop  high  performance  alternatives  to  personal  computer  and other
terminal  products  in  multi-user,  personal  computer  and  minicomputer-based
environments  ("MultiConsole  Terminals").  In addition, a partnership (the "GAI
Partnership")  formed by SunRiver Data and General Automation,  Inc. ("GAI") and
managed by GAI  designs,  integrates,  sells and  supports  multi-user  computer
systems that can manage large volumes of data running  SunRiver Data's and GAI's
versions of a data-based  system licensed from Pick Systems.  These products and
services are offered solely to businesses.

     In October  1995,  SunRiver Data  acquired  assets  relating to the General
Display  Terminal  products of Digital  Equipment  Corporation  ("Digital") sold
under the "VT(R)" and "Dorio(R)"  brands (excluding the VT 400 Series) and, as a
result,  based on  published  1994  industry  data,  the Company  believes  that
SunRiver Data is the second largest manufacturer of General Display Terminals in
the world with an installed user base of more than 5,000,000 units.

     TradeWave  develops and sells Internet  software  products and  value-added
network  services  which enable  desktop  computer  users to conduct  commercial
transactions by way of the Internet.

     The Company entered into the General Display  Terminal and Network Graphics
Displays businesses in December, 1994 when the Company purchased Applied Digital
Data Systems,  Inc. ("ADDS"),  which  subsequently  changed its name to SunRiver
Data Systems,  Inc.,  from NCR  Corporation  (formerly  AT&T Global  Information
Solutions Company) ("NCR" or "AT&T-GIS").  For more than 25 years, ADDS has been
a supplier of General Display Terminals and Network Graphics Displays  worldwide
under  either the  customer's  or  ADDS(R)  trademark.  Simultaneously  with the
Company's  acquisition  of ADDS,  the  Company  acquired  all of the  assets and
business of SunRiver Group, Inc. ("SunRiver Group").  Prior to this acquisition,
SunRiver Group had been engaged for more than nine years in the  development and
manufacture of software and hardware for MultiConsole Terminals.  SunRiver Group
was a pioneer in the development of high-speed  multi-console terminals for open
system,  multi-user platforms.  As a result of the Company's acquisition of ADDS
and the assets of SunRiver Group,  SunRiver Group owns  approximately 60% of the
Company's  outstanding  Common Stock (inclusive of 4,174,704  shares  underlying
warrants).


                                       -2-

<PAGE>


     SunRiver  Data offers  standard  and custom  models of its General  Display
Terminals  primarily  to retail,  financial,  telecommunications  and  wholesale
distribution  businesses  requiring  them  for  data  entry  and  point  of sale
activities.  Standard and custom  model  Network  Graphics  Displays are sold by
SunRiver Data primarily to telecommunications and financial businesses requiring
the  ability to provide  concurrent  information  to  customers  on a variety of
topics,  such  as  billing,   credit  history  and  other  account  information.
MultiConsole  Terminals are typically used by small to medium sized  businesses,
such as chain stores, requiring predominantly transaction-oriented applications.
Sales of systems by the GAI  Partnership  are  primarily  to large  distribution
centers, retail establishments,  manufacturers, local governments and data-bases
for credit and collection, which require management of large volumes of data.

   
     TradeWave  develops,  markets,  licenses and supports software and services
that allow businesses to design,  build and deploy secure intranet  applications
and Internet-based  electronic commerce systems.  Its TradeVPI suite of products
and services,  introduced in March 1996,  provides all the tools necessary for a
company to build a "virtual  private  Internet" for secure  business-to-business
communications  over the  public  Internet.  TradeWave's  products  have not yet
gained widespread commercial acceptance. TradeWave commenced operations in April
1995,  when  it  acquired  technology,  and the  personnel  who  developed  that
technology,  from  the  Microelectronics  and  Computer  Technology  Corporation
("MCC") and became an associate member of MCC. MCC is a research and development
consortium whose members include AT&T, Motorola, Kodak and Digital.
    

     The Company was incorporated in Delaware in 1988. Prior to November,  1995,
the Company was known as All-Quotes,  Inc. The Company's  executive  offices are
located at Echelon  IV,  Suite  200,  9430  Research  Boulevard,  Austin,  Texas
78759-6543, and its telephone number is (512) 349-5800.

     Before making an investment  in the Common  Stock,  prospective  purchasers
should carefully consider certain factors set forth under "Risk Factors."


                                  The Offering

   
Common Stock
        Offered by the Company . . . . . .  2,500,000 shares
        Offered by Selling Stockholders. . 11,944,210 shares

Common Stock Outstanding . . . . . . . . . 47,270,726 shares(1)

Common Stock to be Outstanding
        After the Offering . . . . . . . . 50,545,337 shares(2)(3)

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


                                       -3-

<PAGE>

                                       All or a portion of the shares offered by
                                        the  Company  may  either  be  issued in
                                        satisfaction of obligations of TradeWave
                                        to MCC  and  SunRiver  Data to NCR or be
                                        sold,  and the proceeds  used,  for such
                                        purposes.  Any  remaining  shares may be
                                        sold by the  Company,  and the  proceeds
                                        used, for additional  working capital or
                                        for  other   corporate   purposes.   See
                                        "Reorganization-TradeWave   Acquisition"
                                        and "Recent Developments  -Restructuring
                                        of  Obligations  to  NCR"  and  "Use  of
                                        Proceeds."

The Nasdaq SmallCap Market Symbol . . . SRVC
    

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

   
     (1) As of July 3, 1996.  Excludes  12,633,679 shares issuable upon exercise
of  outstanding  warrants and options at prices  ranging from $1.35 to $8.25 per
share  (subject to  adjustment),  and warrants  the Company  expects to issue to
SunRiver  Group,  with an exercise price of $3.875 per share, in connection with
SunRiver     Data's     acquisition     of    assets    from    Digital.     See
"Reorganization-Financing  for the Digital  Acquisition,"  "Management-Executive
Compensation"  and  "Security   Ownership  of  Certain   Beneficial  Owners  and
Management."

     (2)  Excludes  12,065,679  shares  issuable  upon  exercise of  outstanding
warrants  and  options at prices  ranging  from  $1.35 to $8.25 per  share,  and
includes 568,000 shares offered hereby and issuable upon exercise of warrants at
prices  ranging from $1.35 to $6.60 per share (subject to  adjustment),  and the
maximum of 206,611 shares issuable to Digital  depending on the closing price of
the Common  Stock on the date of this  Prospectus.  See "Recent  Developments  -
Purchase of Digital's Assets" and "Selling Stockholders."

     (3) This total plus the  12,065,679  shares  referred to in  footnote  (2),
above,  exceeds the Company's  60,000,000  shares of authorized  Common Stock by
2,611,016 shares.  SunRiver Group has agreed to refrain from exercising warrants
to purchase up to 2,654,565  shares of Common  Stock to the extent  necessary to
permit the  exercise by others of their  options and  warrants and the offer and
sale by the Company of newly issued Common Stock.
    


                                  RISK FACTORS

     Prospective  purchasers of the shares of Common Stock being offered  hereby
(the "Offering")  should carefully  consider the following  factors,  as well as
other  information set forth in this Prospectus,  before making an investment in
the Common Stock.

Debt Structure and Liquidity

     The Company is highly leveraged. As of December 31, 1995, the Company had a
negative  tangible net worth of $1,271,768 and total liabilities of $63,443,375.
The Company's  cash  requirements  at December 31, 1995 included  repayment of a
term loan,  under its bank credit line with The Chase Manhattan  Bank,  N.A., of
$20,000,000,  plus interest, in eleven quarterly  installments  commencing March
31, 1996;  repayment of a revolving  loan,  under the same bank credit line (the
"Chase Credit Line"),  of $8,000,000,  plus interest;  payments of $2,500,000 by
TradeWave to MCC; and the payment of expenses of  approximately  $200,000 during
1996 relating to implementing the settlement  agreement  between the Company and
Sun   Microsystems,   Inc.   that   requires  the  Company  to  stop  using  any
SunRiver-based  mark  or  name  after  April  23,  1997,  except  under  limited
circumstances. The Company is limited by the terms of the Chase Credit Line from
providing  TradeWave with funds to pay its obligations to MCC. While the Company
believes that cash  generated  from  operations  and  available  under the Chase


                                     -4-
<PAGE>
Credit Line will be sufficient to pay its other  obligations as they become due,
in the event  there is a  decline  in the  Company's  sales  and  earnings,  the
Company's  cash flow  would be  adversely  affected  including  as a result of a
decrease in  availability  under the Chase Credit Line, the revolver  portion of
which provides cash  availability to the Company based, in part, on the eligible
accounts receivable generated by the Company.  Accordingly,  the Company may not
have the necessary cash to fund all of its obligations. The Company's ability to
obtain equity financing to reduce its debt and increase its stockholders' equity
is adversely  affected by such  leverage and other risks  described  below.  See
"-TradeWave's   Limited  Operating  History,   Losses  and  Liquidity,"  "Recent
Developments,"  "Management's Discussion and Analysis of Financial Condition and
Results   of    Operations   -   Liquidity    and   Capital    Resources"    and
"Business-Manufacturing."

Operating History

     As a  wholly-owned  subsidiary  of NCR,  SunRiver  Data had net  losses  of
$2,940,336,  $9,709,549  and $3,288,634 in the years ended December 31, 1992 and
December 31, 1993 and the period from January 1, 1994 to December 9, 1994. Prior
to the  Company's  acquisition  of the assets and  business of  SunRiver  Group,
SunRiver  Group had net income of $302,057 for the year ended December 31, 1992,
a net loss of $70,168  for the year ended  December  31,  1993 and net income of
$37,618 for the year ended  December 31,  1994 inclusive of the results for ADDS
for the period  December 10  through  December 31,  1994.  While the Company had
income from continuing  operations before taxes of $2,237,684 for the year ended
December 31, 1995,  there can be no assurance  that these results are indicative
of  future  operating  results.   In  this  regard,  the  Company  has  recorded
nonrecurring  charges of approximately  $2,207,000 in the quarter ended December
31, 1995 relating to the acquisition of in-process  technology by TradeWave from
MCC and the  refinancing  of debt in connection  with the  acquisition of assets
from Digital.  The Company believes that a comparison of the Company's operating
results  since  December 9, 1994 to prior  results of SunRiver Data and SunRiver
Group is not  meaningful  because  of the  substantial  changes  that  have been
effected by  management  of the  Company  since  December 9, 1994,  the date the
Company  acquired  SunRiver Data and the assets and business of SunRiver  Group.
However, it will be necessary for the Company to have a longer operating history
as a  basis  for  comparison  and  a  meaningful  evaluation  of  the  Company's
performance. See "-TradeWave's Limited Operating History, Losses and Liquidity,"
"Recent  Developments"  and  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations."

TradeWave's Limited Operating History, Losses and Liquidity; Need for Additional
Financing

   
     Since commencing  business in April 1995,  TradeWave incurred net losses of
approximately  $2,000,000  through  December 31, 1995.  TradeWave's  predecessor
incurred  net losses of  approximately  $645,000  in 1993 and  $285,000 in 1994.
During the fourth quarter of 1995, the Company recorded a nonrecurring charge of
$1,225,000  relating to the  acquisition  by TradeWave of in-process  technology
from MCC  when  Management  recognized  that  sales  practices  of its  Internet
competitors had impaired the revenue potential of this technology. TradeWave has
not as yet realized any significant  revenues from its recent  introduction of a
suite of products and services to help businesses use the Internet as if it were
their own private network.  Management of TradeWave anticipates that losses from
TradeWave's  business  will  continue at least through the third quarter of 1996
and that TradeWave will require  substantial  additional  financing from sources
other than the  Company  and  SunRiver  Data to  sustain  its  current  level of
operations and pay the $2,150,000 it owes to MCC, of which  $1,150,000 is due in
1996, and $1,000,000 is due in 1997. See "Reorganization-TradeWave Acquisition,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and "Business-Products and Services."
    



                                       -5-
<PAGE>

Strategy

     Approximately  49.2% of the Company's sales for the year ended December 31,
1995 were of General  Display  Terminals.  The Company has been  increasing  its
market  share as other  manufacturers of General  Display  Terminals  have  been
abandoning  this business to manufacture  personal  computer-based  architecture
with  significant  graphical  capability.  As a result of the  Company's  recent
acquisition of Digital's  General Display  Terminal  product lines,  the Company
believes,  based on  published  1994  data,  that it is now the  second  largest
supplier of General Display  Terminals in the world.  The Company's  strategy in
increasing  its share of a market  where the  products and market are mature and
where  there are  substantial  defections  to other  products  is based upon its
belief that there will be a continuing  substantial  demand for General  Display
Terminals,  in part because of enhanced  performance,  and additional  features,
including  MS Windows  NT and  Internet  support,  that  allow  General  Display
Terminals to compete favorably, in terms of performance and price, with low-cost
personal  computers.   The  success  of  this  strategy  depends  upon  numerous
assumptions by the Company,  including prices of low-cost personal computers and
the Company's  belief that, in a  transaction-oriented  environment,  a personal
computer is not a cost effective  replacement  for a General  Display  Terminal.
There can be no  assurance  that the  Company's  strategy is valid.  See "Recent
Developments" and "Business - Products and Services."

Declining Gross Profit Margins; Competition

     The business of the Company is intensely  competitive and  characterized by
constant pricing pressure.  The computer industry has experienced  industry-wide
declines in the  average  sales price of  computer  hardware.  As a result,  the
Company and its competitors have experienced  downward pressure on gross margin.
Many of the Company's  competitors are much larger companies with  substantially
greater technical, financial and other resources than the Company. The Company's
ability to compete favorably is, in significant part, dependent upon its ability
to control costs,  react timely and  appropriately to short and long term trends
and competitively price its products; and there is no assurance that the Company
will be able to do so. See  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations" and "Business-Competition."

Adverse Impact on Market Price of Common Stock

   
     As of July 3, 1996, up to approximately  9,641,747 shares of the Company's
Common Stock were freely  tradeable on The Nasdaq SmallCap  Market.  Pursuant to
this  Prospectus,  Selling  Stockholders  may currently sell up to 10,104,244 of
their shares of Common Stock without  restriction  (assuming exercise of Selling
Stockholder  warrants to purchase 568,000 shares of Common Stock). An additional
132,550  shares  will be  saleable  by  Selling  Stockholders  pursuant  to this
Prospectus  after  December  31,  1996.  There is neither an  underwriter  nor a
coordinating  broker through which Selling  Stockholders must sell their shares.
Accordingly,  sales and the  prospect  of sales of Common  Stock by the  Selling
Stockholders,  as well as the  prospect  of sales of up to  2,500,000  shares of
Common Stock by the Company,  could have a material adverse impact on the market
price  of the  Company's  Common  Stock.  See  "Price  Range of  Common  Stock,"
"Description  of Capital  Stock - Shares  Eligible for Future Sale" and "Plan of
Distribution."
    

Fluctuations in Quarterly Results

     The Company's  quarterly  operating results have fluctuated in the past and
may fluctuate significantly in the future due to a number of factors,  including
timing of new product introductions by the Company and its competitors;  changes
in the mix of  products  sold;  availability  and pricing of  subassemblies  and
components  from third  parties;  timing of orders;  difficulty  in  maintaining
margins;  and changes in pricing  policies by the Company,  its  competitors  or
suppliers.  See  "-Dependence  Upon Suppliers;  Shortages of  Subassemblies  and
Components" and "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Results of Operations."


                                       -6-
<PAGE>


Possibility of Volatility of Common Stock Price

     There has been significant  volatility in the market price of the Company's
Common  Stock,  and of the  securities  of companies  engaged in the  businesses
similar  to the  Company's  business.  Various  factors  and  events  may have a
significant   impact  on  the  market  price  of  the  Common  Stock   including
fluctuations in the prices of computer industry stocks, generally; announcements
by the Company,  its suppliers or its competitors  concerning quarterly and year
end results of operations;  technological innovations or the introduction of new
products;  shortages  or  failure of  components  or  subassemblies;  and public
concern  about the economy,  generally.  See "Price  Range of Common  Stock" and
"-Adverse Impact on Market Price of Common Stock."

Dependence Upon Major Customers

     NCR was the Company's  most  significant  customer in 1995,  accounting for
41.2% of the Company's revenue.  However,  sales in 1996 to NCR are not expected
to reach a comparable level because a substantial  portion of 1995 sales were of
the  Company's  "Chameleon"  Network  Graphics  Displays used by NCR in specific
projects   completed  during  the  first  quarter  of  1996.   Although  NCR  is
contractually  committed to purchase 90% of its terminal  requirements  from the
Company  through  December 9, 1999, it may under certain  conditions  cancel its
agreement  without  compensation  to the Company.  Digital is expected to be the
Company's  most  significant  customer in 1996.  While Digital is  contractually
committed to purchase 95% of its terminal  requirements from the Company through
October 23, 1999, it may terminate its agreement for cause without  compensation
to the Company.  The loss of NCR or Digital as a customer  would have a material
adverse effect on the Company's results of operations and liquidity. See "Recent
Developments-Related   Agreements  with  Digital"  and   "Business-Products  and
Services."

Dependence Upon Suppliers; Shortages of Subassemblies and Components

     The Company purchases  subassemblies and components for its products almost
entirely  from more than 40 domestic and Far East  suppliers.  Wong  Electronics
Corp., which manufactures plug-in logic boards for the Company's General Display
Terminals, accounted for approximately 20% of the dollar amount of the Company's
total  purchases in 1995 of  subassemblies  and  components.  No other  supplier
accounted for 10% or more of such amount. While there are at least two qualified
suppliers for the  subassemblies  and components  that are made to the Company's
specifications, they are generally single-sourced so that the Company is able to
take advantage of volume discounts and more easily ensure quality  control.  The
Company  estimates that the lead time required before an alternate  supplier can
begin  providing  the  necessary  subassembly  or component  would  generally be
between six to ten weeks.  The disruption of the Company's  business during such
period  of lead  time  could  have a  material  adverse  effect on its sales and
results of operations for the quarter and, perhaps, also for the fiscal year.

     The Company has experienced  shortages of supplies for components from time
to time as a result of industry-wide shortages, which sometimes result in market
price increases and allocated  production runs. However, to date, such shortages
have not had a material adverse effect on the Company's business.


                                       -7-
<PAGE>

     In  connection  with the  transfer  of all  production  of the VT and Dorio
product lines from Digital's facilities in the Far East to SunRiver Data's plant
in Hauppauge,  New York,  the Company is  experiencing a shortage of a component
required  to  manufacture  a key  model  of  the VT and  Dorio  General  Display
Terminals.  As a result of this  shortage,  the Company  expects a deferment  of
revenue of between  $2.5  million and $3.5  million of these  products  from the
second to the third and fourth  quarters  of 1996.  Accordingly,  the  Company's
sales and income could be negatively affected during the second quarter of 1996.
The  Company  believes  it can  ameliorate  the impact of such shift in sales by
aggressively marketing alternatives to its customers.

New Products and Technological Change

     The  computer  industry  is  characterized  by  a  rapid  rate  of  product
improvement,  technological  change and product  obsolescence.  As a result, the
Company's  product lines are subject to short life cycles.  While the Company is
engaged in research and  development of new products,  no assurance can be given
that the  Company  will be able to bring any new  products  to market to replace
existing products rendered obsolete by technological  change. The failure of the
Company to market new products on a timely basis could  materially and adversely
affect the Company's business. Furthermore,  inventory management is critical to
decreasing the risk of being adversely  affected by obsolescence and there is no
assurance  that the  Company's  inventory  management  systems  will  adequately
protect  against this risk.  The Company  believes  its  flexible  manufacturing
processes  mitigate  the risk of  product  obsolescence.  The  Company  recorded
nonrecurring  charges  of  approximately  $1,225,000  during the  quarter  ended
December 31,  1995 when  management  recognized  that the pricing  practices  of
bundling browser software by TradeWave's  Internet  competitors had impaired the
revenue potential of the in-process  technology  acquired by TradeWave from MCC.
See "Reorganization--TradeWave Acquisition" and "Business--Manufacturing."

Research and Development

     There has been  substantial  investment in research and  development of the
Company's  existing products by SunRiver Group,  SunRiver Data and Digital.  The
Company  will  need to  continue  to  introduce  new  products  that  match  the
price/performance  levels  of  competitive  products.  The  development  of  new
products is inherently risky and expensive and the Company's working capital may
not be  sufficient to permit it to fund the research and  development  required.
Furthermore,  there  can be no  assurance  that the  Company  will  successfully
develop  new  products  or that  any new  products  that are  developed  will be
introduced in a timely  manner and receive  market  acceptance.  See "Business -
Products and Services" and Financial Statements and Pro Forma Information.

Expansion

     SunRiver Group and SunRiver Data have benefitted from significant expansion
in the  microcomputer  industry  during the past  several  years.  Although  the
Company expects the industry to continue to expand,  the Company's  business may
be adversely affected by a decline in the sales growth of  microcomputer-related
products.  As a result  of the  recent  Digital  transactions,  the  Company  is
expanding its manufacturing  capacity by reorganizing its current  manufacturing
operations,  investing in additional  capital  equipment  and hiring  additional
personnel and is also  expanding its sales and marketing  capacity by increasing
staffing and by  increasing  its  marketing,  sales  promotion  and  advertising
activities.  If  sales of VT and  Dorio  brand  General  Display  Terminals  are
materially  less  than the  historical  sales of these  brands by  Digital,  the
Company  might have to  substantially  curtail its expanded  activities  and its
results of operations and liquidity could be materially and adversely  affected.
See "Recent Developments."

                                       -8-
<PAGE>



Control by SunRiver Group

   
     SunRiver Group owns approximately 56% (approximately 49% on a fully diluted
basis)  of the  outstanding  shares of the  Company's  Common  Stock  (excluding
4,174,704 shares underlying  warrants held by SunRiver Group) and,  accordingly,
has the ability to elect all  directors,  authorize  certain  transactions  that
require  stockholder  approval and otherwise control Company  policies,  without
concurrence of the Company's minority stockholders.  SunRiver Group's control of
the Company may have an adverse  effect on the market  price of the Common Stock
due to the perception by existing or potential  stockholders that influencing or
changing the Company's  Management or policies would be difficult.  Such control
could  also  make  the  possible  takeover  of the  Company  or the  removal  of
Management more difficult, discourage hostile bids for control of the Company in
which  stockholders  may receive  premiums  for their shares of Common Stock and
otherwise  adversely  affect the market price of the Common Stock. See "Security
Ownership of Certain Beneficial Owners and Management."

Dependence Upon Key Personnel

     The  Company's  success  will  depend  upon its key  management,  sales and
technical  personnel.  SunRiver  Corporation  and  SunRiver  Data  do  not  have
employment  contracts  with  any of its  employees.  In  addition,  the  Company
believes  that,  to succeed in the  future,  it will be  required to continue to
attract,  retain and motivate  additional  skilled executive and technical sales
and  engineering  employees  who are in short  supply  because  of great  demand
throughout the industry for their services.  The loss of any of its existing key
personnel  or the  inability  to attract and retain key  employees in the future
could have a material adverse effect on the Company. See "Management."
    

No Dividends Anticipated

     The Company has not paid cash dividends and does not anticipate paying cash
dividends on the Common Stock in the foreseeable future. See "Dividend Policy."

Possible Adverse and Anti-takeover Effects of Authorization of Preferred Stock

     The Company's  Certificate  of  Incorporation  authorizes the issuance of a
maximum of 1,000,000  shares of  preferred  stock  ("Preferred  Stock") on terms
which  may  be  fixed  by the  Company's  Board  of  Directors  without  further
stockholder  action.  The terms of the  Preferred  Stock may  include  dividend,
voting and liquidation  preferences  which could adversely  affect the rights of
holders of the Common Stock.  No Preferred Stock has been issued to date and the
Company has no current plans to issue Preferred Stock. The issuance of Preferred
Stock  could  make the  possible  takeover  of the  Company  or the  removal  of
management of the Company more difficult, discourage hostile bids for control of
the Company in which  stockholders  may  receive  premiums  for their  shares of
Common Stock,  otherwise  dilute or subordinate  the rights of holders of Common
Stock  and  adversely   affect  the  market  price  of  the  Common  Stock.  See
"Description of Capital Stock--Preferred Stock."

Forward-Looking Information May Prove Inaccurate

     This Prospectus  contains  forward-looking  statements and information that
are based on management's beliefs as well as assumptions made by and information
currently  available  to  management.  When  used in this  document,  the  words
"anticipate,"  "believe,"  "estimate," and "expect," and similar expressions are
intended to identify  forward-looking  statements.  Such statements  reflect the
Company's current views with respect to future events and are subject to certain
risks,  uncertainties  and assumptions,  including the risk factors described in
this Prospectus. Should one or more of these risks or uncertainties materialize,
or should  underlying  assumptions  prove  incorrect,  actual  results  may vary
materially from those anticipated,  believed, estimated or expected. The Company
does not intend to update these forward-looking statements and information.

                                       -9-
<PAGE>




                                 REORGANIZATION

General

     During the period  beginning in December  1994 and ending in October  1995,
the Company made acquisitions and dispositions  which resulted in a total change
in the Company's business and management.  In addition,  the Company changed its
fiscal  year  end  from  June 30 to  December  31.  The  Company  was  known  as
All-Quotes, Inc. before it changed its name to SunRiver Corporation in November,
1995.

     In January 1995,  the Company  disposed of its business of  collecting  and
electronically  distributing  financial  information to subscribers  (the "Quote
Business"),  a business in which it had been engaged since 1988. In August 1995,
the Company disposed of its remaining  interest in diamond mining  properties in
Sierra Leone.

     As a result of two acquisitions, since December, 1994, the Company has been
engaged  in  designing,  assembling,  selling  and  supporting  General  Display
Terminals,  Network Graphics Displays and MultiConsole  Terminals. In connection
with these  acquisitions,  the Company's prior management was entirely  replaced
effective  December  9, 1994.  A  partnership  formed by the Company and General
Automation,  Inc. in May,  1995 ("GAI") and managed by GAI designs,  integrates,
sells and supports multi-user computer  systems running the Company's and GAI's
versions of the database system  licensed from Pick Systems.  These products and
services are offered solely to businesses.

     As the result of a third  acquisition,  since April,  1995, the Company has
also been engaged in the business of developing  Internet  software products and
providing  value-added  network  services which enable desktop computer users to
conduct commercial transactions by way of the Internet.

     The Company substantially expanded its General Display Terminal business in
October,  1995, when it acquired assets from Digital relating to Digital's Dorio
and VT General Display Terminal Product lines. See "Recent Developments."

SunRiver Group and SunRiver Data Acquisitions

     On December 12, 1994, effective December 9, 1994, the following occurred:

     1. The  Company  acquired  the assets and  business  (the  "SunRiver  Group
Acquisition")  of  SunRiver  Group  (formerly  named  SunRiver  Corporation)  in
exchange for the issuance to SunRiver Group of 5,594,001 shares of the Company's
Common Stock and an agreement to issue to SunRiver Group  20,845,379  additional
shares of the Company's  Common Stock,  which  additional  shares were issued in
October 1995. Such 26,439,380 shares constituted the total consideration paid to
SunRiver  Group for the SunRiver Group  Acquisition.  The Company also agreed to
issue  4,091,210  shares of the  Company's  Common  Stock,  which were issued in
November 1995, to RAS Securities Corp. ("RAS") or its designees as consideration
for, among other matters, introducing the Company to SunRiver Group and advising
the Company with respect to the SunRiver Group Acquisition and the SunRiver Data
Acquisition  (defined below).  Included in the shares offered by this Prospectus
are 3,366,210 of such 4,091,210 shares. The agreed value of the shares issued to
SunRiver Group and RAS was 63.332344% and 9.8%, respectively, of the outstanding
Common Stock after giving  effect to the  issuances of the shares in the Private
Placement  (defined  below),  288,000  shares  to  Venture  First  II,  L.P.  in
satisfaction of a SunRiver Group  obligation  assumed by the Company and 300,000
shares to Rosbro  Capital  Corporation  in  exchange  for the release of certain
obligations of the Company. See "Certain Transactions."

                                      -10-
<PAGE>



     2. Included in the assets  acquired  from  SunRiver  Group was an agreement
(the "SunRiver Data  Acquisition  Agreement") to acquire the outstanding  common
stock of ADDS from NCR.

     The SunRiver Data Acquisition Agreement was immediately contributed,  along
with the other SunRiver Group assets acquired by the Company,  to a newly formed
wholly-owned  subsidiary of the Company,  SunRiver  Acquisition  Corp.  SunRiver
Acquisition  Corp.  then  purchased  the  common  stock  of ADDS  from  NCR (the
"SunRiver Data  Acquisition")  for $13,000,000,  of which $5,000,000 was paid in
cash  and the  balance  of  $8,000,000  was  paid by the  delivery  of  SunRiver
Acquisition Corp.'s promissory note (the "NCR Note").

     In  addition,  NCR was granted a put option  (the "Put  Option") to require
SunRiver Acquisition Corp. to purchase all of the preferred stock, no par value,
of  SunRiver  Data  (the  "SunRiver  Data  Preferred  Stock")  owned  by NCR for
$8,750,000,  which was subsequently  adjusted to $7,228,000.  NCR granted a call
option (the "Call  Option") to SunRiver  Data that  permitted  SunRiver  Data to
purchase the SunRiver Data  Preferred  Stock at prices  starting at  $7,000,000,
which was subsequently adjusted to $5,782,000. ADDS had authorized and issued to
NCR the  SunRiver  Data  Preferred  Stock  prior to and in  anticipation  of the
SunRiver  Data  Acquisition.  The Put Option  and the Call  Option  prices  were
adjusted  downward  as  required  by the  SunRiver  Data  Acquisition  Agreement
because,  among other factors, the actual net asset value of ADDS on the date of
closing of the SunRiver Data  Acquisition  was lower than ADDS' prior  estimated
net asset value as of such date. In October 1995,  the NCR Note,  the Put Option
and the Call  Option  were  restructured,  as more fully  described  below under
"-Restructuring of Obligations to NCR."

     As  consideration   for  SunRiver   Group's   guarantee  of  the  Company's
obligations  under the Put Option,  the Company  agreed to issue a warrant  (the
"SunRiver Group  Warrant") to SunRiver Group,  which was issued in October 1995,
to purchase 4,174,704 shares of the Company's Common Stock on or before December
12, 2004 at $1.84 per share, the closing price of the Common Stock on The Nasdaq
SmallCap Market on December 9, 1994.

     A portion of the  purchase  price for the  SunRiver  Data  Acquisition  was
funded by the Company's issuance of 7,000,000 shares of Common Stock for a total
of $3,500,000 ($.50 per share) in a private placement (the "Private  Placement")
in which RAS acted as the exclusive placement agent. The $.50 per share price of
the Private Placement shares was determined by arms-length  negotiations between
the Company and RAS. In connection with the Private Placement,  the Company paid
RAS  a  total  of  approximately  $945,000  consisting  of a 10%  commission  of
$350,000,  a 3%  non-accountable  expense  allowance of $105,000,  an investment
banking fee of $250,000 and a consulting fee of $240,000.

     3.  The  Company's  wholly  owned  subsidiary,   All-Quotes  Capital,  Inc.
("Capital"),  assumed all of the  liabilities  of the Company  arising  prior to
December 9, 1994 (the "Capital  Assumed  Liabilities")  in  consideration of the
Company's  assignment to Capital of its rights to the Global  Proceeds  (defined
below).


                                      -11-
<PAGE>

     4. NCR agreed to purchase 90% of its terminal  requirements  from  SunRiver
Data  through  December  9, 1999.  However,  NCR can  terminate  its  agreements
governing such purchases,  under certain circumstances,  without compensation to
the Company.  See "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations - Results of Operations."

Disposition of Quote Business and Diamond Mining Properties

     On January 11, 1995 the Company sold to Global  Market  Information,  Inc.,
for $1,800,000 (the "Global  Proceeds")  substantially  all of the assets of the
Company's  business of  collecting  and  electronically  distributing  financial
information to subscribers (the "Quote Business"). Since then, substantially all
of the Global Proceeds have been used to pay the Capital Assumed Liabilities.

     In connection with the SunRiver Group  Acquisition,  effective  December 9,
1994, the Company  relinquished voting control of Capital by granting a proxy to
Bronson Conrad and J. Gerald Combs (who  simultaneously  resigned as Chairman of
the Board, and President and Director, respectively, of the Company) to vote all
of the shares of common stock of Capital.  Capital  owned  approximately  67% of
AmCan Diamond Mining Company, Ltd. ("AmCan"),  the owner and operator of diamond
mining properties in Sierra Leone.

     On August 14, 1995,  the Company  exchanged  all of its shares of Capital's
common  stock for  736,501  shares of the  Company's  Common  Stock and  Bronson
Conrad's relinquishment to the Company of his then currently exercisable options
to purchase 200,000 shares of Common Stock at $1.63 per share. In addition,  the
Company and SunRiver Group exchanged  general  releases with Messrs.  Conrad and
Combs and the Company  released to Capital  4,000,000 of the 5,000,000 shares of
common stock of  Capital's  subsidiary,  All-Quotes  Data,  Ltd.,  that had been
escrowed to secure  payment of the Capital  Assumed  Liabilities.  The remaining
1,000,000 shares will remain in escrow until the Capital Assumed Liabilities are
paid. See "Business-Legal Proceedings," "Management" and "Certain Transactions."

Reasons for SunRiver Group and SunRiver Data
Acquisitions and Dispositions of Prior Businesses

     SunRiver  Group  needed  additional  equity  financing  quickly in order to
complete the acquisition of SunRiver Data. It believed that acquiring control of
a public  company  that had no  operating  business  could  provide  it with the
ability  to raise the  necessary  funds in a  private  placement  to  accredited
investors. Thereafter, such a company could provide access to additional capital
by means of private  and/or public  offerings.  RAS knew that the Company was in
the process of selling its Quote  Business and that the then current  management
was desirous of offering  the Company as a vehicle for a privately  held company
to become a public company.

     All-Quotes,  Inc. had not realized a profit from the Quote  Business in any
fiscal  quarter  since  its  inception  in 1988,  had  accumulated  losses as of
September  30, 1994 in excess of $5.8 million  since  inception,  was subject to
extensive   competition  from  others  with  substantially   greater  resources,
financial and otherwise,  and expected competition in the financial  information
business  to  intensify  dramatically  through  the  remainder  of this  decade.
Therefore, prior management of the Company concluded that it was highly unlikely
that the Quote Business could reach  profitability in the foreseeable future and
that it would be in the best interests of the Company's stockholders to sell the
Quote Business.


                                      -12-
<PAGE>


     In the  negotiations  that  ensued  as a  result  of RAS'  introduction  of
SunRiver Group to the Company, SunRiver Group determined,  without receiving any
independent  evaluation,  that the highly  speculative  diamond mining  business
conducted by AmCan was not a business in which  SunRiver  Group had any interest
or  expertise  and that the  retention  of an interest in AmCan could  adversely
affect the prospects for financing the acquisition of SunRiver Data.

TradeWave Acquisition
   
     On  April  20,  1995,  EiNet   Acquisition   Corporation,   a  newly-formed
wholly-owned  Delaware  subsidiary  of the  Company  (which  changed its name to
TradeWave Corporation ("TradeWave")), acquired (the "TradeWave Acquisition") the
Enterprise Integration Network technology (the "TradeWave  Technology") from the
Microelectronics and Computer Technology Corporation ("MCC") for $1,000,000 plus
royalties, of which $250,000 has been paid pursuant to an agreement, dated March
22, 1995,  and amended  March 4, 1996 (as amended,  the  "TradeWave  Acquisition
Agreement").  In addition,  the Company incurred approximately $300,000 in costs
directly related to the TradeWave Acquisition.

     Coincidentally  with the purchase of the  TradeWave  Technology,  TradeWave
became an associate  member of MCC, a research and development  consortium whose
members include AT&T,  Motorola,  Kodak and Digital.  Associate membership gives
TradeWave the right to participate in joint research  projects.  In this regard,
TradeWave entered into a technology agreement, dated April 21, 1995, and amended
March 4, 1996 (as amended, the "TradeWave  Technology  Agreement"),  with MCC to
participate in the  InfoSleuth  Project to develop  technology to  intelligently
navigate dynamic information networks such as the Internet.  Under the TradeWave
Technology  Agreement,  TradeWave  agreed to make  payments of $2,000,000 to MCC
through December 31, 1997,  primarily to support  research  conducted by MCC. Of
the  $2,000,000,  $600,000  has  already  been paid and the  balance  (including
$400,000 that was due December 31, 1995) is due in periodic installments ranging
from $125,000 to $400,000 during 1996 and 1997.

     Of the remaining  $750,000 due under the TradeWave  Acquisition  Agreement,
the Company has the option of paying $250,000, which was due May 31, 1996 and is
now past due, by  delivering  to MCC such  number of shares of freely  tradeable
Common  Stock  of the  Company  equal in  value  to 120% of the  amount  of such
obligation.  The  Company  is  jointly  obligated  with  TradeWave  to make such
payment.
    

     In the event  TradeWave  defaults in its  payments to MCC and fails to cure
such default  following  written notice  thereof,  MCC could compel  TradeWave's
withdrawal  from MCC,  sue  TradeWave  for  damages  and/or sue the  Company for
damages with respect to any defaults by the Company.

     In the quarter ended December 31, 1995, the Company recorded a nonrecurring
charge of approximately $1,225,000 attributable to the acquisition of in-process
TradeWave  Technology.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations-Results of Operations-Operating expenses."

     The  purchase of the  TradeWave  Technology  and the payment of  continuing
obligations  to MCC were  funded in part  through  the  issuance  of  $1,000,000
principal amount of 10% convertible notes (the "$1,000,000 TradeWave Notes") and
a subsequent issuance of $400,000 principal amount of 10% convertible notes (the
"$400,000  TradeWave Notes") that were offered and sold to investors outside the
United States. The $1,000,000  TradeWave Notes and $400,000 TradeWave Notes were
converted  into  1,270,375  shares  (between  June and August  1995) and 189,796
shares (in October 1995) of Common Stock, respectively. The conversion price for
both the $1,000,000  TradeWave Notes and the $400,000  TradeWave Notes was equal
to 60% of the average  closing price for the Common Stock on The Nasdaq SmallCap
Market  for the  five  business  days  immediately  preceding  the  date of each
conversion.

                                      -13-
<PAGE>



     See  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations- Liquidity and Capital Resources."

                               RECENT DEVELOPMENTS

Purchase of Digital's Assets

     On October 23,  1995,  effective  as of October  21,  1995,  SunRiver  Data
purchased  from  Digital  certain  assets  (the  "Digital  Assets")  relating to
Digital's  General  Display  Terminals  product  lines  sold  under the "VT" and
"Dorio" brands,  excluding the VT 400 Series (the "Digital  Acquisition").  As a
result of the Digital  Acquisition,  based on published  1994 industry data, the
Company  believes  that  SunRiver  Data is the second  largest  manufacturer  of
General Display  Terminals in the world with an installed user base of more than
5,000,000 units.

     The  Digital  Assets  consisted  principally  of  inventory,  trade  names,
trademarks and patents. Software and other intellectual property used by Digital
in its  General  Display  Terminal  business  were  simultaneously  licensed  to
SunRiver Data.  No manufacturing facilities were included in the Digital Assets.
SunRiver Data has  completed the transfer of all  production of the VT and Dorio
product lines from Digital's facilities in the Far East to SunRiver Data's plant
in Hauppauge, New York and the transition from pilot to full production has been
completed.  During  the  transfer  period,  Digital  manufactured  VT and  Dorio
terminals for SunRiver Data for which SunRiver Data paid prices that the Company
and Digital agreed were equal to Digital's cost of manufacturing  such terminals
plus 8%. See "Business-Manufacturing."

     SunRiver  Data is  supplying  Digital  with VT  General  Display  Terminals
pursuant to a four-year supply agreement.  Although Digital's contracts with its
customers,  distributors  and  resellers  were not  assigned to  SunRiver  Data,
SunRiver Data has been able, to date, to maintain substantially all of Digital's
prior  relationships and arrangements  with them. See "-Related  Agreements With
Digital" and " Business- Sales and Marketing."

     The purchase  price of  $18,697,693  paid for the Digital  Assets  included
inventory  valued  at  approximately  $7,482,000,  after  giving  effect  to  an
adjustment reducing the purchase price by approximately  $978,000 as a result of
the difference  between the inventory Digital estimated would be transferred and
the inventory  actually  transferred  to SunRiver Data at closing.  In addition,
SunRiver Data is obligated to pay $347,093 for certain  tooling and equipment to
be delivered by Digital by June 30, 1996. The price paid for Digital's inventory
was based on Digital's cost of manufacturing such inventory. The price paid, and
to be paid,  for  Digital's  tooling and  equipment  is Digital's  cost,  net of
depreciation. Digital has paid the approximately $978,000 downward adjustment of
the purchase price.

   
     Of the amount paid to Digital on the closing date,  $14,476,795 was paid in
cash (before the  approximately  $978,000  downward  adjustment  of the purchase
price) out of the proceeds of a bank financing  described under  "-Financing For
the  Digital  Acquisition."  $3,000,000  of the  purchase  price was paid by the
issuance of 793,389 shares of the Company's Common Stock, which was valued using
the $3- 25/32 per share closing price of the Common Stock on The Nasdaq SmallCap
Market on October 18,  1995.  In the event that the closing  price of the Common
Stock on The Nasdaq  SmallCap Market on the date of this Prospectus is less than
$3-25/32  per  share,  the  Company  is  obligated  to issue to Digital up to an
additional 206,611 shares of registered Common Stock, promptly thereafter, equal
to the  difference  between  (a)  3,000,000  divided by the  greater of (i) such
closing price, not to exceed $3-25/32, and (ii) $3.00, and (b) 793,389. Assuming
the date of this  Prospectus  was July 2, 1996,  when the closing  price of the
Common Stock on The Nasdaq SmallCap Market was $7-3/4 per share, Digital would
be entitled to none of such 206,611  shares.  The Offering  includes the 793,389
shares  issued  to  Digital  and all of such  206,611  shares.  Included  in the
$18,697,693  purchase  price is the  value of the  warrants  issued to The Chase
Manhattan  Bank,  N.A.   described  below  under  "-Financing  for  the  Digital
Acquisition."
    

                                      -14-
<PAGE>



     The Digital  Acquisition has been accounted for as a purchase.  The Company
recorded  goodwill  of  approximately  $10,778,000,  which is the  excess of the
purchase  price and  related  costs over the fair value of net assets  acquired.
This goodwill will be amortized by the Company over 10 years.

     In addition to paying for the Digital Assets, SunRiver Data was required to
pay NCR $3,500,000 in cash as a part of the restructuring of obligations to NCR.
See "-  Restructuring  of Obligations to NCR" and  "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources."

Related Agreements with Digital

     SunRiver  Data and Digital  entered into a Basic Order  Agreement  for Text
Terminals Products and Parts (the "Digital Supply  Agreement"),  whereby Digital
agreed  to  purchase  from  SunRiver  Data at least 95% of  Digital's  worldwide
requirements  for General  Display  Terminals  and related parts for a four-year
period commencing October 23, 1995 and at least 80,000 General Display Terminals
during the first year of such agreement.  The Company guaranteed all of SunRiver
Data's    obligations    under    the    Digital    Supply    Agreement.     See
"Business-Manufacturing."

     SunRiver  Data and Digital also entered into (i) a  Manufacturing  Services
Agreement,  pursuant to which Digital agreed to manufacture VT and Dorio General
Display  Terminals until January 30, 1996 and modules  (components of terminals)
until June 30, 1996, and (ii) a Maintenance  Service Agreement pursuant to which
Digital  agreed to  provide,  for four years,  certain  worldwide  warranty  and
post-warranty  servicing on VT and Dorio  terminals sold and designated for such
servicing by SunRiver Data. The pricing under these agreements was determined by
arms-length negotiations between the parties. See "Business- Manufacturing."

Financing for the Digital Acquisition

     SunRiver  Data  obtained bank loans to pay the cash portion of the purchase
price of the Digital  Assets from The Chase  Manhattan  Bank,  N.A.,  acting for
itself and as agent for other participating  banks ("Chase"),  under a term loan
in the principal amount of $20,000,000 and a revolving  line-of-credit providing
for  revolving  loans of up to  $20,000,000,  based upon  lending  formulas  and
subject to sublimits  and other terms,  as are set forth in the loan  documents.
SunRiver Data also used proceeds of the Chase Credit Line to pay all outstanding
indebtedness, including a $700,000 early termination fee, totaling approximately
$11,400,000,  owed  to  Congress  Financial  Corporation  ("Congress")  under  a
revolving   line-of-credit   incurred  in  connection  with  the  SunRiver  Data
Acquisition.  In the quarter  ended  December  31,  1995,  the Company  recorded
nonrecurring charges of $282,000 for unamortized debt issuance costs relating to
the prepayment of the Congress debt facility and such $700,000 early termination
fee.  See  "Management's  Discussion  and Analysis of  Financial  Condition  and
Results of Operation - Liquidity and Capital Resources."

                                      -15-
<PAGE>


     The  Company  guaranteed  the  obligations  of  SunRiver  Data to Chase and
collateralized  its  guarantee  with a pledge of all of the  outstanding  common
stock of SunRiver  Acquisition Corp. SunRiver  Acquisition Corp. also guaranteed
the obligations of SunRiver Data to Chase and  collateralized its guarantee with
a pledge of all of the outstanding  common stock of SunRiver Data (the "SunRiver
Data Common Stock").  SunRiver Group further secured SunRiver Data's obligations
to Chase by pledging 21,439,380 shares of the Company's Common Stock.

     In addition, the Company issued to The Chase Manhattan Bank, N.A. a warrant
to purchase  1,000,000  shares of the  Company's  Common Stock,  exercisable  at
$3.6875 per share, subject to adjustment, at any time after October 20, 1996 and
prior  to  the  close  of  business  on  October  19,  2000.   Furthermore,   in
consideration  for (i)  SunRiver  Group's  pledge  of  21,439,380  shares of the
Company's  Common  Stock to Chase  and (ii)  SunRiver  Group's  pledge to NCR of
5,000,000  shares of the  Company's  Common  Stock  pursuant to the terms of the
Restructuring,  described  below, the Company expects to issue to SunRiver Group
warrants to purchase  such number of shares of Common Stock at $3.875 per share,
subject to  adjustment,  as the Board of Directors of the Company  determines is
appropriate  after obtaining  independent  advice regarding the fairness of such
warrants.

Restructuring of Obligations to NCR

     As  a  condition  to  the  Chase  Credit  Line,   SunRiver  Data,  SunRiver
Acquisition Corp. and SunRiver Group were required to restructure obligations to
NCR (the  "Restructuring")  which were  incurred in December  1994 in connection
with the SunRiver Data Acquisition. See "Reorganization."

     In the  Restructuring,  which  became  effective  simultaneously  with  the
Digital  Acquisition  and the  Chase  Credit  Line:  (i) the  Company  paid  NCR
$3,500,000  in cash to redeem a portion of the SunRiver  Data  Preferred  Stock;
(ii) the Call  Option was  amended  (the  "Amended  Call  Option") to reduce its
exercise price to $3,554,692 and to change its expiration date to the earlier of
January  30,  1999 or the  completion  by  SunRiver  Data  or any of its  parent
companies of a public  offering;  (iii) the Put Option was amended (the "Amended
Put  Option")  to  reduce  its  exercise  price  to  $3,554,692  and to  make it
exercisable  on or after the  expiration  date of the Amended  Call Option until
December 31, 1999; (iv) the Company issued to NCR a warrant to purchase  500,000
shares of the Company's Common Stock,  exercisable at $3.875 per share,  subject
to  adjustment,  at any time after  October  20,  1996 and prior to the close of
business on October 20, 1998; (v) SunRiver Data and its parent  companies agreed
to pay NCR $497,657 (the "Annual Payment Amount"),  which is being accounted for
as a dividend on the  SunRiver  Data  Preferred  Stock and  represents a 14% per
annum  yield,  on October  20,  1996 and each  anniversary  thereafter  ("Annual
Payment  Date"),  until either the Amended Put Option or the Amended Call Option
has been  exercised  or canceled,  each such payment to be made in cash,  to the
extent permitted by the terms of the Chase Credit Line and, to the extent not so
permitted,  the balance of the Annual  Payment Amount must be paid by delivering
to NCR such number of registered  shares of the Company's Common Stock which, if
sold on the applicable Annual Payment Date, would net such balance due; (vi) the
maturity  date of the NCR Note was extended to January 31, 1999 and, if SunRiver
Acquisition Corp. makes a public offering of its securities,  it must prepay the
NCR Note in an amount  equal to the  difference  between the net proceeds of the
offering and the amount paid to NCR or any of its  affiliates  on  redemption or
purchase by SunRiver Acquisition Corp. of the SunRiver Data Preferred Stock plus
the  amount  paid to Chase  under  the  terms of the Chase  Credit  Line;  (vii)
SunRiver Acquisition Corp.'s pledge to NCR of the SunRiver Data Common Stock was
canceled  and the  SunRiver  Data  Common  Stock was  pledged  to Chase;  (viii)
SunRiver  Group's  pledge to NCR of the  Company's  Common  Stock was reduced to
5,000,000 shares of Common Stock and SunRiver Group pledged the remainder of its
shares of the Company's Common Stock to Chase. See "Management's  Discussion and
Analysis of Financial Condition and Results of Operation - Liquidity and Capital
Resources."


                                      -16-
<PAGE>


Financing for the Restructuring

     The cash  payment of  $3,500,000  made to NCR was paid by the Company  from
proceeds of four financings.

     In an offering  completed  October 12, 1995 pursuant to Regulation S ("Reg.
S") under the  Securities  Act of 1933,  the Company  received gross proceeds of
$750,000  by selling  convertible  non-interest  bearing  notes  (the  "$750,000
Note").  The $750,000 Note was converted in November 1995 into 359,691 shares of
Common Stock  determined by dividing  $750,000 by 70% of the average closing bid
price of the Common Stock for the five business days  immediately  preceding the
date of each conversion.

     In Reg. S offerings  completed October 20, 1995, the Company received gross
proceeds of $2,500,000 by selling  convertible  non-interest  bearing notes (the
"$2,500,000  Notes").  The $2,500,000  Notes were converted on November 30, 1995
into 1,236,855 shares of Common Stock determined by dividing 2,500,000 by 70% of
the average  closing bid price of the Common  Stock for the five  business  days
immediately preceding each conversion.

     In a Reg. S offering  completed on October 30, 1995,  the Company  received
gross proceeds of $1,000,000 by selling 315,457 shares of Common Stock for $3.17
per share,  a price equal to 87.5% of the closing  price of the Common  Stock on
October 27, 1995. On December 12, 1995,  the Company  issued to the purchaser an
additional  78,632 shares of Common Stock,  equal to the difference  between (a)
1,000,000  divided by 87.5% of the average closing bid price of the Common Stock
for the five business days immediately preceding the 41st day from issuance, and
(b) 315,457.  The Company allocated the $1,000,000  proceeds to common stock, in
the amount of the total par value of the shares,  and additional paid in capital
for the  excess.  Upon  issuance  of the  additional  shares,  common  stock was
increased by the total par value of the shares with a corresponding  decrease in
paid-in-capital.

     The Company  issued  78,500  shares of Common  Stock,  which were valued at
$3.625 per share,  and  warrants to purchase  500,000  shares of Common Stock to
financial  advisors in connection with the October 20, 1995 and October 30, 1995
Reg. S.  offerings,  described  above.  These warrants are exercisable for three
years at the  market  price  of the  Common  Stock on the date of the  warrants'
issuance  (ranging  from $3.625 to $3.78125  per  share),  and the holders  have
registration  rights with respect to the shares  issuable upon exercise of these
warrants.

     The Company borrowed  $1,000,000 on October 20, 1995, that was repayable in
ten days, and issued to a financial  advisor  warrants to purchase 25,000 shares
of Common Stock at $3.875 per share and,  otherwise having the same terms as the
warrants referred to in the preceding paragraph. This loan was repaid out of the
proceeds of the Reg. S offering completed October 30, 1995 and described above.



                                      -17-
<PAGE>

Additional Financing

     In an  offering  under Reg. S  completed  on January 5, 1996,  the  Company
received gross proceeds of $1,000,000 by selling  496,124 shares of Common Stock
for $2.02 per share, a price equal to 75% of the closing bid price of the Common
Stock on January 2, 1996. As permitted by their agreement with the Company,  the
purchasers elected to adjust the $2.02 price per share to $1.68 per share, which
is 75% of the  average  closing  bid price of the Common  Stock  during the five
business  days  immediately  preceding  such  election.  As  a  result  of  such
adjustment,  an additional  98,119 shares of Common Stock were issued,  bringing
the total to 594,243 shares.  The Company  allocated the $1,000,000  proceeds to
common stock, in the amount of the total par value of the shares, and additional
paid in capital for the excess.  Upon issuance of the additional shares,  common
stock was  increased  by the total par value of the shares with a  corresponding
decrease in  paid-in-capital.  In  connection  with this  offering,  the Company
issued  warrants,  exercisable  within  three years,  to  financial  advisors to
purchase  50,000  shares of Common  Stock at an  exercise  price of $2.6875  per
share.  Approximately  $505,000  of the  proceeds of this  offering  was used by
TradeWave  for current  expenses.  The balance of the  proceeds  was used by the
Company to purchase,  in a  privately-negotiated  transaction  and at a price of
$1.80 per  share  (approximately  33% below  market  price),  275,000  shares of
restricted Common Stock owned by one of the Company's minority stockholders. The
purchase of these  shares is being  accounted  for as treasury  shares using the
cost method and the shares have been retired.

     In Reg. S offerings  commenced in January and  completed in February  1996,
the  Company  received  gross  proceeds  of  $1,500,000  by selling  convertible
non-interest bearing notes (the "$1,500,000 Notes") which allowed the holders to
convert  the  $1,500,000  Notes  during  the  period  beginning  on the 41st day
following  their  issuance  until  March 10,  1997 into that number of shares of
Common Stock  determined  by dividing  $1,500,000  by (i) 87-1/2% of the average
closing bid price for the Common Stock for the five  business  days  immediately
preceding the  conversion  date ("Average Bid Price") if such price is less than
$3.15 per share; or (ii)  seventy-five  percent of the Average Bid Price if such
price is not less than $3.15 per share;  however,  the conversion price would be
no less than $1.60 per share nor more than $3.00 per share.  The maximum  number
of shares into which the $1,500,000  Notes were  convertible was 937,500.  As of
May 8, 1996,  holders of all of the $1,500,000  Notes had converted  their notes
into 783,313 shares of Common Stock at the average price of $1.91 per share.  In
connection with this Reg. S offering,  the Company issued warrants,  exercisable
within three years, to financial  advisors to purchase  150,000 shares of Common
Stock at an exercise price ranging from $2.41 to $2.6875 per share.  $810,000 of
the net  proceeds  of this  offering  was used by the  Company to  purchase,  in
privately-negotiated   transactions   and  at  a  price  of  $1.80   per   share
(approximately  33% below market  price),  450,000  shares of restricted  Common
Stock owned by one of the Company's minority stockholders. The purchase of these
shares is being  accounted for as treasury  shares using the cost method and the
shares have been retired.  The remainder of the net proceeds of these  offerings
was used by TradeWave for working capital.
   

     The  Company has engaged a placement  agent  ("Agent")  to sell,  on a best
efforts  basis,   up  to  420,000  shares  of  TradeWave,   constituting  up  to
approximately 11% of the TradeWave common stock outstanding after such sale, for
$11.90 per share or up to $4,998,000 (the "TradeWave  Private  Placement").  The
Agent will be paid a fee of 5% of the gross  proceeds of the  TradeWave  Private
Placement and warrants to purchase up to 39,000 shares of TradeWave common stock
at an exercise price of $14.875 per share.


                                      -18-
<PAGE>

     In the event  TradeWave does not consummate by December 31, 1996 an initial
public  offering of its common stock,  with maximum  proceeds to TradeWave of at
least  $10,000,000,  the purchasers in the TradeWave  Private  Placement will be
issued a warrant to purchase up to 30,000 shares of TradeWave common stock at an
exercise  price of $11.90 per share and may require  TradeWave  to redeem all or
part of their  shares for a price per share equal to 1.9833 times the average of
the closing bid prices of the Company's  Common Stock over the ten business days
commencing on the last day of certain  exercise periods during the first half of
1997. In the event  TradeWave  cannot make such  redemption for any reason,  the
Company will be required to purchase the redeemable  TradeWave shares at a price
equal to, and solely out of,  the  proceeds  of the sale of up to  approximately
833,000 shares of Common Stock offered by this Prospectus.  For their consent to
the possible sale of up to 833,000  shares of the Company's  Common Stock to pay
for such  redemption,  Chase and other banks  participating  in the Chase Credit
Line will be granted warrants to purchase up to an aggregate of 26,250 shares of
TradeWave  common  stock  at an  exercise  price  of $7.14  per  share.  Because
TradeWave is in an early stage of development,  the Company will not recognize a
gain from the TradeWave Private Placement. 

     There can be no assurance  that the  TradeWave  Private  Placement  will be
completed  in whole or in part or on the  terms  described  above.  In the event
adequate  funds cannot be raised on terms  acceptable  to TradeWave  through the
TradeWave Private Placement or another private  placement,  TradeWave's  capital
requirements may be met through the sale by the Company of such number of shares
of common stock offered by this Prospectus as is permitted by Chase.

     TradeWave has commenced preparing for a firm commitment underwritten public
offering of its common stock that is currently planned for September 1996. It is
expected that the number of shares of common stock to be offered will constitute
up to  approximately  25 percent of TradeWave's  outstanding  common stock after
giving  effect to the  offering  but before  giving  effect to the  exercise  of
TradeWave's  outstanding  options and warrants.  TradeWave's ability to complete
the  offering  will  depend  on a number  of  factors,  including  stock  market
conditions.
    
                                 USE OF PROCEEDS

     The Company  will not receive any  proceeds  from the sale of the shares of
Common Stock offered by the Selling Stockholders pursuant to this Prospectus.

   
     The Company  will satisfy the  obligation  of TradeWave to MCC of $250,000,
which was due May 31, 1996 and is now past due,  by  delivering  60,000  Company
Shares to MCC, of which 10,000 shares  constitute the 20% premium payable to MCC
in connection  with such delivery.  The Company Shares may also be sold, and the
proceeds used, to pay the remainder of TradeWave's obligations to MCC; be issued
to NCR or sold and the proceeds used to pay the $497,657  Annual  Payment Amount
to NCR; be sold to fund the  redemption  of TradeWave  common stock which may be
sold  in  the  TradeWave  Private  Placement;  be  issued  as  full  or  partial
consideration  for future  acquisitions of, or investments in, other businesses;
or be sold to obtain  additional  working  capital or funds for other  corporate
purposes.  In the event  TradeWave  cannot  redeem the common  stock sold in the
TradeWave  Private  Placement  and the Company is  obligated  to  purchase  such
shares,  assuming the Company sold its 833,000  Company  Shares for $7-3/4,  the
last sale price of the Common  Stock on The  Nasdaq  SmallCap  Market on July 2,
1996,  the Company's  total  obligation in connection  with its purchase of such
TradeWave   common  stock  would  be   approximately   $6,450,000  less  selling
commissions.    See    "Reorganization-TradeWave    Acquisition"   and   "Recent
Developments-Restructuring of Obligations to NCR--Additional Financing."
    

                                      -19-
<PAGE>


                                 DIVIDEND POLICY

     The Company  presently  anticipates that all of its future earnings will be
retained for  development  of its business and does not  anticipate  paying cash
dividends  on its Common  Stock in the  foreseeable  future.  The payment of any
future  dividends will be at the discretion of the Company's  Board of Directors
and will  depend  upon,  among  other  things,  restrictions  on the  payment of
dividends imposed by its lenders,  future earnings,  capital  requirements,  the
general financial condition of the Company, and general business conditions. The
Chase  Credit Line  prevents  the Company from  declaring  any  dividends on the
Company's  Common  Stock and any other  class of  capital  stock of the  Company
except that the Company has  received a waiver from Chase  regarding  the Annual
Payment  Amount of $497,657 to NCR as a dividend on the SunRiver Data  Preferred
Stock.  See  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations."

                           PRICE RANGE OF COMMON STOCK

   
     The Company's  Common Stock is quoted on The Nasdaq  SmallCap  Market under
the symbol SRVC (formerly ALQT). As of July 3, 1996,  there were  approximately
995 holders of record of the Company's  Common Stock.  The following  table sets
forth the high and low last sale  prices  for the  Company's  Common  Stock,  as
reported by NASDAQ, for the periods indicated.
    

Year Ended December 31, 1994:                      High       Low
                                                   ----       ---
           First quarter......................    $4 1/4      $1 5/8
           Second quarter.....................    $4 3/8      $1 7/8
           Third quarter......................    $3 1/4      $2 1/16
           Fourth quarter.....................    $4          $1 7/16

Year Ended December 31, 1995:
           First quarter......................    $2 3/4      $1 1/8
           Second quarter.....................    $2 1/6      $1 3/16
           Third quarter......................    $3 15/16    $1 1/16
           Fourth quarter.....................    $3 11/16    $2 1/2

Year Ending December 31, 1996:
           First quarter......................    $3         $2 1/4
           Second quarter.....................    $9 3/8     $2
   
     The last sale  price of the  Company's  Common  Stock on July 2,  1996 was
$7-3/4.
    


                      SELECTED CONSOLIDATED FINANCIAL DATA

     The following table sets forth selected consolidated financial data for the
Company for the periods and the dates  indicated.  The  statement of  operations
data for the years ended December 31, 1995,  1994 and 1993 and the balance sheet
data as of December 31, 1995 and 1994 set forth below have been derived from the
financial  statements  of the  Company,  which  have been  audited  by Coopers &
Lybrand L.L.P., independent certified public accountants,  as indicated in their
report included  elsewhere herein. The selected financial data should be read in
conjunction  with,  and are  qualified in their  entirety  by, the  Consolidated

                                      -20-
<PAGE>
Financial  Statements  of the  Company  and  related  Notes and other  financial
information included elsewhere herein.

Consolidated Statement of Operations Data:
      (000's omitted)
<TABLE>
<CAPTION>

                                                                                                  Three Months
                                                                                                      Ended
                                                    Year Ended December 31,                        March 31, 
                                       ----------------------------------------------------        -----------
                                                                                                   (unaudited)
                                       1991       1992       1993      1994(1)     1995(1)      1995        1996
                                       ----       ----       ----      ----        ----         ----        ----

<S>                                     <C>        <C>        <C>         <C>       <C>         <C>          <C>    
Total revenues                          $2,240     $2,584     $2,814      $8,344    $96,122     $19,166      $38,407
Gross margin                               638      1,093      1,177       3,454     26,738       5,551        8,741
Operating expenses:
  Sales and marketing                      589        278        321       1,092      8,347       1,758        2,525
  General and administrative               604        248        409         992      7,314       1,217        2,298
  Research and development                 502        291        493         990      7,444       1,326        1,863
                                           ---        ---        ---         ---      -----       -----        -----
     Total operating expenses            1,695        817      1,223       3,074     23,105       4,302        6,687
                                         -----        ---      -----       -----     ------       -----        -----
Operating income (loss)                 (1,057)       276        (46)        380      3,634       1,250        2,054
Interest expense                           (75)       (41)       (35)        (97)    (1,968)        304        1,073
Other                                       70          7         11         (60)       572          33          210
                                        ------      -----      -----      ------     ------       -----        -----
Income (loss) from continuing
  operations                            (1,062)       242        (70)        223      2,238         913          771
Income tax expense                         -           -          -         (185)      (187)        348          410
Income from discontinued operations        -           -          -           -       1,149       1,240           -
Gain (loss) on extinguishment of debt      -           60         -           -        (589)         -            - 
                                       -------      -----      -----      ------     ------      ------        -----

Net income (loss)                      $(1,062)      $302       $(70)        $38     $2,610      $1,805         $361
                                       =======       ====      =====      ======     ======      ======        =====
                                       
Earnings (loss) available for common
  shareholders                         $(1,062)      $302       $(70)       $(26)      $168      $1,609         $237
                                       =======       ====       ====        ====       ====      ======        =====

Earnings (loss) per common share       $ (0.04)      $0.01      $(0.00)     $0.00      $0.00     $ 0.04       $ 0.00
                                       =======       =====      ======      =====      =====     ======       ======
                                       

Consolidated Balance Sheet Data:                                                                                     
      (000's omitted)                                                                                                
                                                                                                                     
Working capital                           $269       $338       $(63)     $6,764    $15,429      $10,074      $14,720
Total assets                               799        902        940      37,171     76,280       41,889       79,911
Revolving credit loan                       -          -          -        4,655      8,000        3,335        9,500

Long-term obligations, excluding
 mandatorily redeemable preferred stock    123        134        119      16,287     25,670       16,664       23,885
Mandatorily redeemable preferred stock      -          -          -        5,536      3,555        5,732        3,555
                                        ------      -----      -----      ------     ------      ------        -----
Total long-term obligations                123        134        119      21,823     29,225       22,396       27,440

Stockholders' equity (deficit)            (174)       113         39       2,386     12,837        5,267       14,032

</TABLE>
- -----------------------------

     (1) During  the period  beginning  in  December  1994 and ending in October
1995, the Company made  acquisitions and dispositions  which resulted in a total
change  in  the  Company's  business.  See  "Reorganization"  and  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

                                      -21-
<PAGE>


        SUNRIVER CORPORATION AND SELECTED DIGITAL TEXT TERMINAL PRODUCTS
                         PRO FORMA FINANCIAL STATEMENTS


     The following pro forma combined condensed financial statements reflect the
Digital  Acquisition,  in which the  Company  acquired  selected  text  terminal
products,  sold under the VT and Dorio brand  (excluding the VT 400 Series),  of
the video business  segment of the Components and  Peripherals  Business Unit of
Digital (the "Selected Digital Text Terminal Products"). The Digital Acquisition
has been accounted for using the purchase method of accounting.

     The unaudited pro forma combined condensed financial statements combine the
Company's  statement  of  operations  and the  statement  of revenue  and direct
operating  expenses of the  Selected  Digital Text  Terminal  Products as if the
acquisition  had occurred on January 1, 1995.  The pro forma  statements  do not
purport  to  be  indicative  of  results  of  operations   had  the   respective
acquisitions occurred at the beginning of the period or of the results which may
occur in the future. Reference is made to the audited consolidated balance sheet
of SunRiver Corporation as of December 31, 1995 at F-3 of this Prospectus as the
Digital Acquisition is already reflected in such balance sheet.

     The statement of operations of the Company and the statement of revenue and
direct operating  expenses of the Selected  Digital Text Terminal  Products have
been  derived  from  their  respective  historical  financial  statements.   The
statement of revenue and direct  operating  expenses  for Selected  Digital Text
Terminal  Products for the period ended October 21, 1995 is  unaudited.  The pro
forma financial  statements  should be read in conjunction with the accompanying
notes thereto and with the  historical  financial  statements  and related notes
thereto of the Company and Selected Digital Text Terminal Products.

     As a result of the  Digital  Acquisition,  the  Company  has  expanded  its
manufacturing  capacity by reorganizing  its current  manufacturing  operations,
investing in additional  capital equipment and hiring additional  personnel.  It
also expanded its sales and marketing  capacity by increasing  staffing,  and by
increasing its  marketing,  sales  promotion and  advertising  activities.  Only
incremental  indirect  costs are necessary to facilitate  this expansion and the
increased  volume.  A European  sales  presence  is being  organized  through an
affiliate in The  Netherlands.  Allocated  costs within the historical  Selected
Digital  Text  Terminal  Products  statement  of revenue  and  direct  operating
expenses  have  been  eliminated  in the pro  forma  adjustments  and  estimated
incremental   indirect  costs  have  been  added.   Because  Digital   purchases
subassemblies and components in greater quantities than the Company, the Company
believes that Digital is able to negotiate  more  favorable  purchase terms than
the Company will be able to; but by manufacturing and shipping from its New York
facility,  the Company will enjoy reduced  warehousing  costs. These differences
have not been  reflected  in the pro forma  adjustments  but are not expected to
have a material impact on costs of goods sold.


                                      -22-
<PAGE>

        SunRiver Corporation and Selected Digital Text Terminal Products
             Unaudited Pro Forma Combined Condensed Income Statement
                      For the Year Ended December 31, 1995
                                     (000's)
<TABLE>
<CAPTION>

                                               SunRiver       Selected                        Pro Forma &       Pro Forma
                                             Corporation  Digital Terminal        Purchase       Other            Total 
                                                              Products           Adjustments  Adjustments

<S>                                            <C>            <C>            <C>  <C>      <C>    <C>      <C>    <C>      
Revenue                                        $96,122        $ 54,230                                         $ 150,352

Cost of revenue                                 69,384          42,861       F                                   112,245
                                                ------          ------            -------       ------         ---------
                            Gross margin        26,738          11,369                                            38,107
                                                ------          ------                                         ---------

Operating expenses:
Research and development                         7,445           1,481       F                   $2,007  A        10,933
Selling, general and administrative             15,660                              $3,123  C     2,491  B        21,274
                                                ------          ------            --------       ------        ---------
Total operating expenses                        23,105           1,481       F       3,123        4,498           32,207
                                                ------          ------            --------       ------        ---------

           Income (loss) from operations         3,633           9,888       F      (3,123)      (4,498)           5,900

Other expense                                   (1,396)                                          (2,897) D        (4,293)

Income tax expense                               (187)                                             (156) E          (643)
                                                ------          ------            --------       ------        ---------
           Income (loss) from continuing         2,050           9,888       F      (3,123)      (7,851)             964
                            operations

Dividend on preferred stock                       (93)                                             (405) G          (498)
Accretion to preferred stock                     (681)                                              681  G      
                                                ------          ------            --------      -------       ----------
Income available from continuing operations    $ 1,276         $ 9,888       F     $(3,123)     $(7,575)           $ 466
                                               =======         =======            ========      =======       ==========
     for common shareholders

Income per share                               $  0.03                                                           $  0.01

Shares used in computing per share              43,656                                                            46,659
amounts


</TABLE>
                                      -23-
<PAGE>

        SunRiver Corporation and Selected Digital Text Terminal Products
             Unaudited Pro Forma Combined Condensed Income Statement
                      For the Year Ended December 31, 1995
                                     (000's)


The unaudited pro forma combined  condensed income statement reflects the impact
of the following adjustments:

A.   Record  research and  development  expense  incremental to the Digital
     product line and composed primarily of staffing increases.

B.   Record incremental general and administrative  expenses to the Digital
     product  line for  legal,  accounting  and  insurance.  Sales  expense
     consists  of  increased  staffing  of a  European  office  as  well as
     increases in marketing  development  funds and  advertising.  Selling,
     general and  administrative  expenses  are expected to increase as the
     percentage of non-Digital revenue increases.

C.   Record depreciation and amortization on Digital's acquired assets.

D.   Record interest expense, at a rate of approximately 8.7%, on bank debt
     arising  from  the  acquisition  ($2,847,000),   reduced  by  interest
     eliminated  on  debt  retired  in  connection   with  the  acquisition
     ($411,000).  Also includes amortization of debt issuance costs related
     to the acquisition ($461,000).

E.   Record tax expense on combined earnings (assumed 40% rate).

F.   Excludes allocated  research and development and Selling,  general and
     administrative  expenses  that are not  directly  attributable  to the
     product  line  sold.  Includes  allocated  freight,   duty  and  order
     fulfillment costs.

G.   Record  new  terms of  restructured  terms of  mandatorily  redeemable
     preferred stock of subsidiary.

Note:  The July 1, 1995  year-end  fiscal  results of Selected  Text Terminal
       Products  have been  converted to calendar  year-end  results based on
       quarterly data provided by Digital.

     The historical SunRiver  Corporation  condensed income statement excludes a
     non-recurring  charge to retained  earnings of approximately  $1,668,000 in
     connection with the restructuring of the mandatorily  redeemable  preferred
     stock.

                                      -24-
<PAGE>


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

General

     For accounting  purposes the SunRiver Group Acquisition has been treated as
a  recapitalization  of the Company with SunRiver Group as the acquirer and with
carryover  basis of its  assets and  liabilities.  Accordingly,  the  historical
financial  information presented herein, prior to the SunRiver Data Acquisition,
are those of SunRiver Group.  Financial  information presented for periods ended
on December 31, 1994 include the  consolidated  operations of SunRiver Group for
all of 1994 and of  SunRiver  Data for the period  from  December  9, 1994,  the
effective date of the SunRiver Data Acquisition,  through December 31, 1994. See
"Reorganization."

     Prior to the SunRiver  Group and SunRiver  Data  Acquisitions,  All-Quotes,
Inc. had not realized a profit since its inception in 1988, and had  accumulated
losses exceeding $5,800,000.  At September 30, 1994, on a pro forma basis giving
effect  to the sale of the  Quote  Business,  the  Company  had  current  assets
(including Global Proceeds of $1,700,000,  after deducting $100,000 of estimated
taxes and expenses of the sale of the Quote  Business) of  $2,218,654  and total
assets  of  $4,192,251,  current  liabilities  of  $652,646,  long  term debt of
$284,030, and stockholders' equity of $3,240,174. In addition to current assets,
total assets  consisted of the Company's  investment in the AmCan Diamond Mining
properties  and equipment  relating  thereto.  To the extent such assets had not
been expended for operating  expenses and such  liabilities had not been paid by
December 9, 1994,  they were  included in the assets  assigned by the Company to
Capital and Capital Assumed Liabilities. The Company has been advised by Capital
that the  remaining  current  assets of the Company,  approximately  $519,000 at
September 30, 1994, were expended for operating  expenses and other  obligations
of Capital.  As of March 31, 1996, all but approximately  $165,000 of the Global
Proceeds had been paid to satisfy  claims of creditors of Capital and to pay the
Capital Assumed Liabilities.

     The  following  comparison of summary data  presents the  consolidated  pro
forma  results of  operations  for the year ended  December  31,  1994 as if the
SunRiver  Data  Acquisition  had  occurred on January 1, 1994 and  reflects  the
impact of certain  adjustments  such as:  amortization  of  goodwill,  increased
interest  expense,   increased  depreciation  expense  and  decreased  allocated
corporate  overhead charges.  It does not purport to be indicative of what would
have  occurred  had the  acquisition  occurred as of January 1, 1994,  or of the
results which may occur in the future. The pro forma results exclude the results
of operations  for TradeWave  for the period prior to its  acquisition  in April
1995.  The  results of  operations  for the three  months  ended  March 31, 1995
exclude the results of operations of TradeWave and the Digital Acquisition:

                                      -25-
<PAGE>



                             Quarter Ended March 31,    Year Ended December 31,
                            -------------------------  -------------------------
                                1996         1995           1995        1994
                                ----         ----           ----        ----
                             (unaudited)  (unaudited)              (pro forma)

Total revenues              $38,407,167  $19,166,497   $96,122,379  $80,091,206
Net income/(loss)              $360,898   $1,805,481    $2,609,927  $(4,281,600)

Earnings/(loss) available for
 common shareholders           $236,725   $1,609,465      $167,739  $(5,220,406)
Earnings/(loss) per share          $.00         $.04          $.00        $(.18)


Results of Operations

     As used in this  "Results  of  Operations"  section,  the term "pro  forma"
refers to the results of  operations  that  include the effects of the  SunRiver
Data   Acquisition  but  exclude  the  effects  of  the  TradeWave  and  Digital
Acquisitions. The Company is able to discuss the pro forma results of operations
taking into  account  the  SunRiver  Data  Acquisition,  because key  management
personnel  of ADDS  remained  with  the  Company  following  the  SunRiver  Data
Acquisition.  The Company is not able to discuss pro forma results of operations
which take into account the Digital Acquisition because the requisite management
personnel did not become  employees of SunRiver Data.  See SunRiver  Corporation
and Selected Digital Text Terminal Products Financial Statements.

Quarters Ended March 31, 1996 and 1995

     The following  comparison of the  Company's  results of operations  for the
quarters  ended March 31, 1996 and March 31, 1995 should be read in  conjunction
with "-Years Ended December 31, 1995 and 1994."

     Total  revenues:  Revenue  for the three  months  ended  March 31, 1996 was
     ---------------
approximately  $38,400,000,  as compared to  approximately  $19,200,000  for the
three months ended March 31, 1995.
   

     Revenue from the  Company's  General  Display  Terminals  increased  nearly
four-fold  from  approximately  $7,700,000  in the  first  quarter  of  1995  to
approximately $29,800,000 in the first quarter of 1996. Offsetting this increase
is a decrease of approximately $1,984,000 in sales to NCR caused by the break-up
of AT&T and the resulting re-organization of NCR.
    

     Sales of the Company's Network Graphics Displays for the three months ended
March 31, 1996 decreased 16.4% to approximately  $4,100,000 as compared to sales
of  approximately  $4,900,000  for the three months  ended March 31, 1995.  This
decline was anticipated and relates to the completion,  during the first quarter
of 1996, of specific projects undertaken by NCR.

     TradeWave   revenue  for  the  three   months  ended  March  31,  1996  was
approximately  $735,000,  of  which  approximately  $354,000  was  derived  from
TradeWave's  subcontracting  work under a contract  with the U.S.  Department of
Defense  which is  scheduled  to  expire  in  September  1996.  The  balance  of
approximately  $381,000 of revenue was derived  from  licensing  and  commercial
contract work.



                                      -26-
<PAGE>

     The Company formed the GAI  Partnership  in May 1995. The Company  believes
that,  in  the  declining  Pick  market,  it is  beneficial  to  create  a  more
significant  market  presence  by  partnering  with GAI.  As a  result,  the GAI
Partnership  is one of the largest  providers in the Pick  marketplace.  The GAI
Partnership  has allowed the Company to reduce its active  participation  in the
Pick systems business in order to devote more time to its core  businesses.  The
Company  recorded  revenues  from the GAI  Partnership  and post sale support of
approximately  $1,200,000  for  the  first  quarter  1996  versus  approximately
$4,900,000 for the comparable  period in 1995. The  contribution of Pick related
revenues to gross margin has increased approximately 7% from 1995 to 1996.

     NCR  was  the  most  significant   customer  for  the  Company's  products,
accounting for 17%, or approximately $6,500,000, of revenue for the three months
ended March 31, 1996. Digital accounted for 10% of the Company's revenue for the
first quarter 1996.

   
     Gross  margin:  Gross  margin for the three months ended March 31, 1996 was
     -------------
approximately $8,700,000 (22.8% of revenue), as compared to gross margin for the
three months ended March 31, 1995 of approximately  $5,600,000 (29% of revenue).
The decline in gross margin as a percentage  of revenue in 1996,  as compared to
1995,  stems  primarily  from a shift in revenue mix among the Company's  higher
margin Pick  systems and  post-sale  support  business and the  Company's  lower
margin Network Graphics Displays and General Display Terminal  products.  During
the  first  quarter  of  1996,  the  Company  recorded  a  warranty  reserve  of
approximately  $268,000  representing  an estimate of  liability  stemming  from
potentially  defective  material at customers'  sites. In addition,  the Company
recorded inventory reserves of approximately  $654,000.  Most of this amount was
comprised of approximately  $392,000 representing an estimate of excess material
on hand as of the end of the quarter, approximately $165,000 representing normal
and recurring  provisions  for inventory  shortages  and  approximately  $48,000
representing  depreciation on demonstration  equipment at customer sites. Of the
$392,000  provision  for excess  material,  $250,000  represented  a reserve for
memory  devices  due to the  significant  decline  in  market  prices  for  such
components and the remainder was due to standard provisions the Company makes in
the normal  course of business.  The Company is  developing a program which will
create demand for such excess material and believes such program may result in a
recovery of this reserve.  There can be no  assurances  that the Company will be
successful in its efforts.  The combined  effect of these reserves was to reduce
gross profit by 2.4%.
    

     Gross profit margins in future  periods may be affected by several  factors
such as sales volume,  shifts in product mix, pricing  strategies and absorption
of manufacturing costs.

     Sales  and  marketing   expenses:  Sales and marketing  expenses  increased
     --------------------------------  approximately  44%  ($800,000) due to the
TradeWave Acquisition,  as well as increases in advertising and public relations
activities to develop channel partners and expand market presence.  In addition,
the Company  opened a sales and  marketing  office in Europe.  This increase was
offset partially by the release of bad debt expense of approximately $430,000 in
connection  with the collection of doubtful  accounts which had been  previously
fully reserved.

     General and administrative  expenses:  General and administrative  expenses
     ------------------------------------ increased approximately $1,000,000, to
$2,300,000   (6%  of  revenue)  for  the  quarter  ended  March  31,  1996  from
approximately $1,200,000 (6.3% of revenue) for the quarter ended March 31, 1995.
The  increase  stems  from  expenses   associated  with  TradeWave  as  well  as
amortization of goodwill associated with the Company's acquisition of the VT and
Dorio product lines.

     Research and development  expenses:  Research and development  expenses for
     ----------------------------------  the  first  quarter  of 1996  increased
approximately  $500,000 over 1995. R & D expenses were approximately  $1,900,000
and $1,300,000 for the three months ended March 31, 1996 and 1995, respectively.
Research  and  development  efforts are being  expended on a line of network and
Internet access computers and to provide Internet products and services based on
a secure  technology  platform that can be customized and packaged together with
specific modules to meet customer requirements.

                                      -27-


<PAGE>
     Other  expense:  Interest  expense  (net of  interest  income)  amounted to
     --------------  approximately  $1,000,000  for the three months ended March
31, 1996  compared to  approximately  $300,000 for 1995.  The increase is wholly
attributable to the Digital Acquisition,  financed by the Company through Chase,
which  financing  was composed of both a term and  revolving  credit  line.  See
"-Liquidity and Capital Resources."


     Income tax  expense:  Income  taxes are  provided  in  accordance  with the
     -------------------   liability  method  of  accounting  for  income  taxes
pursuant to the Financial  Accounting Standards Board Statement No. 109. For the
three months ended March 31, 1996,  the  effective tax rate was 53.2% due to the
tax  treatment  of the  amortization  of  goodwill  associated  with the Digital
Acquisition.  The effective tax rate for the first  quarter,  1995, was 38%. Net
income:  For the three months ended March 31, 1996, net income was approximately
$400,000 (1% of revenue), compared to net income of approximately $1,800,000 for
the comparable period, 1995. Operating income increased 64.4% from approximately
$1,300,000 for the quarter ended March 31, 1995, to approximately $2,000,000 for
the quarter ended March 31, 1996.

     Earnings available for common  shareholders:  Earnings available for common
     -------------------------------------------   shareholders   declined  from
approximately  $1,600,000 ($0.04 per share) for the three months ended March 31,
1995, to approximately  $200,000  ($0.0048 per share) for the three months ended
March 31, 1996.  For the quarter  ended March 31, 1995,  earnings  available for
common shareholders included accretion, in the amount of $200,000 on mandatorily
redeemable  preferred  stock of the Company held by NCR. In connection  with the
Digital  Acquisition,  NCR agreed to refinance the  preferred  stock whereby the
Company  agreed to pay NCR  approximately  $500,000  per  annum,  which is being
accounted for as a dividend on the preferred  stock. For the quarter ended March
31, 1996, earnings available for common shareholders  included a dividend on the
preferred stock of approximately $100,000.

Charges Made in Quarter Ended December 31, 1995

     The Company recorded  nonrecurring  charges of approximately  $2,382,000 in
the quarter ended December 31, 1995, as follows:

               (i) $ 1,225,000 relating to TradeWave's acquisition of in-process
               technology from MCC;

               (ii)  $982,000  relating to the  prepayment  of the Congress debt
               facility  using the Chase  Credit Line  consisting  of a $700,000
               early  termination fee and $282,000 of unamortized  debt issuance
               costs; and

               (iii)  $175,000  for a  portion  of  the  costs  relating  to the
               Offering.

Years Ended December 31, 1995 and 1994

     Total  revenues:  Revenue  for  the  year  ended  December  31,  1995  were
     ---------------  $96,122,379,  as compared to $8,343,666 for the year ended
December 31, 1994.  The increase is wholly  attributable  to the  acquisition of
SunRiver Data  ($86,613,431) and TradeWave  ($1,165,282).  On a pro forma basis,
revenue  increased  approximately  20% for the year  ended  December  31,  1995,
compared to 1994.  Pro forma  revenue for the year ended  December 31, 1994 were
approximately $80,091,000.

     Revenue from the  Company's  Network  Graphics  Displays for the year ended
December  31, 1995  increased  $11,400,000  over pro forma  revenue for the year
ended December 31, 1994. Substantially, all of these revenues were from sales to
NCR and represent the roll-out of the Company's  new  "Chameleon"  product.  The
Company believes that sales of Unix-based Network Graphics Displays will decline
substantially  in the future because of the probability of a market trend toward
NT-based  solutions.  Additionally,  revenue from the Company's  General Display
Terminals increased $14,500,000,  or 44.3%, for the year ended December 31, 1995
over the pro forma  revenue for the year ended  December  31,  1994  because the
Company began shipping  General  Display  Terminals to IBM, a new customer,  and
also began shipping VT and Dorio General Display Terminals.  The Company expects
to substantially  increase revenue from General Display Terminals as it ramps up
VT and Dorio production during the first half of 1996; the Company believes that
this increase and increases in revenue from sales of NT-based  Network  Graphics
Displays  will offset the declines in revenue from sales of  Unix-based  Network
Graphics Displays.

                                      -28-
<PAGE>



     TradeWave revenue for the year ended December 31, 1995 were $1,165,282,  of
which $725,945 was derived from TradeWave's subcontracting work under a contract
with the U.S.  Department  of Defense  which is scheduled to expire in September
1996.  The  balance of  $439,336  of revenue  was  derived  from  licensing  and
commercial contract work. TradeWave's goal is to leverage its Internet expertise
to provide fully integrated,  Internet-based,  electronic  solutions that enable
businesses to communicate and conduct electronic commerce over the Internet with
their trading partners and customers. See "Business--Products and Services."

     Revenue  from  the   Company's   Pick-based   computer   systems   declined
approximately   $6,000,000  from  approximately   $10,500,000  to  approximately
$4,500,000  for the years  ended  December  31,  1994 and 1995.  The decline was
caused by significant  industry-wide  decreases in the average  selling price of
computer hardware,  particularly  PC-based systems, as well as a movement in the
Pick  market  away  from  proprietary  operating  systems  towards  more  "open"
computing environments. Post support revenues were adversely affected due to the
competitive  requirements of offering increased warranty periods, up from one to
three years, and due to the decline in Pick-based hardware unit sales.

     In response to the developments in the Pick market,  the Company formed the
GAI Partnership.  The Company believes that, in the declining Pick market, it is
beneficial to create a more significant  market presence by partnering with GAI.
As a result,  the GAI  Partnership  is one of the largest  providers in the Pick
marketplace.  The GAI  Partnership  has allowed the Company to reduce its active
participation  in the Pick systems  business in order to devote more time to its
core  businesses.  The Company  recorded  revenues from the GAI  Partnership  of
approximately $1,400,000 in 1995.

     In  response to a trend,  that began  several  years ago, of  industry-wide
declines in unit sales of General  Display  Terminals and average selling prices
per unit (which stabilized in 1995), the Company has been increasing its General
Display Terminals market share and either  maintaining or increasing its General
Display  Terminals margins by purchasing the Digital Assets and by promoting the
quality of its terminals and the flexibility of its  just-in-time  manufacturing
capabilities. The Company also positioned its MultiConsole Terminals as low-cost
alternatives  to serial  character  terminals in multi-user,  microcomputer  and
personal computer environments emphasizing  transaction-oriented processing. The
Company is developing a line of network  access  computers  which offer easy and
cost-effective  access to current  Unix-based  and emerging  NT-based  computing
environments.  This  product  line will  initially  be based on SunRiver  Data's
Network Graphics Displays technology. In addition, TradeWave recently introduced
a  suite  of  products  which  enables  companies  to  conduct  secure,  private
communications,  internally and with business partners.  See "Business- Products
and Services-Business of TradeWave."

     The Company's  strategy in increasing its share of market where the product
and market are mature is based upon its belief  that there will be a  continuing
substantial  demand for General Display  Terminals,  in part because of enhanced
performance,  and  additional  features,  including  MS Windows NT and  Internet
support, that allow General Display Terminals to compete favorably,  in terms of
price and  performance,  with  low-cost  personal  computers.  To this end,  the
Company will  leverage its  manufacturing  expertise and  distribution  networks
while research and  development  activities  within SunRiver Data are shifted to
software and hardware development that will deliver  Windows-based  applications
to the desktop.

                                      -29-
<PAGE>


     NCR  was  the  most  significant   customer  for  the  Company's  products,
accounting for 41.2% of revenue for the year ended  December 31, 1995.  Sales to
NCR grew approximately $4,100,000, from $35,500,000 to $39,600,000, for the year
ended  December 31, 1994 and 1995  respectively.  A substantial  portion of 1995
product  sales  to NCR are not  expected  to  reach a  comparable  level in 1996
because they were of the Company's "Chameleon" Network Graphics Displays used by
NCR in specific  projects  completed during the first quarter of 1996.  Although
NCR is contractually committed to purchase 90% of its terminal requirements from
the Company through December 9, 1999, it may under certain conditions cancel its
agreement  without  compensation  to the Company.  Digital is expected to be the
Company's  most  significant  customer in 1996.  While Digital is  contractually
committed to purchase 95% of its terminal  requirements from the Company through
October 23, 1999, it may terminate the agreement for cause without  compensation
to the Company.  The loss of NCR or Digital as a customer  would have a material
adverse effect on the Company's  results of operations  and liquidity.  Sales to
IBM represented 9.7% and 19.8%, respectively, of the Company's total revenue and
General Display Terminal revenue for 1995. The addition of IBM as a customer and
the  acquisition  of the VT and Dorio product lines are  diversifying a customer
base previously dominated by NCR.

     Based on  published  1994  industry  data,  the Company  believes it is the
second largest  manufacturer of General Display Terminals in the world and, as a
result,  the  Company  believes  it has a  competitive  advantage  over  smaller
manufacturers  with respect to large customers such as NCR,  Digital and IBM. In
addition,  the Company believes that SunRiver Data's focus on quality gives it a
competitive advantage over competitors that focus more on volume.

     Services  revenue,  which is principally  from maintenance of the Company's
Pick-based systems and depot repair of the Company's desktop products,  declined
21%,  or  approximately  $3,600,000  on a pro forma  basis,  from  approximately
$16,800,000  to  approximately  $13,200,000.  Despite the  increases  in certain
warranty  periods during which services are free,  post sale support  revenue of
desktop products did not decrease because the Company  increased service charges
and  serviced  terminals  manufactured  by  others.   Maintenance  revenues  for
Pick-based  systems declined due to the increase in the warranty period but also
due to the movement of the installed base to the GAI Partnership.

     Gross  margin.  Gross  margin  for the year  ended  December  31,  1995 was
     -------------
$26,738,138  (27.8% of revenue),  as compared to gross margin for the year ended
December 31, 1994 of $3,454,080 (41.4% of revenue).  On a pro forma basis, gross
margin for the year ended December 31, 1994 was approximately $22,851,650 (28.5%
of  revenue),   exclusive  of  inventory  reserve  provisions  of  approximately
$4,046,000  (4.0% of  revenue).  A  substantial  portion  of the 1994  inventory
provisions  resulted  from a  revision  in the  formula  to  estimate  inventory
utilization.  The 1994 gross margin of 41.4% of revenue  excluded the results of
operations  of ADDS  prior to  December  9, 1994 and  included  the full year of
revenue of the  Company's  high margin  MultiConsole  Terminals.  The  inventory
reserve  provision  in 1995 was  $99,000,  which is more  representative  of the
annual provision  requirement.  The decline in gross margin in 1995, as compared
to pro forma gross margin for 1994,  stems primarily from a shift in revenue mix
among the Company's  higher margin Pick systems and post-sale  support  business
and the Company's  lower margin Network  Graphics  Displays and General  Display
Terminal  products.  In a  continuing  effort to maintain  and improve  margins,
management  has focused on quality,  flexibility,  and product cost  reductions,
thereby  increasing  product  margins over prior years in an industry  otherwise
characterized by commodity  pricing.  The acquisition from Digital of the VT and
Dorio General  Display  Terminal  products will further  enhance  margins as (i)
sales of General Display Terminals are expected to increase  substantially  and,
accordingly,  the Company will more fully utilize its production capacity,  (ii)
it increases the Company's ability to advantage volume purchase  discounts,  and
(iii) it  significantly  expands the Company's  distribution  network and global
reach.

                                      -30-
<PAGE>


     From time-to-time  margins are adversely  affected by industry shortages of
key  components.  The  Company  emphasizes  product and cost  reductions  in its
research  and  development   activities  and  frequently  reviews  its  supplier
relationships  with the view to  obtaining  the best  component  prices that are
available. See "-Asset Management."

     In connection with the  transitioning  of manufacturing of the VT and Dorio
products to SunRiver  Data,  the Company is  experiencing a shortage of a custom
component required to manufacture a key model of the VT and Dorio products.  The
Company  believes this shortage will shift sales of between $2.5 million to $3.5
million of these  products  from the second to the third and fourth  quarters of
1996.  To  ameliorate  the impact of this shift,  the  Company  believes it will
satisfy a portion of the demand with an alternative product.

     Operating  expenses.  For the  year  ended  December  31,  1995,  operating
     -------------------
expenses were $23,104,629  (24.0% of revenue),  including expenses of $4,257,834
for  TradeWave,  compared  to pro forma  expenses of  approximately  $21,746,382
(27.2% of revenue)  for 1994.  See "--Years  ended  December 31, 1994 and 1993 -
Operating Expenses" for an explanation of the decrease.

     Pro  forma  sales and  marketing  and  research  and  development  expenses
declined both nominally ($411,000 and $2,206,000  respectively) and as a percent
of sales for 1995 compared to 1994.

     In April 1995, the Company  allocated  substantially  all of the $1,300,000
purchase price of the TradeWave  Technology  (inclusive of capitalized  costs of
approximately  $300,000  directly  related  to  the  TradeWave  Acquisition)  to
purchased intellectual property.  This allocation was based upon the belief that
the web browser and directory  technology  included in the TradeWave  Technology
were ready to be  commercialized  profitably.  Subsequently in 1995,  management
recognized  that  sales  practices  of its  Internet  competitors  of  providing
Internet  browser  software  free of charge and  advertising  space in  Internet
directories  free or for a nominal charge had impaired the revenue  potential of
this  technology.   Nevertheless,  this  technology  is  considered  a  valuable
component of TradeWave's  Virtual Private  Internet  products.  In October 1995,
TradeWave  developed a new strategic plan, which  de-emphasized  the web browser
and  directory  services  technology  included in the TradeWave  Technology  and
instead  emphasized  the  Company's  Virtual  Private  Internet  solution  which
integrates  applications,   information  servers,  directory  services,  browser
software  and  security.  Based on this  revised  strategic  plan,  the  Company
recognized  that no significant  revenues would result until  development of the
integrated  Virtual  Private  Internet  solution was  completed and released for
commercialization.  Accordingly,  in the quarter  ended  December 31, 1995,  the
Company  recognized a  $1,225,309  million  charge  associated  with  in-process
research and development.

     General  and  administrative  expenses  increased,  on a pro  forma  basis,
approximately  $4,000,000,  to $7,300,000 (7.6% of revenue) for the period ended
December 31, 1995 from  $3,338,502  for the period ended  December 31, 1994. The
increase stems from expenses  associated  with  TradeWave  ($976,724) as well as
$386,061 of amortization of goodwill  associated with the Company's  acquisition
of TradeWave,  SunRiver Data and the VT and Dorio product  lines.  Additionally,
the 1994 expense  excludes  approximately  $2,200,000  of allocated  general and
administrative  expenses  from NCR  relating  to  pension  and post-  retirement
benefits.

     Management  expects  marketing  and  corporate  communication  expenses  to
increase in succeeding periods as the Company undertakes aggressive  advertising
and public  relations  activities  to develop  channel  partners  and expand its
market presence. Marketing and sales expenses are also expected to increase (but
decline as a percent of  revenue) as the  Company  absorbs  the General  Display
Terminal  product lines  purchased  from  Digital.  The Company is expanding its
European sales presence and its marketing  development  programs to support such
absorption. See "Business - Sales and Marketing".


                                      -31-
<PAGE>


     Research and  development  expenses  within  SunRiver  Data are shifting to
software and hardware development that will deliver user-friendly  Windows-based
applications to the desktop while  maintaining  current cost and  administrative
benefits  of the  shared  resource  multi-user  computing  model.  Research  and
development  efforts are also being  expended on a line of network and  Internet
access  computers.  Within  TradeWave,   development  efforts  are  focusing  on
providing  Internet products and services based on a common technology  platform
that can be  customized  and packaged  together  with  specific  modules to meet
customer requirements.

     Other  expense.  Interest  expense  (net of  interest  income)  amounted to
     --------------
$1,967,432  for the year ended  December 31, 1995  compared to $96,996 for 1994.
The  acquisition  of  SunRiver  Data was,  in part,  financed  by the  Company's
issuance of the NCR Note, which bears interest at 8% per annum. In addition, the
Company financed its working capital  requirements from December 9, 1994 through
October 23, 1995 under a credit  line which  required  payment of interest of 2%
over the prime rate. See "-Liquidity and Capital Resources."

     Income tax expense. During the fourth quarter of 1995, the Company recorded
     ------------------
a reversal of a deferred tax valuation allowance resulting in a reduction in tax
expense of approximately $1,100,000. The reversal of the valuation allowance was
based  primarily  on  two  factors:   first,   four   consecutive   quarters  of
profitability  following the acquisition of SunRiver Data, including the effects
of the  acquisition  of the Digital  Assets in the fourth  quarter of 1995;  and
second,  a new business  plan for TradeWave  which  resulted in  projections  of
increased revenue and minimized losses during 1996. These factors, among others,
contributed in large part to management's  determination that it was more likely
than not that the deferred tax assets would be realized  through  future taxable
earnings or alternative tax strategies.

     Income from discontinued  operations.  For the year ended December 31, 1995
     ------------------------------------
the Company recorded a loss of $223,442  relating to its investment in AmCan and
realized a gain of $1,372,239 from the sale,  completed  January 9, 1995, of the
Quote Business.

     Extraordinary loss on early extinguishment of debt. During October 1995 the
     --------------------------------------------------
Company  incurred  expenses of  approximately  $589,000 (net of a tax benefit of
approximately  $393,000),  in  connection  with the  financing  for the  Digital
Acquisition,  of an early termination fee under the Company's previous revolving
line-of-credit   and  related  costs  that  had  been   capitalized   when  such
line-of-credit was originally obtained.

     Net income. For the year ended December 31, 1995, net income was $2,609,927
     ----------
(2.7% of revenue), compared to net income of $37,618 for the year ended December
31, 1994.  Operating income,  excluding the non-recurring  charge for in-process
technology,  for the  year  ended  December  31,  1995 was  $4,858,818  (5.1% of
revenue) as compared to a pro forma loss for the year ended December 31, 1994 of
$2,940,732.  Income from  continuing  operations for the year ended December 31,
1995  was  $2,050,307.   On  a  pro  forma  basis,   the  net  income  increased
approximately  $6,892,000  for fiscal  year 1995  versus a pro forma net loss of
approximately $4,282,000 for the year ended December 31, 1994.

     Earnings available for common  shareholders.  Earnings available for common
     -------------------------------------------
shareholders  increased  from a loss of $26,222 for the year ended  December 31,
1994 to income of $167,739 for the year ended  December  31, 1995.  For the year
ended December 31, 1994,  earnings  available for common  shareholders  included
accretion in the amount of $63,840 on  mandatorily  redeemable  preferred  stock
held by NCR. In connection with the Digital Acquisition, NCR agreed to refinance
the preferred  stock  whereby the Company  agreed to pay NCR $497,657 per annum,
and which is being accounted for as a dividend on the preferred  stock.  For the
year ended December 31, 1995 earnings available for common shareholders included
a dividend on the preferred stock of $93,130 and accretion to preferred stock of
$680,803.

                                      -32-
<PAGE>

Years ended December 31, 1994 and 1993

     Total revenue: Revenue for the year ended December 31, 1994 were $8,343,666
     -------------
representing  a net increase of $5,529,189  from  $2,814,477  for the year ended
December 31, 1993.  Most of this increase was due to the acquisition of SunRiver
Data.  To  a  lesser  extent,  revenue  was  augmented  by  increased  sales  of
MultiConsole Terminals. The increase in MultiConsole Terminal sales was a result
of increased marketing and promotional activities.

     On an unaudited pro forma basis, revenue declined 10.5% from $89,516,293 in
1993 to $80,091,206 in 1994.  The reduction was due  substantially  to a revenue
decline  of  approximately  $7,500,000  in  sales  of  Mentor  Systems  business
(described  under  "Business-Products  and  Services") as well as a reduction of
approximately  $1,200,000  in  associated  post-support  activity.  The  decline
stemmed from  significant  industry- wide decreases in the average selling price
of computer hardware,  particularly  PC-based systems,  as well as a movement in
the Pick market away from  proprietary  operating  systems  towards  more "open"
computing  environments.  In 1994, the Company's key European VAR introduced its
own product,  further eroding market share.  Maintenance  revenues declined both
due to the  decrease in Mentor  System  hardware  sales and the  increase in the
standard warranty period from one to three years.

     Gross margin:  Gross margin increased by $2,277,193 to $3,454,080 (41.4% of
     ------------
revenue) for the year ended December 31, 1994 from $1,176,887 (41.8% of revenue)
for the year ended  December  31,  1993.  Most of this  increase  was due to the
acquisition of SunRiver Data.

     On a pro forma basis,  gross margin declined 3.4% from  $19,472,406 in 1993
to $18,805,650 in 1994. As a percent of revenue,  gross margin improved to 23.5%
in 1994 from 21.8% in 1993, due substantially to price  increase-related  margin
improvement  in the Company's  professional  services  business,  as well as the
introduction of the lower cost "Chameleon" Network Graphics Displays. Offsetting
decreases in gross margins resulted from increases in inventory reserves in 1993
of $3,062,968  and  $3,977,578 in 1994, the majority of which related to Network
Graphics  Displays and a decline in revenues  from the  Company's  higher margin
Mentor Systems. See "- Asset Management."

     Operating  expenses:  Operating  expenses  declined  (on a pro forma basis)
     -------------------
26.1% or $7,666,622 from $29,413,004 (32.9% of revenue) to $21,746,382 (27.2% of
revenue) for the years ended 1993 and 1994, respectively.  During February 1994,
ADDS  completed  implementation  of a  voluntary  early  retirement  program and
implemented  an  involuntary  reduction-in-force.  During  December,  1994,  the
Company,  in  conjunction  with  the  SunRiver  Data  Acquisition,   implemented
additional reduction-in-force actions affecting 39 of the approximately 385 ADDS
employees.  Pursuant to the SunRiver Data  Acquisition  Agreement,  the expenses
associated  with this action were borne by NCR.  Further  following the SunRiver
Data Acquisition,  management implemented a series of expense controls to better
ensure near-term profitability.

     General and administrative  expenses:  General and administrative  expenses
     ------------------------------------
increased by $582,883 to $992,122 (11.9% of revenue) for the year ended December
31, 1994 from $409,239  (14.5% of revenue) for the year ended December 31, 1993.
Most of the increase was due to the  acquisition  of SunRiver  Data.  Salary and
related  expenses also increased due to increases in staff prior to the SunRiver
Data  Acquisition.  Salaries  and bonuses for the year ended  December  31, 1994
increased to  approximately  $417,000 from  approximately  $128,000 for the year
ended  December 31, 1993 and  increased as a percentage  of revenue to 5.0% from
4.5% during this period.


                                      -33-
<PAGE>

     On a pro forma basis,  general and  administrative  expenses declined 37.2%
from $5,318,286 (5.9% of revenue) for the year ended 1993 to $3,338,502 (4.2% of
revenue) for the year ended 1994. See "-Operating expenses."

     Sales and marketing  expenses:  Sales and marketing  expenses  increased by
     -----------------------------
$770,839 to $1,091,532  (13.1% of revenue) for the year ended  December 31, 1994
from $320,693  (11.4% of revenue) for the year ended December 31, 1993.  Most of
the increase was due to the acquisition of SunRiver Data and a general  increase
in market development activities. Salaries, commissions and bonuses for the year
ended December 31, 1994 increased to approximately  $535,000 from  approximately
$193,000 for the year ended  December 31, 1993 and  decreased as a percentage of
revenue to 6.4% from 6.9% during this period.

     On a pro forma  basis,  sales and  marketing  expenses  fell to  $8,757,866
(10.9% of revenue) for the year ended 1994 from  $12,439,976  (13.9% of revenue)
for the year  ended  1993.  In  addition  to the  expense  reduction  related to
reductions-in-force,  the Company increased its reserve for bad debts in 1993 to
better  reflect  the  realizability  of  collection  of certain  of the  Company
accounts  receivable.  Bad debt for 1993 was  $1,251,214 as compared to $465,673
for 1994. See "-Operating expenses."

     Research and development:  Research and development  expenses  increased by
     ------------------------
$497,609 to $990,281  (11.9% of revenue)  for the year ended  December  31, 1994
from $492,672  (17.5% of revenue) for the year ended December 31, 1993.  Most of
the increase was due to the  acquisition of SunRiver Data.  Salaries and bonuses
for the year ended  December 31, 1994 increased to  approximately  $599,000 from
approximately  $255,000 for the year ended  December 31, 1993 and decreased as a
percentage  of revenue to 7.2% from 9.1% during  this  period.  See  "-Operating
expenses."

     On a pro forma basis, the research and development expenses decreased 17.2%
from  $11,654,742  (13.0% of revenue) to  $9,650,014  (12.0% of revenue) for the
periods ended December 31, 1993 and 1994, respectively.

     Interest expense and Other income or expenses:  Interest expense  increased
     ---------------------------------------------
to $96,996 in 1994 from $35,774  in 1993 as a result of increased  borrowing for
the  SunRiver  Data  Acquisition  and to  provide  working  capital.  The annual
interest  rate paid by the Company  under  these loans was two points  above the
lender's  prime  lending rate.  Other  expenses of $60,531 were incurred for the
year ended  December  31, 1994 as  compared to income  earned of $11,323 for the
year ended  December  31,  1993.  Most of this  change  represents  a charge for
non-capitalized expenses in connection with the SunRiver Data Acquisition.

     On a pro  forma  basis,  interest  expense  and other  income  or  expenses
declined to $1,340,868 for the year ended December 31, 1994 from  $3,413,025 for
the year ended  December 31, 1993.  Included in 1993 expenses was  $1,512,500 in
litigation  expense  awarded  under an  arbitration  ruling and  relating  to an
alleged  breach of oral  contract  under which  the Company  was to distribute a
software product for Electronic Data Processing plc. (EDP), a distributor of the
Company's products.

     Income tax  expense:  All of the income tax expense of $185,000 for 1994 is
     -------------------
attributable to the SunRiver Data Acquisition. SunRiver Group incurred no income
tax liability during 1994 and 1993.


                                      -34-
<PAGE>

     Net income: Net income increased to $37,618 for the year ended December 31,
     ----------
1994 from a loss of $70,168  for the year ended December 31, 1993. This increase
is mostly attributable to the SunRiver Data Acquisition.

     On a pro forma basis,  the net loss of the Company  declined to  $4,281,600
for the year ended December 31, 1994 from a net loss of $13,353,623.

Impact of Inflation

     The  Company  has  not  been  adversely   affected  by  inflation   because
technological  advances and competition  within the microcomputer  industry have
generally caused prices of products sold by the Company to decline.  The Company
has flexibility in its pricing and could, if necessary, pass along price changes
to most of its customers.

Liquidity and Capital Resources

     The discussion  below regarding  liquidity and capital  resources should be
read together with the information  included under  "Business-Financing  for the
Digital   Acquisition,   -Restructuring  of  Obligations  to  NCR,   -Additional
Financing."

     Working  capital  was  approximately  $14,700,000  as of  March  31,  1996,
$15,429,299  as of December 31, 1995 and  $6,764,112 as of December 31, 1994. On
October 23, 1995, the Company's  $14,000,000  revolving  credit loan arrangement
with Congress Financial Corporation (the "Congress Credit Line") was replaced by
a  $40,000,000  facility  provided  by Chase  in  connection  with  the  Digital
Acquisition.  Borrowing  under the Congress  Credit Line bore interest at 2% per
annum  above the prime rate and was based on a formula of up to 85% of  eligible
receivables  and up to 50% of eligible  inventory.  At December  31,  1994,  the
Company owed $4,654,922 under the Congress Credit Line.

     The Chase Credit Line  consists of a $20,000,000  revolving  line of credit
("Revolving  Loan") and a $20,000,000  term loan ("Term Loan").  Borrowing under
the Revolving Loan is based on a borrowing base formula of up to 80% of eligible
receivables,  plus  50% of  delineated  eligible  inventory,  plus  30% of  non-
delineated eligible inventory. Up to $7,500,000 is available under the Revolving
Loan for  letters of credit.  At  December  31,  1995,  the  Company  owed Chase
$28,000,000,  of  which  $8,000,000  was  owed  under  the  Revolving  Loan  and
$20,000,000  was owed under the Term Loan.  At March 31, 1996,  the Company owed
Chase  $28,000,000,  of which  $9,500,000  was owed under the Revolving Loan and
$18,500,000  was owed under the Term Loan.  The Term Loan is repayable in eleven
quarterly installments,  of which the first four installments are $1,500,000 and
the remaining seven  installments are $2,000,000.  The first  installment of the
Term Loan was due March 31, 1996, and the final installment is due September 30,
1998, the same day the Revolving Loan terminates.  At the Company's option,  the
Revolving  Loan and Term Loan bear  interest  at either the base rate plus 1.25%
(subject to reduction),  or the London  Interbank Offer Rate ("LIBOR") plus 2.5%
(subject to  reduction).  The base rate is the higher of (i) the  Federal  Funds
Rate of the Federal Reserve, plus 1/2 of 1%, or (ii) the Prime Rate of Chase. At
February  29,  1996 the  Company's  indebtedness  under the Chase Line of Credit
consisted of the $20,000,000  Term Loan bearing  interest at 8.19% per annum and
$11,000,000  under the Revolving  Loan bearing  interest at 8.55%.  At March 31,
1996, the Company had approximately  $6,500,000 of availability  remaining under
the Revolving  Loan.  As a result of the  borrowing-  base  formula,  the credit
available  to the  Company  could  be  adversely  restricted  in the  event  the
Company's sales decline.


                                      -35-
<PAGE>

     Net cash  provided by  operating  activities  during the three months ended
March  31,  1996  amounted  to  approximately  $1,000,000.  This  provision  was
primarily  attributable to an increase of approximately  $2,200,000 and $800,000
in trade receivables and inventory respectively, offset by decreases in accounts
payable  and  accrued  expenses of  approximately  $1,600,000.  Net cash used in
investing activities for the three months ended March 31, 1996 was approximately
$500,000 and related to the  acquisition  of capital  assets.  Net cash provided
from  financing  activities was  approximately  $1,200,000 for the quarter ended
March 31, 1996 and was composed of $1,500,000 from the Revolving Loan to finance
the working  capital needs of SunRiver Data,  offset by a decrease of $1,500,000
in the Term Loan due to scheduled repayment;  approximately  $1,100,000 from the
issuance of stock, of which  approximately  $500,000 was used to provide working
capital for TradeWave and the balance used by the Company to repurchase  275,000
restricted  shares of its Common  Stock at $1.80 per share;  and the issuance of
convertible debt of $1,500,000 was used to purchase 450,000 restricted shares of
the Company's Common Stock at $1.80 per share.

     Net cash used in operating  activities  during the year ended  December 31,
1995  amounted  to  $9,322,058.  This  usage was  primarily  attributable  to an
increase  of  approximately  $12,361,000  in  trade  receivables  and  inventory
increases of $7,595,096 of VT and Dorio General Display  Terminals  manufactured
by Digital for SunRiver Data which were offset by increases in accounts  payable
and accrued  expenses of $9,156,144.  Net cash used in investing  activities for
the year ended December 31, 1995 was  $15,606,141 and related to the acquisition
of  TradeWave,  the VT and Dorio  product  lines and  capital  assets.  Net cash
provided from financing  activities was  $25,265,355 for the year ended December
31, 1995 and was primarily composed of $20,000,000 from the Term Loan to finance
the Digital  Acquisition;  $2,164,243  from the issuance of stock to finance the
Digital  Acquisition and provide working capital for TradeWave;  the issuance of
convertible   debt  of   $4,575,000   to  finance  the   TradeWave  and  Digital
Acquisitions,  and $3,365,550 from the Chase revolving line of credit to support
the working capital needs of SunRiver Data.

     In  addition  to  obligations   previously  discussed,   long-term  capital
requirements at December 31, 1995 included: (i) a secured note payable to NCR of
$8,000,000 (the "NCR Note") bearing interest at 8% per annum, payable quarterly,
with principal due on December 31, 1997; (ii)  $3,554,692  payable upon exercise
of the Put  Option;  (iii) a lease  commitment  of  $248,113  per  year  through
November 1997 for the Company's  Orlando,  Florida facility,  a portion of which
the Company is  subleasing  for an annual rent of  approximately  $53,000;  (iv)
obligations of TradeWave discussed below; and (v) a lease commitment of $106,557
per year through December 1998 for the Austin, Texas headquarters  facility. See
"Business-Manufacturing."

     The terms of the NCR Note and the Put Option were  restructured  in October
1995,  in  connection  with the Digital  Acquisition.  The Amended Put Option is
exercisable  at  $3,554,692  during the period  January 30 through  December 31,
1999. The Company agreed to pay NCR $497,657 in cash or the Company's registered
Common  Stock on each  October 20 until the  Amended  Call Option or Amended Put
Option is exercised. In addition, the maturity date of the NCR Note was extended
to January  31,  1999 from the  earlier of  December 9, 1997 or the closing of a
public  offering by SunRiver Data or the Company.  See "Business - Restructuring
of Obligations to NCR."

                                     -36-
<PAGE>

   
     In addition, $2,500,000 is required in 1996 and 1997 ($350,000 of which has
been paid in 1996) to fund  TradeWave's  obligations  to MCC under the TradeWave
Acquisition  Agreement  ($900,000) and under the TradeWave  Technology Agreement
($1,600,000); of the $2,500,000, $1,500,000 is due in 1996 and $1,000,000 is due
in 1997. SunRiver Group has guaranteed TradeWave's  obligations to make payments
to MCC under the  TradeWave  Technology  Agreement  and the  Company  is jointly
obligated  with  TradeWave  for the payment of $250,000  which was due under the
TradeWave Acquisition Agreement on May 31, 1996 and is now past due. The Company
will satisfy the $250,000 obligation by delivering 60,000 Company Shares to MCC,
of which 10,000 shares  constitute the 20% premium  payable to MCC in connection
with such delivery.  Upon payment by SunRiver Group or the Company to MCC of any
of TradeWave's obligations, the payor will become a creditor of TradeWave to the
extent of such payment.

     The Chase Credit Line limits the amount of (i) TradeWave  indebtedness that
can be guaranteed by the Company to  $1,250,000,  (ii)  dividends  from SunRiver
Data to the Company to $200,000  per year and (iii) net  proceeds  from sales of
the  Company's  equity  securities  that can be  retained by the Company so that
amounts owed under the Chase Credit Line can be prepaid  using a portion of such
proceeds.  The Company is a guarantor of  TradeWave  equipment  financing  and a
guarantor or  co-obligor  of payments due to MCC  totaling  $300,000,  described
above.  Payments  due to MCC which  exceed such  $300,000  and  working  capital
requirements  of TradeWave,  which are likely to exceed cash flow generated from
its operations,  may require substantial additional financing from sources other
than the Company.  In an attempt to secure the capital  required for  TradeWave,
the Company is discussing  various  avenues of financing,  including  commercial
lending  and  equity   investment. 

     In this  regard,  the Company has engaged a placement  agent  ("Agent")  to
sell, on a best efforts basis,  up to 420,000 shares of TradeWave,  constituting
up to  approximately  11% of the TradeWave common stock  outstanding  after such
sale,  for  $11.90  per  share  or  up to  $4,998,000  (the  "TradeWave  Private
Placement").  The Agent  will be paid a fee of 5% of the gross  proceeds  of the
TradeWave  Private  Placement  and  warrants to purchase up to 39,000  shares of
TradeWave  common  stock at an  exercise  price of $14.875  per  share.

     In the event  TradeWave does not consummate by December 31, 1996 an initial
public  offering of its common stock,  with maximum  proceeds to TradeWave of at
least  $10,000,000,  the purchasers in the TradeWave  Private  Placement will be
issued a warrant to purchase up to 30,000 shares of TradeWave common stock at an
exercise  price of $11.90 per share and may require  TradeWave  to redeem all or
part of their  shares for a price per share equal to 1.9833 times the average of
the closing bid prices of the Company's  Common Stock over the ten business days
commencing on the last day of certain  exercise periods during the first half of
1997. In the event  TradeWave  cannot make such  redemption for any reason,  the
Company will be required to purchase the redeemable  TradeWave shares at a price
equal to, and solely out of,  the  proceeds  of the sale of up to  approximately
833,000 shares of Common Stock offered by this Prospectus.  For their consent to
the possible sale of up to 833,000  shares of the Company's  Common Stock to pay
for such  redemption,  Chase and other banks  participating  in the Chase Credit
Line will be granted warrants to purchase up to an aggregate of 26,250 shares of
TradeWave  common  stock  at an  exercise  price  of $7.14  per  share.  Because
TradeWave is in an early stage of development,  the Company will not recognize a
gain from the TradeWave Private Placement.

 
                                      -37-
<PAGE>

    There can be no assurance  that the  TradeWave  Private  Placement  will be
completed  in whole or in part or on the  terms  described  above.  In the event
adequate  funds cannot be raised on terms  acceptable  to TradeWave  through the
TradeWave Private Placement or another private  placement,  TradeWave's  capital
requirements may be met through the sale by the Company of such number of shares
of common stock offered by this Prospectus as is permitted by Chase.

     TradeWave has commenced preparing for a firm commitment underwritten public
offering of its common stock that is currently planned for September 1996. It is
expected that the number of shares of common stock to be offered will constitute
up to  approximately  25 percent of TradeWave's  outstanding  common stock after
giving  effect to the  offering  but before  giving  effect to the  exercise  of
TradeWave's  outstanding  options and warrants.  TradeWave's ability to complete
the  offering  will  depend  on a number  of  factors,  including  stock  market
conditions.
    
     At March 31, 1996, the Company's  total  long-term  debt was  approximately
$27,600,000  and the current  portion of the  long-term  debt was  approximately
$7,100,000.  At December  31,  1995,  the  Company's  total  long-term  debt was
approximately  $29,255,000,  and the current  portion of the long-term  debt was
approximately $6,631,000. The acquisitions made by the Company in 1994 and 1995,
along with the  implementation  of  management's  strategy,  have positioned the
Company as the world's  second  largest  provider of General  Display  Terminals
(based on 1994  published  industry  data) and as a participant  in the emerging
market known as the  "Internet".  The Company  believes  that cash  generated by
SunRiver Data's  operations will be sufficient to pay the Company's  current and
long-term debts, when due, except that the Company will be required to refinance
the mortgage of  $8,000,000  on its  Hauppauge  facility when due on January 31,
1999 and the payment of obligations  of TradeWave to MCC may require  additional
financing as described above.

     Furthermore, the Company anticipates expenses of approximately $435,000, of
which  approximately  $200,000 will be paid during 1996 and the balance was paid
in 1995,  to  implement  the  settlement  reached  between  the  Company and Sun
Microsystems,  Inc. that requires the Company to stop using any SunRiver-  based
trademark   or  trade  name  after  April  23,  1997,   except   under   limited
circumstances. The Company believes that cash flow generated from operations and
credit  available  under the Chase Credit Line will be sufficient to cover these
expenditures.

     The Company's  principal  obligations under the Amended Put Option come due
after the  expiration  of the Chase  Credit Line and the Company will attempt to
finance the payment of this obligation as part of a replacement  credit facility
which will be required to refinance the  Company's  existing  revolving  line of
credit.  Company  Shares may be issued to NCR or sold, and the proceeds used, to
pay the $497,657 Annual Payment Amount to NCR.


                                      -38-
<PAGE>

Asset Management

     Inventory.  Management has  instituted  policies and procedures to maximize
     ---------
product  availability  and delivery while  minimizing  inventory levels so as to
lessen the risk of product obsolescence and price fluctuations.  Most components
and  sub-assemblies  are stocked to provide for an order-to-ship  cycle of seven
days. The Company follows an inventory cycle count program which dictates either
monthly,  quarterly,  or semi-annual  physical  inventory  counts depending upon
product cost and usage. Additionally,  an annual wall-to-wall physical count is
conducted with results compared to the Company's perpetual inventory records.

     The Company utilizes various subcontractors that manufacture  subassemblies
and  component  parts of its products  based on  specifications  supplied by the
Company.   As  a  guideline,   the  Company   attempts  to  have  two  qualified
subcontractors  for each of its high dollar  value,  long lead time,  customized
components  which it chooses to  outsource.  In certain  cases,  the Company may
decide to purchase  components from only one of the qualified  subcontractors in
an attempt to control  manufacturing  overhead costs tied to supplier management
and development. In all cases, backup qualified subcontractors are identified by
the Company in the event that  termination of the primary source could occur. If
such termination occurs, the Company may experience short-term production delays
of six to ten  weeks,  increases  in  material  and  freight  costs  and loss or
deferment of sales revenue as the alternate  subcontractor  initiates production
runs and expedites delivery to the Company. Furthermore,  worldwide shortages of
raw material  creates  supply  problems for the computer  industry  from time to
time.  Such supply  shortages  may cause market price  increases  and  allocated
production runs which could have an adverse affect on the Company's business.

     On a pro forma basis,  inventory  turnover was 3.2 times in 1993 versus 4.5
times in 1994, and 3.2 times in 1995. The inventory turnover rate increased from
1993 to 1994 primarily due to a significant decline in the net average inventory
position of the Company from  $14,210,727  for 1993 to $11,232,443 for 1994. The
inventory  turnover  decline from 1994 to 1995 is  attributable to the inventory
increases  necessary to support the Digital Acquisition during the transition of
production  of  the VT and  Dorio  product  lines  to  the  Company's  Hauppauge
manufacturing  facility.  Management created inventory reserve provisions,  on a
pro forma  basis,  of  $3,020,652  for 1993 and  $4,350,763  for 1994 based on a
revision, in July, 1994. Inventory reserve provisions for 1995 were $99,000.

     Accounts  receivable.  The Company sells its products on prepayment and net
     --------------------
30 day terms.  Prior to the SunRiver Data Acquisition,  the Company  experienced
minimal  write-offs  of accounts  receivable.  On a pro forma basis,  receivable
turnover was 8.9 in 1993, 7.8 in 1994 and 8.3 in 1995.

New Accounting Standards

     In October 1995, the FASB issued Statement 123, "Accounting for Stock-Based
Compensation"  ("Statement 123"), which establishes fair value-based  accounting
and reporting  standards for all  transactions in which a company acquires goods
or services by issuing its equity  securities,  including all arrangements under
which employees receive stock based compensation.  Statement 123 encourages, but
does not  require,  employers  to  adopt  fair  value  accounting  to  recognize
compensation expense for grants under stock-based  compensation plans.  However,
companies  must comply with the disclosure  requirements  set forth in statement
123 which is effective for fiscal years  beginning  after December 31, 1995. The
Company expects to adopt only the reporting standards of Statement 123.

     In  March  1995,  the  FASB  issued  Statement  121,  "Accounting  for  the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of"
("Statement  121"),  which  addresses  the  accounting  for  the  impairment  of
long-lived  assets,  certain  identifiable  intangibles and goodwill  related to
those  assets  to be  held  and  used.  It also  addresses  the  accounting  for
long-lived  assets and  certain  identifiable  intangibles  to be  disposed  of.
Statement  121 has an  effective  date of January 1, 1996.  The Company does not
expect  application  of  Statement  121 to have a  significant  impact  upon the
Company's financial statements.

                                      -39-
<PAGE>


                                    BUSINESS

General

     The Company is engaged,  through operating  subsidiaries,  in designing and
manufacturing  graphics  and text  computer  terminals  for  business use and in
developing  Internet software for businesses.  The Company's general strategy is
to be a provider of devices which provide access to corporate  network computing
environments,  and software for secure,  private  communications  and electronic
commerce over the Internet. The Company has two operating subsidiaries, SunRiver
Data and TradeWave.

     SunRiver  Data  designs,  assembles,  sells and  supports  General  Display
Terminals,  Network  Graphics  Displays  and  Advanced  Workgroup  Technologies,
including  MultiConsole  Terminals. A partnership formed in May 1995 by SunRiver
Data  and  General  Automation,  Inc.  ("GAI"),  and  managed  by GAI,  designs,
integrates,  sells and supports  multi-user  computer  systems running  SunRiver
Data's and GAI's  version of the database  system  licensed  from Pick  Systems.
SunRiver Data also offers  post-sale  customer  support services for its desktop
terminals.   SunRiver  Data's  products  and  services  are  offered  solely  to
businesses.

     In October  1995,  SunRiver Data  acquired  assets  relating to the General
Display  Terminal  products of  Digital,  including  the "VT(R)" and  "Dorio(R)"
brands. As a result, based on 1994 published industry data, the Company believes
SunRiver Data is the second largest manufacturer of General Display Terminals in
the  world  with an  installed  user  base  of more  than  5,000,000  units.  No
manufacturing  facilities were included in the Digital Assets. SunRiver Data has
transferred  all  production of the VT and Dorio  product  lines from  Digital's
facilities in the Far East to SunRiver Data's plant in Hauppauge,  New York. See
"Recent Developments-Purchase of Digital's Assets" and "-Manufacturing."

     TradeWave  develops and sells Internet  software  products and  value-added
network  services  which enable  desktop  computer  users to conduct  commercial
transactions by way of the Internet.

Products and Services

     General Display  Terminals.  The Company's  General  Display  Terminals are
     --------------------------
ANSI/ASCII desktop terminals,  which generally do not have graphics capabilities
but some of  which  have  limited  graphics  capabilities.  The  Company  offers
standard  and  custom  models,  primarily  for  data  entry  and  point  of sale
activities. Most of the Company's General Display Terminal customers are retail,
financial,  telecommunications  and wholesale distribution  businesses.  General
Display Terminals are sold by the Company under the Company's ADDS(R),  Dorio(R)
and VT(R) trademarks.  The ADDS, Dorio and VT brands are complementary products,
providing slightly different features to various user segments.

     In 1994 and 1995, approximately 44% and 41%, respectively,  of the combined
pro forma sales of the Company were to NCR. In connection with the SunRiver Data
Acquisition,  the Company  entered into various  agreements with NCR pursuant to
which the  Company  will  continue  to  supply  at least  90% of NCR's  terminal
requirements  (including  Network  Graphics  Displays),   until  December  1999.
However, NCR can terminate such contracts,  without compensation to the Company,
under certain  circumstances.  Accordingly,  there can be no assurance  that the
long-standing  business relationship between SunRiver Data and NCR will continue
or that it will continue at the same level as in the past.


                                      -40-
<PAGE>


     In  connection  with the  Digital  Acquisition,  SunRiver  Data and Digital
entered into the Digital  Supply  Agreement  whereby  Digital agreed to purchase
from SunRiver Data at least 95% of Digital's worldwide  requirements for General
Display  Terminals and related parts for a four-year period  commencing  October
23, 1995 and at least 80,000 General Display  Terminals during the first year of
such agreement.  Sales of General  Display  Terminals to Digital during November
and  December  1995  constituted  approximately  14% of  total  General  Display
Terminal sales for such two month period.  The Company expects that Digital will
be its most significant  customer in 1996, in part because 1996 sales to NCR are
not expected to reach a level comparable to 1995 sales.

     Network Graphics  Displays.  The Company's  Network Graphics Displays are a
     --------------------------
high resolution,  high performance,  graphical,  desktop  workstation for use in
networked  computer  environments.  Network  Graphics  Displays  are  capable of
displaying on screen, and at the same time,  information  accessed from multiple
host  computers  and multiple  applications  running on a single  host.  Network
Graphics  Displays are compatible with UNIX operating  systems (and many others)
and facilitate the use of servers from many computer  suppliers  intermixed in a
networked environment.  Most of the Company's sales of Network Graphics Displays
are to telecommunications  and financial businesses which require the ability to
provide  concurrent  information  to customers  on a variety of topics,  such as
billing and current and historical product and service information.  The Company
has  released in the first  quarter of 1996 a newly  designed  Network  Graphics
Displays  which will offer a small  footprint  for point of service  requirement
uses where desktop or counter space is limited.

     SunRiver is developing a line of network access  computers which will offer
customers  simple,  easy and  cost-effective  access  to  current  and  emerging
computing environments. This includes the World Wide Web, Internet and Corporate
Intranets,  Java applications,  distributed access to DOS, and 16-bit and 32-bit
Windows  applications  and legacy  applications  on mainframe  and  minicomputer
systems.  Initial network access  computers will be based on SunRiver's  Network
Graphics Displays technology. SunRiver Data is using TradeWave's technologies to
enhance the security  features of these  products.  A built-in Java  interpreter
will allow  certain of these  products to run Java  applications  and browse the
Internet  and  corporate  intranets.  Java is a  language  used  for  developing
multi-platform  applications for the Internet.  SunRiver Data and TradeWave have
licensed  the  Java  programming  language  and  HotJava  Web  browser  from Sun
Microsystems, Inc. Certain of these products will provide access to DOS, Windows
3.x, Windows 95 and Windows NT applications which run on a centralized server.

     Advanced   Workgroup   Technologies.   The  Company's   Advanced  Workgroup
     -----------------------------------
Technologies  (including MultiConsole Terminals) have been developed by SunRiver
Group and are  based on  patented  technology.  MultiConsole  Terminals  offer a
cost-effective  upgrade or replacement for serial character  terminals in multi-
user,  micro-computer  and  personal  computer  ("PC") based  environments.  The
Company's MultiConsole  Terminals principally consist of two components,  a host
adapter which plugs into a PC, and a logic box. Each host adapter  permits up to
eight  MultiConsole  Terminals  to access  the same host  computer  and up to 32
terminals  can  access the same host  computer  using  four host  adapters.  The
MultiConsole  Terminal  has the  same  look,  feel and  capabilities  as the PC.
Nevertheless,  MultiConsole  Terminals do not have CPUs since they share the CPU
of the host  computer.  MultiConsole  Terminals  are best  suited  for  small to
medium-sized    businesses    requiring    predominantly    transaction-oriented
applications. Typical users include financial branch offices, hospitals, hotels,
retailers,  pharmacies  and  professional  offices,  such as  accounting  firms,
doctors' and dentists' offices and law firms.

                                      -41-
<PAGE>



     GAI  Partnership.  Effective  May 22, 1995,  SunRiver  Data entered into an
     ----------------
Operating  Agreement with GAI covering  SunRiver Data's and GAI's  participation
in, and management of, a newly-formed  Delaware limited  liability  company (the
"GAI  Partnership").  The GAI  Partnership  combines into a single  business the
development,  distribution,  maintenance  and  support  of  Pick-based  computer
systems and software  running  SunRiver  Data's version and GAI's version of the
Pick system on various  hardware  platforms.  SunRiver Data's systems consist of
Unix Software with NCR System 3000 hardware and operating  system software under
the Mentor(R)  Operating  Environment brand name, as well as a lower cost system
under  the  Mentor  PRO brand  name for use with  standard  PC's  (collectively,
"Mentor  Systems").  Mentor  Systems are used to manage  large  volumes of data.
Users  of  Mentor   Systems   include   large   distribution   centers,   retail
establishments,  manufacturers,  local governments and data bases for credit and
collections.  The  business  and  affairs  of the GAI  Partnership  are  managed
exclusively  by GAI,  subject to  consultation  from time to time with  SunRiver
Data.

     In addition,  SunRiver Data has  subcontracted  to the GAI  Partnership all
services  required by SunRiver  Data under its  existing  maintenance  contracts
(including with respect to its Mentor Systems). For such services, SunRiver Data
pays GAI a monthly management fee. The GAI Partnership is providing  maintenance
service by telephone to the  SunRiver  Data  customers  and  dispatches  on-site
maintenance  services  pursuant  to  a  maintenance   agreement  which  the  GAI
Partnership has entered into with NCR. As SunRiver  Data's existing  maintenance
contracts expire,  the GAI Partnership is responsible for renewal and billing of
all new service contracts.

     SunRiver Data decided to substantially  reduce its active  participation in
the Pick  systems  business  in  order  to  devote  more  resources  to its core
business.  SunRiver Data believes  that,  in the  declining  Pick market,  it is
beneficial to create a more significant  market presence by partnering with GAI.
As a result,  the GAI  Partnership  is one of the largest  providers in the Pick
marketplace.  See "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations."

     Professional  Services.  Prior to the formation of the GAI  Partnership,  a
     ----------------------
material portion of the Company's  revenues was derived from its activities as a
provider  of  consulting,   installation,  software  and  hardware  maintenance,
software upgrade, tuning, disaster backup and other professional services. These
services  were provided  almost  exclusively  to Mentor  Systems users and value
added  resellers  ("VARs") of systems  purchased  from the Company as well as to
users of the Company's other products desiring more service and support than the
basic  warranty  provides.  The Company is continuing to provide these  services
with respect to its desk top  terminals.  Depot service  during normal  business
hours is also  provided  within the United States by the Company for its desktop
terminals.

     Business of  TradeWave.  TradeWave is engaged in the business of developing
     ----------------------
and selling  Internet  software  components and value-added  services.  In March
1996,  TradeWave  introduced  a suite of products  which  enables  companies  to
conduct secure, private communication  internally and with business partners, by
creating a Virtual Private Internet (VPI(TM)). With a VPI, a company can use the
public Internet as a network infrastructure,  but can do so in a private, secure
fashion.  A VPI incorporates  Entrust, a security product licensed from Northern
Telecom, and TradeWave's certification authority and access-control product. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations-Results of Operations-Operating expenses."


                                      -42-


<PAGE>

     TradeWave's  certification  authority  product  allows  individuals  to  be
identified  by an  electronic  certificate  on their  personal  computer,  a key
requirement  for  private  communications  over  a  network  and  for  privately
conducting   transactions.   TradeWave's   access-control   product   recognizes
individuals  by  their  electronic   certificate,   and  determines  the  access
privileges  and  restrictions  which are  granted to an  individual  for a given
computing resource.

   
     TradeWave's  primary  goal  is  to  establish  its  VPI  products,   called
"TradeVPI", as the standard mechanism for enabling different security systems to
co-exist in the same intranet or electronic commerce  environment,  initially by
becoming a dominant  security  supplier to Fortune 1000 companies in industries,
and government  agencies,  that have a compelling  need for high-level  security
solutions.  The Company intends to leverage the product architecture of TradeVPI
products and its customer base to develop and commercialize non-security-related
products, including applications for specific industry segments.

     TradeWave  also operates an Internet  directory  service called Galaxy that
allows  customers  to find  information,  goods and  services  on the  Internet.
TradeWave is repositioning Galaxy as a business professional's directory service
that will  include  areas  targeted at specific  industry  segments and affinity
groups.
    

     TradeWave is a subcontractor  for MCC under a government  contract with the
U.S.   Department   of  Defense  that  is  expected  to  generate   revenues  of
approximately  $1,700,000  from  April  1995  through  September  1996  when the
contract  expires.  Under such  government  contract,  TradeWave  is  developing
commercial uses for the Internet,  including the  streamlining of  manufacturing
processes  through use of the Internet.  Of TradeWave's  sales of $1,165,282 for
the period ended  December 31, 1995,  $725,945 was derived from such  government
contract.

     Percentage of Total Revenues.  The table below sets forth,  for each of the
     ----------------------------
last  three  years  ended  December  31 and for the  period  December  9 through
December 31, 1994, the percentage of total revenue  contributed by those classes
of similar  products  or  services  which  accounted  for ten percent or more of
consolidated revenue in either of the last three calendar years. The information
presented in the  following  table,  for periods  prior to December 9, 1994,  is
based upon the operations of SunRiver  Group.  Such  information  for the period
December 9, 1994 through  December 31, 1994 and for the year ended  December 31,
1995 is based upon the  consolidated  operations  of SunRiver  Data and SunRiver
Group and excludes revenue generated by TradeWave.

Period                  General              Network                           
                        Display    Mentor   Graphics  Professional  MultiConsole
                       Terminals   Systems  Displays    Services     Terminals
                       ---------   -------  --------  ------------  ------------

1993                       -          -         -          -            100%

1994                     26.3%      10.3%      9.4%      14.0%          40.0%

1994 (December 12-31)    42.6%      16.6%     15.1%      22.7%           3%

1995                     49.8%       4.7%     28.5%      13.5%          3.5%


     The following pro forma  information  presents the consolidated  results of
operations  as though the SunRiver Data  Acquisition  had occurred on January 1,
1993.  It does not purport to be  indicative of what would have occurred had the
SunRiver  Data  Acquisition  occurred  as of January 1, 1993,  or of the results
which may occur in the future.  Such pro forma  information  excludes  TradeWave
revenue  and the  effects  relating to the  Digital  Acquisition.  See  SunRiver
Corporation and Selected Digital Text Terminal Products Financial Statement.


                                      -43-
<PAGE>


           General                Network                                    
           Display   Mentor      Graphics    Professional     MultiConsole
Period    Terminals  Systems     Displays      Services         Terminals
- ------    ---------  -------     --------    ------------     ------------


1993        37.2%     19.8%        19.8%        20.1%             3.1%

1994        41.5%     13.3%        19.9%        21.3%             4.0%

1995        49.8%      4.7%        28.5%        13.5%             3.5%


     The  decline in the  relative  share of the  Mentor  Systems  product  line
reflects  the  industry-wide  declines  in the  average  sales price of computer
hardware as well as the movement in the Pick market from proprietary  Pick-based
software  solutions  to more open  systems.  See  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations."

     Foreign Sales. Net foreign sales were  approximately  $537,000,  $1,127,000
     -------------
and $15,912,000 for 1993, 1994 and 1995, respectively. On a pro forma basis, net
foreign sales were  approximately  $12,993,000,  $8,020,000 and  $15,912,000 for
1993,  1994 and 1995,  respectively.  The tables below set forth for each of the
last three years ended December 31 the  approximate  percentage of total revenue
attributable to foreign sales in the regions set forth in the table.

                               % of Total Revenue
                               ------------------

          Period               Total            Europe         Canada
          ------               -----            ------         ------

          1993                 19.1%             5.6%           12.6%

          1994                 13.5%             5.2%           6.1%

          1995                 16.6%            13.0%           1.2%




                               % of Total Revenue
                                   (Pro forma)
                               ------------------

Period         Total         Europe         Far East      Middle East
- ------         -----         ------         --------      -----------

1993           14.5%         9.0%           1.3%          0.9%

1994           10.0%         5.3%           1.0%          1.1%

1995           16.6%         13.0%          0.7%          0.3%

     The decline in foreign  sales as a percent of total sales in 1994 is wholly
attributable  to the decline in sales of the Company's  Mentor  Systems  product
line,   traditionally   providing  a  large   contribution   to  the   Company's
international  sales.  In  addition  to the market  trend  away from  Pick-based
software  solutions,  and industry-wide  decreases in the average sales price of
computer  hardware,  the decline in  international  sales of Mentor  Systems was
attributed to the  introduction  of a Pick  compatible  product  offering by the
Company's key European value added reseller  ("VAR").  The increase from 1994 to
1995 is attributable  to the sale of the recently  acquired VT and Dorio General
Display Terminals, sales of which have historically been strong in Europe.


                                      -44-
<PAGE>

Manufacturing

     The Company's manufacturing  operations are located at its main facility in
Hauppauge,  New York and include  procurement of components and the assembly and
testing  of  its  products.   The  Company  does  not  manufacture  any  of  the
subassemblies or components used in the assembly of its products.  Investment in
production equipment is not material to the Company's manufacturing  operations.
Semi-skilled and skilled workers  assemble  products using a conveyor belt, work
station  system  that is  commonly  used for  similar  operations.  The  Company
generally  cross-trains  its  workers  so that they are able to work at all work
stations. Once assembled,  all systems undergo a test cycle, using sophisticated
diagnostic  procedures.  The Company has earned ISO 9002  certification  for its
manufacturing standards.

     The  Company  has a flexible  manufacturing  control  system that is run by
software   developed   by  the  Company.   This  system   provides  a  flexible,
customer-focused  manufacturing  approach  that  enables  the company to quickly
customize products for orders of one to one thousand. Just-in-time systems allow
the Company to achieve  efficient  asset  utilization  and fast response time to
customers. The Company is generally able to fill orders within 3 to 5 days after
receipt of an order. Accordingly, backlog has not traditionally been material to
the Company.  Backlog at December 31, 1995 totaled  approximately $ 7,699,000 as
compared  to  $6,300,000  (pro  forma)  at  December  31,  1994.   Approximately
$7,351,000 of the Company's backlog at December 31, 1995 was for General Display
Terminals.

     The Company is using  approximately  90,000 of its  155,000  square feet of
space for manufacturing,  with a capacity to manufacture  approximately  650,000
units  per  year.  A second  shift was  recently  added  but is not being  fully
utilized.  In order to meet  anticipated  demand for General  Display  Terminals
resulting  from  the  Digital  Acquisition,  SunRiver  Data  has  increased  the
manufacturing  square  footage  from  80,000 to 90,000  and  added  tooling  and
equipment  at a cost  of  approximately  $800,000  at its  Hauppauge,  New  York
facility,  has increased the number of its  employees by  approximately  117 and
anticipates it will have to fully utilize the second shift. The Company had been
engaged in pilot  production  of VT and Dorio General  Display  Terminals at its
Hauppauge plant but the transition to full  production has been achieved.  While
the Company believes existing inventory will be generally  sufficient to satisfy
customer demand,  there may be temporary supply and demand imbalances in the mix
of models.  Once the Company reaches full production early in the third quarter,
this imbalance should no longer apply.

     The Company purchases  subassemblies and components for its products almost
entirely  from more than 40  domestic  and Far East  sources.  Wong  Electronics
Corp.,  which  manufactures  plug-in  logic  boards in Taiwan for the  Company's
General Display  Terminals,  accounted for approximately 20% of the total dollar
amount of the Company's total purchases in 1995 of subassemblies and components.
No other supplier  accounted for 10% or more of such amount.  While there are at
least two qualified suppliers for the subassemblies and components that are made
to the Company's specifications,  they are generally single-sourced so that the
Company is able to take  advantage of volume  discounts  and more easily  ensure
quality  control.  The Company  estimates that the lead time required  before an
alternate  supplier can begin  providing the necessary  subassembly or component
would  generally be between six to ten weeks.  The  disruption  of the Company's
business during such period of lead time could have a material adverse effect on
its sales and results of operations for the quarter and,  perhaps,  also for the
fiscal year.  The Company has  experienced  shortages of supplies for components
from time to time as a result of industry-wide shortages, which sometimes result
in market price increases and allocated production runs. To date, such shortages
have not had a material adverse effect on its business.


                                      -45-
<PAGE>

     In  connection  with the  transfer  of all  production  of the VT and Dorio
product  lines  from  Digital  facilities  in the  Far  East  to  the  Company's
facilities in Hauppauge,  New York, the Company is  experiencing a shortage of a
component  required  to  manufacture  a key  model of the VT and  Dorio  General
Display  Terminals.  As a  result  of this  shortage,  the  Company  expects  to
experience  product  delays which will result in the  deferment of revenue which
the  Company  would have  otherwise  expected  during  the second  quarter to be
realized in the third and fourth  quarters of 1996. The Company's sales could be
negatively  affected  as a result of these  production  delays,  but the Company
believes  that  it  can  ameliorate  such  losses  by   aggressively   marketing
alternatives  to its  customers.  See  "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations - Results of Operations - Asset
Management."

     The Company provides a three-year warranty covering defective materials and
workmanship  with respect to the VT and Dorio General  Display  Terminals.  With
respect to the Company's  other General Display  Terminals and Network  Graphics
Displays,  the  Company  provides a one-year  United  States  warranty  covering
defective  materials  and  workmanship  provided the user returns the  defective
product  to a repair  depot  located in  Hauppauge,  New York;  Stone  Mountain,
Georgia;  Schaumberg,  Illinois; or Irvine,  California.  In lieu of providing a
warranty,  the Company  provides  its foreign  distributors  and VARs with spare
parts and spare units.  Users can purchase  extended  warranties  of up to three
years or can pay for  repairs  on a time and  materials  basis.  On a pro  forma
basis,  during 1993,  1994 and 1995, the Company's cost of warranty  repairs was
approximately  1.3%, 1.1%, and 1.2%,  respectively,  of the Company's sales. The
Company  anticipates  warranty  expense to  increase  in 1996 as a result of the
Company's Maintenance Service Agreement with Digital.  Software is not warranted
by the Company but users are permitted to return software for a refund within 30
days after purchase. Accordingly,  customers are afforded the opportunity to use
software on a trial basis.

     The  Company  also  grants  90-day  stock   rotation   rights  to  selected
distributors  and,  pursuant to an agreement  with the  Company,  NCR can return
products within 90 days of shipment. If the Company cannot resell such products,
NCR is  required  to pay the  Company  15% of the  sales  price of the  returned
products.   Because  of  the  Company's   ability  to  provide   products  using
just-in-time  manufacturing  techniques,  the Company believes that NCR has been
limiting  orders  to  products  for  which  it has  firm  commitments  from  its
customers.

     During 1993, 1994 and 1995, the Company  expended  approximately  $493,000,
$990,000 and $7,444,000,  respectively,  on research and development activities.
In 1993, such expenditures were related to MultiConsole product development.  In
1994,  development  activities  encompassed   MultiConsole  Terminals,   Network
Graphics Displays,  General Display Terminals,  and Mentor software development.
During 1995  research and  development  activities  relating to General  Display
Terminals,   Network  Graphics  Displays  and  MultiConsole   Terminals  totaled
approximately  $4,570,000 and the remainder of approximately $2,874,000 was used
for TradeWave software development activities.  Research and development expense
for TradeWave in 1995 included a charge of approximately  $1,225,000 relating to
the write-off of acquired in-process  research and development.  The Company has
combined its Network Graphics  Displays and MultiConsole  engineering  staffs to
achieve  economies of scale and to work on  integrating  the  Company's  Network
Graphics  Displays and  MultiConsole  technologies.  For additional  information
regarding research and development expenditures see "Management's Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations  -  Results  of
Operations - Operating expenses - Research and development."


                                      -46-
<PAGE>

Sales and Marketing

     The Company  markets  its  terminal  products  through  original  equipment
manufacturer   (OEM)   partners  and   reseller   distribution   channels.   OEM
manufacturers,  who  do  not  want  to  maintain  engineering  or  manufacturing
resources,  can obtain  products  with  their  brand  name from  SunRiver  Data.
Customers  can buy SunRiver  Data's  products from an  international  network of
value-added resellers (VARs) and regional distributors. Through its sales force,
the Company  sells  directly to large VARs and  regional  distributors  and also
sells to major  national and  international  distributors.  The Company's  sales
force  operates out of ten locations in the United States and a European  office
in The Netherlands. An independent sales representative operates in Austria.

     As a result of the Digital  Acquisition,  the Company has  expanded its OEM
relationships  and  worldwide  channels of  distribution.  Sales of VT and Dorio
brand General Display Terminals,  acquired from Digital,  have historically been
particularly strong in Europe, while sales of the ADDS General Display Terminals
have been stronger in the United States.

     The Company's  Mentor Operating  Environment  Systems are sold by VARs that
typically own vertical  applications  that are  compatible  with such  operating
systems.  The  Company's  Mentor  Pro  Pick  System  is  being  sold  by the GAI
Partnership  through its  traditional VAR channel and also by OEMs in the United
States.

     In 1995, the Company realized a material portion of its revenue through its
agreement  with NCR as  approximately  50% of the combined  sales of the General
Display  Terminals and Network  Graphics  Displays were to NCR. Product sales to
NCR are not expected to reach a comparable  level in 1996 because a  substantial
portion of 1995 sales to NCR were of the Company's  Chameleon  Network  Graphics
Displays used by NCR in specific projects  completed during the first quarter of
1996. Digital is expected to be the Company's most significant customer in 1996.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations."  Although  NCR is  contractually  committed  to purchase 90% of its
terminal  requirements  from the Company  through  December  1999, it may, under
certain  conditions,  cancel its agreement without  compensation to the Company.
The loss of NCR as a  customer  would  have a  material  adverse  effect  on the
Company's results of operations and liquidity.

     Although Digital's contracts with its customers, distributors and resellers
were not  assigned to  SunRiver  Data,  SunRiver  Data has been able to maintain
substantially  all of Digital's prior  relationships and arrangements with them.
In addition, under the Digital Supply Agreement, Digital agreed to purchase from
SunRiver  Data at least 95% of  Digital's  worldwide  requirements  for VT brand
General Display Terminals,  and related parts, for a four-year period commencing
October 23, 1995 and at least 80,000 General Display  Terminals during the first
year of such  agreement.  Digital may  terminate its agreement for cause without
compensation  to the  Company.  Digital is  expected  to be the  Company's  most
significant  customer in 1996.  Sales of General  Display  Terminals  to Digital
during November and December 1995 constituted approximately 15% of total General
Display  Terminal  sales during such two month period.  The loss of Digital as a
customer  would  have a  material  adverse  effect on the  Company's  results of
operations and liquidity.


                                      -47-
<PAGE>

     In selling its General Display Terminals and Network Graphics Displays, the
Company  emphasizes  customization,  reliability and compatibility with Pick and
UNIX operating systems.  The Company is currently investing in providing Windows
NT capability.  For Network Graphics Displays, the Company's technical expertise
required  to  integrate   Network  Graphics   Displays  within  a  total  system
architecture is a key selling  benefit.  The Company  emphasizes its proprietary
technology,  transaction  speed and cost of  ownership  in the  marketing of its
MultiConsole Terminal products.

     The Company has not  historically  used direct media  advertising,  relying
instead on cooperative  advertising.  Cooperative  advertising expenses have not
been material to the  Company's  business,  accounting  for less than .5% of the
Company's  sales during the last two years.  The Company  began  limited  direct
advertising and direct marketing in 1995. In addition,  the Company has retained
the services of an investor  relations  firm and a marketing firm to promote the
Company and its products.  In 1996 and succeeding  periods,  management plans to
undertake  aggressive  advertising  and public  relations  activities to develop
channel partners and expand its market presence. In this connection, the Company
has  expanded  its  European  sales   presence  and  is  cooperating   with  its
distributors to provide advertising and promotional  programs that are funded in
part by the Company.

     The Company's  business is not seasonal.  Fluctuations  in quarterly  sales
result from large orders that are unrelated to the time of year.

Competition

     The General Display Terminal market has undergone consolidation and the two
largest  competitors  that have emerged are SunRiver  Data and Wyse  Technology,
Inc. Customer purchase criteria are based upon quality,  customization,  breadth
of emulation features, and price. Growth in the Network Graphics Displays market
is flat  and  consolidation  is  expected.  SunRiver  Data's  principle  Network
Graphics  Displays  competitors are  Hewlett-Packard  Corp.,  Network  Computing
Devices and Tektronix,  Inc.  Customer purchase criteria are based upon features
(such  as speed  and  audio  and  video  performance)  and  price.  A new set of
competitors is emerging in the network access computer market. These include Sun
Microsystems, Inc., IBM, Oracle, Microsoft and Netscape.

     Mentor Systems compete in an environment where features, compatibility with
host  systems,  service  and  ease of  doing  business  are the key  competitive
factors. Principal Mentor System competitors are Pick Systems, Unidata and VMark
Software.  SunRiver  Data's  MultiConsole  Terminals  are also  competing  in an
emerging market principally based on features and compatibility. SunRiver Data's
MultiConsole Terminals directly compete with Maxpeed and indirectly compete with
numerous other companies that provide such alternative technology.

     Dominant  competitors in the commercial Internet market have not emerged. A
wide variety of companies  are  competing  in this  market.  TradeWave's  direct
competitors are small to medium-sized companies,  such as Open Market, Inc. Many
of TradeWave's  Competitors are better  capitalized  with more employees.  Large
companies such as  Hewlett-Packard  and Microsoft are acquiring,  licensing,  or
developing competitive products and technologies.

                                      -48-
<PAGE>



Patents, Trademarks and Licensing

     While the  Company  owns over 30 patents  issued in the  United  States and
various foreign countries, only three patents are believed to be material to its
business.  The first patent is for technology called  Multiconsole Bus Extension
Serial Interface (the "BESI Patent") and was issued in Canada on May 7, 1991 and
in the United States on October 29, 1991.  The BESI Patent  expires  October 28,
2008 in the  United  States and on May 6,  2005 in  Canada.  The BESI  Patent is
currently  being examined by the European Patent Office with respect to Austria,
Belgium, France, Germany, Greece, Italy, Netherlands, Spain, Sweden, Switzerland
and the United Kingdom.  While the BESI Patent prevents  competitors from having
certain  features in their  MultiConsole  Terminals,  which the Company believes
provide the Company with a competitive advantage,  the Company's competitors can
nevertheless   produce   MultiConsole   Terminals,   using  other  technological
approaches, that compete with the Company's products.

     The other two patents  were  acquired  from  Digital.  One relates to Image
Rotation (the "Image Rotation  Patent") and the other to a protocol for allowing
multiple  user  sessions  on a single  line  (the  "Multisession  Patent").  The
Multisession  Patent is  important  to users  whose  terminals  are  attached to
Digital  computers.  While it allows  for  differentiation  of  SunRiver  Data's
products,  Wyse Technology,  Inc. offers a similar  feature.  The Image Rotation
Patent  protects  a feature of the VT and Dorio  terminals  (and can be used for
other SunRiver Data terminals) that is useful for product  differentiation,  but
not essential to users. The Company is currently  pursuing licensing one or both
of these two patents to several  other  companies.  Digital has retained a fully
paid-up,  non-exclusive,  assignable,  irrevocable,  world-wide  license  of the
patents which the Company  acquired from Digital.  The United States  expiration
dates for the Image Rotation and  Multisession  Patents are February 6, 2007 and
December 13, 2005,  respectively.  The Image Rotation and  Multisession  Patents
have also issued internationally.

     The Company  believes that the knowledge and  experience of its  management
and personnel and their ability to develop, manufacture and market the Company's
products in response to specific  customer  needs is more  significant  than its
patent rights.

     The  trademarks  "Mentor,"  "Mentor  Pro",  "ADDS",  "VT" and  "Dorio"  are
registered in the United  States Patent and Trademark  Office and in a number of
foreign countries.

     Mentor  Systems are  produced  and  distributed  pursuant to  non-exclusive
licenses to the Company from Pick  Systems that provide for royalty  payments on
systems shipped.

Legal Proceedings

     An action was  commenced by John Marsala  ("Marsala")  on October 20, 1994,
based on  breach of  contract,  in the  Supreme  Court of the State of New York,
County of New York. This action is entitled "John Marsala v. All Quotes, Inc. et
al.," Index No.  129936-94.  Marsala was a former dealer employed by the Company
to enroll  subscribers in its dial-up market services.  Marsala claims in excess
of  $1,500,000  in  damages  pursuant  to the  terms  of an  alleged  dealership
agreement  between the parties.  The Company has denied that it owes any sums to
Marsala and has counterclaimed for fraud against Marsala. The Company intends to
vigorously  defend this suit since it believes that is has meritorious  defenses
to the action. Document requests have been served on Marsala,  however, to date,
no documents  have been produced and no other  discovery  has taken place.  This
litigation has been inactive since December 1994.

                                      -49-
<PAGE>



     In January,  1995,  an action was  commenced  against the Company,  certain
officers of Capital,  and certain  other  defendants in the Supreme Court of the
State of New York,  County of New York,  entitled  "George Zakar USA Securities,
Inc., et al. v. All-Quotes,  Inc., et al.," Index No. 100577/95  ("Zakar").  The
complaint in the above-referenced  action asserts seven causes of action against
the Company and  certain  other  defendants  for breach of  contract,  fraud and
interference with plaintiffs' business  relationships arising out of a series of
alleged  communications  between  plaintiffs and  representatives of the Company
regarding  certain new business ventures  allegedly to be undertaken  jointly by
plaintiffs and the Company. The complaint in the  above-referenced  action seeks
damages in the amount of $2,000,000 with respect to each cause of action alleged
against the Company and certain of Capital's  officers and specific  performance
of the alleged oral contract  between  plaintiffs  and the Company.  On or about
March 17, 1995,  the Company and the named officers of Capital served a verified
answer  denying the material  allegations  of the  complaint  and  asserting six
affirmative defenses. This litigation is in the discovery stage with depositions
having  begun in April  1996.  The  Company  intends to  vigorously  defend this
litigation.

     Capital has agreed to indemnify  the Company for any losses the Company may
incur in  connection  with the  claims  of  Marsala  and  Zakar  and,  to secure
Capital's indemnification,  there is being held in escrow approximately $185,000
(as of January 16,  1996) of the Global  Proceeds  and  1,000,000  shares of the
common stock of  All-Quotes  Data,  Ltd. (now named AmCan  Minerals  Ltd.) which
common stock is traded on the Vancouver Stock Exchange  (symbol:  AMF.V).  While
the Company believes the Capital  indemnification  will be sufficient to protect
the Company from loss,  there can be no assurance that the Company will be fully
indemnified   for  losses  it  may  incur  in  connection   with  these  pending
litigations.

Environmental Regulation

     SunRiver Data complies with federal, state and local legislation pertaining
to  protection  of the  environment.  Amounts  incurred in complying  with these
regulations  during  1993,  1994 and 1995 did not have a  material  effect  upon
capital  expenditures or the financial  condition of the Company.  However,  any
change  in  federal,  state  or local  environmental  regulations  could  have a
material adverse effect on the Company.

Employees

     At April 10, 1996, the Company had  approximately  469 full-time  employees
engaged as follows: 89 in product design and engineering,  267 in manufacturing,
45 in  sales  and  marketing  and 68 in  administration.  None of the  Company's
employees is covered by a collective bargaining agreement. The Company considers
relations with its employees to be satisfactory.

Properties

     The Company owns a 155,000  square foot  facility at 100 Marcus  Boulevard,
Hauppauge,  New  York,  the  principal  manufacturing,  sales  and  distribution
facility of SunRiver  Data.  Subsequent to the SunRiver  Group  Acquisition,  on
December 12, 1994, the Company established its corporate headquarters at Echelon
IV, Suite 200, 9430 Research Boulevard,  Austin, Texas, where the Company leases
approximately  8,303  square  feet of space for a four-year  period  expiring in
1998. The Company's current annual rent for the Austin facility is approximately
$106,557.  The  Company  also  leases  17,837  square  feet of space in Orlando,
Florida where the Company  conducts  research and development  operations.  This
lease is at a current  annual  rent of  approximately  $248,113  and  expires in
November  1997.  Approximately  3,800 square feet of the Orlando  space has been
subleased for an annual rent of approximately $53,000.

                                      -50-
<PAGE>


                                   MANAGEMENT

Directors and Executive Officers

        The directors and executive officers of the Company are as follows:

Name               Age   Positions and Offices

Gerald Youngblood  44    Chairman of the Board of Directors and President
                         (Principal Executive Officer)

William Long       45    Executive Vice-President and Director

   
Roger Hughes       53   Chief Financial Officer and Vice President and Treasurer

Ron Brittian       55    Director

Toni McElroy       48    Director

Sam K. Smith       63    Director
    

     Gerald  Youngblood  has been  Chairman  of the  Board of  Directors,  Chief
Executive  Officer and President of the Company and SunRiver Data since December
1994. Since September 1991, Mr.  Youngblood has also served as President,  Chief
Executive  Officer and a Director of SunRiver Group.  Prior thereto,  from March
1989 to September  1991, Mr.  Youngblood  served as  Vice-President  of Business
Development for SunRiver Group.

     William  C. Long has been  Executive  Vice-President  and  Director  of the
Company and SunRiver Data since December 1994.  Since  September  1991, Mr. Long
has also  served as  Executive  Vice-President,  Chief  Operating  Officer and a
Director of SunRiver  Group.  Prior  thereto,  from  September 1988 to September
1991,  he served as  Vice-President  of  Product  Development  and  Director  of
SunRiver Group.

   
     Toni S. McElroy is a Director of the Company and had been a Director, Chief
Financial  Officer,  Vice-President  of Finance,  Secretary and Treasurer of the
Company and SunRiver Data since  December  1994.  Since June 1993,  she has also
served as Controller of SunRiver  Group  (serving only part-time from April 1993
to May 1993).  From  September  1990 to February  1993,  she served as Assistant
Controller of Griffith Consumers Company,  Inc. Prior thereto, from July 1989 to
July 1990, Ms. McElroy served as Accounting Manager of SunRiver Group.

     Roger  Hughes  became  the  Company's  Chief  Financial  Officer  and Vice
President  and  Treasurer  beginning  in June 1996.  He was the Chief  Financial
Officer  since March 1994 of Optical  Data  Systems,  Inc., a  manufacturer  and
marketer of computer networking and internetworking  products for application in
LANs.  Prior to joining  Optical Data Systems,  Mr. Hughes was the President and
Chief Executive Officer of Merit  Technology,  Inc., a military software company
which,  on February  18,  1994,  filed for  protection  under  Chapter 11 of the
Bankruptcy  Code. On August 22, 1995,  an order  confirming  Merit  Technology's
First  Amended Plan of  Reorganization,  and ordering the  dissolution  of Merit
Technology after all distributions are made to creditors and equity holders, was
entered by the bankruptcy court.

     Ron W.  Brittian  will be a member of the Board of Directors of the Company
beginning  in July 1996.  From 1992 to 1995,  Mr.  Brittian was  Executive  Vice
President of Texas  Instruments,  where he provided  strategic  leadership for a
$230 million  business  division.  From 1987 to 1992,  he was a partner at Sevin
Rosen Venture Capital Funds, where he identified high technology venture capital
investments  and  served  as  Chairman  and  Chief  Executive  Officer  of three
venture-backed companies. Mr. Brittian co-founded,  and was a Chairman and Chief
Executive  Officer of, Citrix  Systems from 1987 to 1991;  Aristacom,  Inc. from
1988 to 1992;  and  Vadis,  Inc.  from 1988 to 1990.  He was  President  of IBES
Corporation  from 1991 to 1992,  and before that he served as Vice  President of
Corporate  Development and Technology for UCCEL Corporation.  From 1965 to 1983,
Mr. Brittian held various management roles at Texas Instruments.
    

                                      -51-
<PAGE>

     Sam K.  Smith  was  appointed  to the  Board of  Directors  of the  Company
effective  April 1996 and has been  serving as an advisor to the  Company  since
January  1995.  Since 1988,  he has been serving as a director,  and as chairman
since 1993, of Landmark Graphics Corporation, a supplier of workstation software
for the petroleum industry. For six years, he had served as a director of Convex
Computer Corp., a super- computer  manufacturer,  before it was recently sold to
Hewlett-Packard. Mr. Smith is the Chairman of Merit Technology, Inc., a military
software  company which he co-founded in July 1984. On February 18, 1994,  Merit
Technology  filed for protection  under Chapter 11 of the Bankruptcy Code and on
August 22, 1995, an order  confirming Merit  Technology's  First Amended Plan of
Reorganization,  and  ordering the  dissolution  of Merit  Technology  after all
distributions  are made to  creditors  and equity  holders,  was  entered by the
bankruptcy  court. From 1984 to 1993, Mr. Smith was a special limited partner of
Sevin Rosen Venture  Funds,  a venture  capital firm. He serves as a director of
Mizar,  Inc., a supplier of digital signal processor  boards,  and serves on the
board of visitors of the schools of electrical  engineering of the University of
Oklahoma and the University of Texas, Dallas.
   
     The following  individuals although not executive officers or directors are
key employees and expected to make significant  contributions to the business of
the Company:

     Tony  Giovaniello was elected Vice President - Chief  Operating  Officer of
SunRiver  Data in January  1996 and has been acting in such  capacity  since May
1995.  From  December  1994 to May 1995,  Mr.  Giovaniello  served  as  Managing
Director of Text Terminals of SunRiver Data. Mr.  Giovaniello  has been employed
by SunRiver Data since  February 1986 where he has served in various  capacities
including Assistant Vice-President of Marketing,  Director of Sales and Director
of Intercompany and  International  Sales of SunRiver Data's Display's  Business
Unit.

     Brian L. Hann has served as  Vice-President  of  Manufacturing  of SunRiver
Data since  December  1994.  Mr. Hann has been  employed by SunRiver  Data since
March  of  1986  and  has  previously  served  as  Assistant  Vice-President  of
Manufacturing and Customer Services.

     Donald Hackett has served as Chief Operating Officer, Vice President, and a
member of the Board of Directors of TradeWave  since January 1996.  From 1988 to
1995, he was a founding partner,  Corporate Vice President, and Secretary of the
Board of Physician  Computer Network,  Inc. ("PCN"), a publicly held company and
an application  developer and distributor of value-added  services in the health
care market.  During Mr.  Hackett's  tenure with PCN, the company grew from four
employees to more than 800 employees  and $100 million in revenue.  Between 1979
and 1988,  Mr.  Hackett held  various  sales and  management  positions in firms
including ComputerLand Corporation, Computer Depot, Tandy, and IBM.

     Roy Smith has been Chief Executive Officer and President of TradeWave since
it was  acquired by the Company  from MCC.  Prior  thereto,  Mr.  Smith was Vice
President and Program Director of MCC's enterprise integration network division.
From 1984 to 1989,  Mr.  Smith  was  Director  of  Engineering  of the  Advanced
Products Division at Mentor Graphics.
    

     Members  of  the  Company's  Board  of  Directors  ("Board"  or  "Board  of
Directors") do not receive any compensation for services rendered to the Company
in their capacity as directors of the Company.  However, the Company has granted
Sam Smith non-qualified  options to purchase 75,000 shares of Common Stock at an
exercise  price of $1.35 per share.  Such options expire on May 1, 2000 and vest
25% on May 1, 1996 and the  remainder pro rata on a monthly basis through May 1,
1999.


                                      -52-
<PAGE>

     Article  Twelfth of the Company's  Certificate  of  Incorporation  provides
that, to the fullest extent permitted by Section 102 of the General  Corporation
Law of the State of Delaware,  no director of the Company shall be liable to the
Company  for  damages  for breach of his or her  fiduciary  duty as a  director.
Article Eleventh of the Company's Certificate of Incorporation provides that, to
the fullest extent  permitted by Section 145 of the General  Corporation  Law of
the State of Delaware,  the Company shall  indemnify any and all persons whom it
shall have the power to indemnify (which include directors,  officers, employees
or agents of the Company) against liability for certain of their acts.

Executive Compensation

   
     The table below  discloses all cash  compensation  awarded to, earned by or
paid to the 1995  executive  officers of the  Company,  and the two highest paid
non-executive  officers of the Company, who earned $100,000 or more for services
rendered in all  capacities to the Company during the fiscal year ended December
31, 1995. In addition,  it provides information with respect to the compensation
of such persons for 1994 and 1993.
    

                           Summary Compensation Table
                           --------------------------
<TABLE>
<CAPTION>

                                                                          Long-Term                     
                                       Annual Compensation              Compensation
                                   -------------------------------      ------------                

Name and Principal                                    Other Annual                  Other Annual
Position                   Year    Salary    Bonus    Compensation      Options(#)  Compensation
- ------------------         ----    ------    -----    ------------      ----------  ------------

<S>                      <C>       <C>       <C>           <C>           <C>               <C>             
Chairman of the          12/31/95  $157,057  $128,600(2)   -             300,000           -
 Board of Directors      12/31/94  $ 80,985  $ 75,000      -                -              -
and President(1)         12/31/93  $ 81,509  -             -                -              -

Toni McElroy,            12/31/95  $107,969  $ 46,662(2)   -             125,000           -
Executive Vice           12/31/94  $ 40,940  $ 25,000      -                -              -
President - Finance (1)  12/31/93  $ 23,407        -      (1)               -

Tony Giovaniello,        12/31/95  $118,917  $ 47,930(2)   -             125,000           -
Vice President of        12/31/94  $ 98,162  $ 54,708      -                -              -
SunRiver Data (1)        12/31/93  $ 76,801  $ 25,098      -                -              -


William Long,            12/31/95  $105,902  $ 17,283      -             100,000           -
Vice President(1)        12/31/94  $ 79,447        -       -                -              -
                         12/31/93  $ 80,910        -       -                -              -

Steve Kuntz, Vice        12/31/95  $110,001  $ 30,187(2)   $36,837 (3)    65,000            -
President - Sales        12/31/94  $ 76,170  $ 44,643      -                -              -
of SunRiver Data (1)     12/31/93  $ 80,000  $ 21,857      -                -              -
</TABLE>

(1)  Unless  otherwise  noted,  compensation  for 1995 and the period December 9
     through  December 31, 1994 is from SunRiver Data and  compensation  for the
     balance of 1994 and for 1993 is from  SunRiver  Group (for Mr.  Youngblood,
     Mr.  Long and Ms.  McElroy)  and from ADDS  (for  Messrs.  Giovaniello  and
     Kuntz).  Ms. McElroy rejoined  SunRiver Group on a part time basis starting
     in  April  1993  and  began  working  full  time in  June  1993;  her  1993
     compensation  reflects only the amounts  received from SunRiver  Group.  In
     1993,  Ms.  McElroy  received  options for 90,000 shares of SunRiver  Group
     common  stock of which  15,000  shares were fully  vested.  Mr. Kuntz is no
     longer employed by the Company.

                                      -53-
<PAGE>
     

(2)  Consists,  in part, of bonuses for service  rendered in connection with the
     Digital Acquisition (Mr. Youngblood:  $100,000;  Mr. Giovaniello:  $25,000;
     Ms. McElroy: $25,000; and Mr. Kuntz: $10,000).

(3)  Relocation reimbursements.

   

Employment Agreements

     None  of  SunRiver   Corporation's  or  SunRiver  Data's  officers  has  an
employment contract with the Company.

Compensation Committee Interlocks and Insider Participation

     Messrs. Youngblood and Long and Ms. McElroy, who were executive officers of
the Company,  were also members of the Company's  Board of Directors and, during
1995,  participated in deliberations  concerning  executive officer compensation
but none of them voted on his or her own individual compensation. However, their
joint deliberations gave rise to conflicts of interest which could have affected
their  respective  compensation  and the number of stock options granted to them
individually and as a group. In April 1996, the Board of Directors established a
Compensation Committee of the Board, consisting of Mr. Youngblood and Sam Smith,
which will determine executive officer compensation.

    

                                      -54-
<PAGE>

1995 Incentive Plan


     The  following  table sets forth  information,  as of  December  31,  1995,
regarding the  outstanding  options  granted under the Company's  1995 Incentive
Plan ("1995 Plan") and the holders thereof:

<TABLE>
<CAPTION>

                        Option Grants in Last Fiscal Year
                        ---------------------------------
                                                                            Potential Realizable
                    Number of      Percent of                                 Value at Assumed
                   Securities        Total                                  Annual Rates of Stock
                   Underlying     Options/SARs   Exercise or               Price Appreciation for
                  Options/SARs   Granted under   Base Price   Expiration        Option Term
        Name     Granted (#)(1)    1995 Plan       ($/Sh)       Date        5%($)         10%($)
        ----     --------------  -------------   -----------  ----------   ------         ------

        
<S>                 <C>             <C>            <C>        <C>           <C>          <C>    
Gerald Youngblood   300,000         11.8%          $1.35      May 1, 2000   49,680       168,750

Toni McElroy        125,000          4.9%          $1.35      May 1, 2000   20,700        70,313

Tony Giovaniello    125,000          4.9%          $1.35      May 1, 2000   20,700        70,313

William Long        100,000          3.9%          $1.35      May 1, 2000   16,560        56,250
 
Steve Kuntz          65,000          2.6%          $1.35      May 1, 2000   10,764        36,563
</TABLE>


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


     (1) Options vest fully on May 1, 1999 over the following  vesting schedule:
25 percent on May 1, 1996 and the  remainder pro rata on a monthly basis through
May 1, 1999.  Options may be exercised by the payment of cash or the delivery of
Common  Stock  valued at fair market  value (as defined in the 1995 Plan) on the
date of exercise.  On December 29, 1995, the last sale price of the Common Stock
on The Nasdaq SmallCap Market was $2- 15/16.


                                      -55-
<PAGE>

                 Aggregated Option Exercises in Last Fiscal Year
                        and Fiscal Year-End Option Values


   
     The  following  table  provides  information  on the value of the Company's
named  officers'  unexercised  options to purchase  shares of Common Stock as at
December 31, 1995.
    

<TABLE>
<CAPTION>

                                                                         Value of Unexercised
                                        Number of Unexercised Options  In-the-Money Options at
                                          at December 31, 1995 (#)     December 31, 1995 ($)(1)
                                        -----------------------------  ------------------------

                    Shares                                                                        
                  Acquired on   Value                                                             
        Name      Exercise(#) Realized   Exercisable    Unexercisable    Exercisable     Unexercisable
        ----      ----------- --------   -----------    -------------    -----------     -------------

<S>                    <C>       <C>          <C>          <C>                <C>           <C>     
Gerald Youngblood      0         $0           0            300,000            $0            $476,250

Toni McElroy           0          0           0            125,000             0             198,438

Tony Giovaniello       0          0           0            125,000             0             198,438

William Long           0          0           0            100,000             0             158,750
 
Steve Kuntz            0          0           0             65,000             0             103,188
</TABLE>



(1)  Fiscal year ended  December 31, 1995.  The last sale price of the Company's
     Common  Stock on December  29,  1995,  as  reported by The Nasdaq  SmallCap
     Market, was $2-15/16.



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


   
     The following table sets forth certain information regarding the beneficial
ownership of the Company's  outstanding Common Stock as of June 30, 1996, by (i)
each of the Company's  directors and named  officers,  (ii)  directors and named
officers of the Company as a group and (iii) each person believed by the Company
to own beneficially more than 5% of its outstanding shares of Common Stock. Each
such person has sole voting and  investment  powers with  respect to his and her
shares.(1) The address of SunRiver Group and Gerald Youngblood is the address of
the Company set forth under "Prospectus Summary".



                                      -56-
<PAGE>

                                       Number of Shares       Percentage of
Name of Beneficial Owner              Beneficially Owned   Outstanding Shares
- ------------------------              ------------------   ------------------

SunRiver Group                          30,614,084(2)           59.5%

Gerald Youngblood, Voting Trustee       30,707,834(3)           59.7%

William C. Long                          1,551,340(4)            3.0%

Toni McElroy                              358,467(5)             .70%

Tony Giovaniello                           53,563                .10%

Steve Kuntz                                84,375                .17%

All directors and executive
officers as a group
(four individuals)                      32,671,204(2)           63.5%
                                        ----------              -----
- --------------------------
    

(1)  The beneficial  ownership  presentation  set forth in the table assumes the
     issuance  of all  shares of common  stock and  warrants  issued,  and to be
     issued pursuant to the terms of the SunRiver Group Acquisition.

(2)  Includes  4,174,704 shares underlying the SunRiver Group Warrant.  SunRiver
     Group has the sole power to vote and to dispose of these shares.

(3)  Includes the shares  beneficially  owned by SunRiver  Group, as a result of
     Mr.  Youngblood's  beneficial  ownership,  as voting trustee,  of 4,900,000
     shares  of  Series B  Preferred  Stock of  SunRiver  Group  (the  "Series B
     Preferred").  The Series B  Preferred  has the power to elect  three of the
     five directors,  constituting  SunRiver  Group's entire board of directors.
     The voting  trust  shares  constitute  75.4% of the  6,500,000  outstanding
     shares of the Series B Preferred.  Messrs.  Jeffrey K. Moore and Matthew R.
     Moore (the "Moore  Brothers")  each owns  1,657,000  shares of the Series B
     Preferred,   and,  voting  together,  have  the  power  to  replace  Gerald
     Youngblood  as voting  trustee  under the  voting  trust  agreement,  which
     permits a majority  in interest  of the voting  trust  shares to remove the
     voting  trustee  at any time for any  reason.  Each of the  Moore  brothers
     disclaims  beneficial  ownership of the other's shares of SunRiver  Groups'
     Series B Preferred. See "Certain Transactions."

(4)  Includes 1,295,530 shares of Common Stock and 204,560 shares underlying the
     SunRiver  Group  Warrant  as a result  of  ownership  of shares of Series A
     Preferred  Stock of SunRiver Group and options to purchase  common stock of
     SunRiver Group.

(5)  Includes  232,667  shares of Common Stock and 36,737 shares  underlying the
     SunRiver  Group  Warrants as a result of  ownership  of options to purchase
     common stock of SunRiver Group.


                                      -57-
<PAGE>


                              SELLING STOCKHOLDERS

   
     The following table sets forth, as of July 3, 1996 the number of shares of
Common Stock, being offered for sale by each Selling Stockholder,  which in each
case  equals the  number of shares of Common  Stock  beneficially  owned by such
Selling  Stockholders,  except as footnoted below. Each Selling  Stockholder has
advised the Company that he, she or it has sole voting and investment power with
respect to his, her or its shares.  Unless noted otherwise or unless  additional
securities  of the Company are  acquired  by Selling  Stockholders,  the Selling
Stockholders  will own no securities  of the Company  following the sale of such
shares.

                                                      Shares Being Offered and
                                                     Beneficially Owned Prior to
                                                              Offering
                                                     ---------------------------

           Theodore C.L. Aalbersberg                          30,000
           Miram Akhmedchanov(1)                              35,000
           David Aronson                                      50,000
           Milton H. Barker                                   50,000
           Norman B. Barker and Leona J. Barker, as
             joint tenants                                   100,000
           Sidney Borenstein(1)                               30,000
           Lewis S. Broad                                    150,000
           Ted L. Brown (IRA)                                 50,000
           Ted L. Brown                                       50,000
           BTI Computers, Inc.                               100,000
           John W. Caldwell                                   30,000
           Michael Cantor                                    150,000
           Ron Cantor, Esq., Attorney for Marc                                
             Roberts, Eugene Silverman and James Katz         50,000
             as Tenants in Common
           Edward H. Caplan                                   40,000
           Michael Carrieri(2)(4)                             10,000
           William E. Cassidy                                 75,000
           Dominic Choong (W)                                (50,000)
           Connie S. Y. Coleman                               50,000
           Jose Colon                                         50,000
           Eugene L. Crance                                   25,000
           Yuthika Dalal                                     100,000
           Davis Brothers Cotton Inc.                         70,000
           Digital Equipment Corporation(3)                1,000,000
           Edgewater Trust                                   950,000
           Eldad Investment Club                              50,000
           Alan Fisher                                        50,000
           Jeffrey Foster(2)(4)                                5,500
           Michael Franklin(1)                                20,000
           Alan H. Franklin, Estate of (1)                    20,000


                                      -58-
<PAGE>



           William Harrell Freeman                            50,000
           Louis Gaudio                                                       
             and Rosann Gaudio, JTIC                         100,000
           Gilman Investment Company(W)                     (100,000)
           Anthony Giovaniello(2)(4)                          14,500
           Goodman Fence, Inc. (John H. Goodman,
             president)                                       50,000
           Sheldon H. Gopstein                                10,000
           Grand Stands, Inc. (W)                            (50,000)
           Stephen Green(2)(4)                                 9,100
           Brian Hann(2)(4)                                   40,000
           Phillip Hay                                       200,000
           Barry J. Heller, Sr.                              100,000
           Toshiko Hirata                                    100,000
           Jerry Ivy Separate Property Revocable Trust
             dtd 4-20-90   (Jerry Ivy, trustee)              400,000
           JCF One Trust                                                      
             (Diane Finkle, trustee)                          50,000
           Douglas Francis Johnston                           55,000
           Neil H. Jones                                     100,000
           Brian Jost                                         50,000
           Kevin Karcher(2)(4)                                54,500
           Kempisty & Company, CPA's P.C.                     10,000
           Malka Klein                                        50,000
           Abraham Klein                                      50,000
           Stephen Kuntz(2)(4)                                45,000
           Richard M. Larry                                  100,000
           Glen R. Larson                                     50,000
           Tuan-Li Diana Liao                                300,000
           Betsy Lodwick and L.N. Lodwick, JTWROS            200,000
           William Long(2)(4)                                 20,000
           Michael Lubin Profit Sharing Keogh Trust          250,000
           Asadour Manavazian                                150,000
           Mario Marsillo, Jr.                                50,000
           Toni McElroy(2)(4)                                 50,000
           Milton Trust                                      633,900
           Niles Moser                                       100,000
           James S. Mulholland                               200,000
           Robert E. Newman                                  100,000
           Elliott Ostro                                     100,000
           Pan Pacific Securities Management Ltd. (W)       (100,000)
           Constantine Papadopoulas (W)                      (50,000)


                                      -59-
<PAGE>


           Parkland, Inc.                                     50,000
           Paul Aleks Jewelry (W)                            (50,000)
           Craig Parks(2)(4)                                  10,000
           Faye Peltz(1)                                     150,000
           Pitt & Co. (nominee for Missouri State
             Employees Retirement System)                    607,000
           Robert Porter(2)                                   36,000
           John Quakenbush                                   100,000
           RAS Securities Corp.(1)                           505,310
           Kenneth Romano (W)                                (50,000)
           Guillermo Rosales                                 100,000
           Mark Rubin (W)                                    (50,000)
           The Schmidt Family Trust (Chauncey E.
             Schmidt, Trustee)                               100,000
           Robert A. Schneider(1)                            300,000
           Arnold James Schwimmer                            200,000
           Irwin Segal                                       100,000
           Aleksandr Shvarts (W*)                            (68,000)
           Clarence Sikes                                     50,000
           George Sinel                                       40,000
           Socrates Skiadas                                  100,000
           Michael Stebel(2)(4)                               10,000
           Sullivan Trust                                    525,400
           Joseph R. Takats                                  200,000
           Yair Talmi                                         50,000
           Yai Tai Tang                                       50,000
           Grigori Tsoukanov                                  50,000
           Thomas Upton(2)(4)                                 60,000
           Wabash Leasing (Harvey Delott, president)          50,000
           James A. White                                                     
             and Ann H. White                                100,000
           Raymond J. Wiacek                                 200,000
           Esther Williams                                   300,000
           Judith Wohlberg                                    50,000
           Gerald D. Wollert Revocable Living Trust
             dated 4/4/90                                     50,000

(W)  Holders of  warrants,  expiring  May 19,  1997,  to purchase  the number of
     shares  of Common  Stock  indicated  in  parentheses,  at $1.65 per  share,
     subject to  adjustment.  Dominic Choong is also record holder 39,333 shares
     of Common Stock.

(W*) Holder of warrants,  expiring November 16, 1997, to purchase,  at $6.60 per
     share, the number of shares of Common Stock indicated in parentheses.


                                      -60-

<PAGE>

(1)  Together  with  the  364,600  shares  transferred  by RAS to  employees  of
     SunRiver Data, constitutes the 3,366,210 shares being offered hereby by RAS
     and its designees.  See  "Reorganization - SunRiver Group and SunRiver Data
     Acquisitions."

(2)  Current  or  former  employees  of  SunRiver  Data who as a group  acquired
     364,600 shares from RAS. One-half of such shares, except those owned by Mr.
     Kuntz and Mr. Karcher, may not be sold on or prior to December 31, 1996.

(3)  Digital currently owns 793,389 shares of Common Stock but may receive up to
     an additional  206,611  shares of Common Stock upon  effectiveness  of this
     Registration  Statement  if the closing  price of the Common  Stock is less
     than $3-25/32 on The Nasdaq Small Cap Market.  See "Recent  Developments  -
     Purchase of Digital's Assets - Related Agreements With Digital."

(4)  Current or former employees of the Company.  One-half of the shares listed,
     except  those  owned by Mr.  Kuntz and Mr.  Karcher,  may not be sold on or
     prior to December 31, 1996. See "Security  Ownership of Certain  Beneficial
     Owners and Management" for additional  shares of Common Stock  beneficially
     owned by the Company's executive officers and directors.
    



                              PLAN OF DISTRIBUTION

     Each  Selling  Stockholder  is free to offer and sell his or her  shares of
Common  Stock at such  times,  in such  manners  and at such prices as he or she
shall  determine.  Shares  of  Common  Stock  may  be  offered  by  the  Selling
Stockholders in one or more types of transactions,  which may or may not involve
brokers,  dealers or cash  transactions.  The Selling  Stockholders may also use
Rule 144 to sell such  shares,  if they meet the  criteria  and  conform  to the
requirements of such Rule. See "Security  Ownership of Certain Beneficial Owners
and Management - Shares Eligible For Future Sale."

     There is no underwriter or  coordinating  broker acting in connection  with
the proposed  sales of shares of Common Stock by the Selling  Stockholders.  The
Selling Stockholders and any broker-dealers that act in connection with the sale
of the  Selling  Stockholders'  Common  Stock may be  deemed to be  underwriters
within the meaning of Section 2(11) of the Securities Act of 1933.

     It is currently anticipated that officers and directors of the Company will
offer and sell the  Company  Shares on behalf of the Company  without  using the
services of any underwriter,  selling agent or finder.  However, the Company may
sell the Company Shares through underwriters or dealers or through agents. If an
underwriter is used, a post-effective amendment ("Post-Effective  Amendment") to
the Registration Statement of which this Prospectus is a part will set forth the
terms of the offering, including the names of any underwriters, the net proceeds
to the Company from the  offering,  any fixed  underwriting  discounts and other
items constituting underwriters' compensation, any initial public offering price
and any fixed discounts or concessions  allowed or reallowed or paid to dealers.
If underwriters  should be used in the sale of the Company  Shares,  such shares
will be  acquired  by the  underwriters  for their own account and may be resold
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the times of sale.

                                      -61-
<PAGE>


     Any  agent of the  Company  involved  in the  offer or sale of the  Company
Shares will be named with respect thereto in a Post-Effective  Amendment and any
commissions  payable  by the  Company  to such  agent  will be set forth in that
Post-Effective  Amendment.  Unless  otherwise  indicated in that  Post-Effective
Amendment,  any such agent will be acting on a best efforts basis for the period
of its appointment.

     The  Company  may  indemnify   underwriters  and  dealers,   if  any,  that
participate in the sales of the Company Shares against,  and make  contributions
to them with respect to, certain civil liabilities,  including liabilities under
the Securities Act of 1933.


                              CERTAIN TRANSACTIONS

     In December 1994,  the Company agreed to pay each of Rosbro,  a corporation
beneficially  owned by Mr. Conrad,  and Mr. Combs $100,000 in consideration  for
services  rendered  in  connection  with the  SunRiver  Data  Acquisition.  This
liability was included in the Capital Assumed  Liabilities  and, in August 1995,
Mr.  Conrad  and Mr.  Combs  each  provided  to the  Company  general  releases,
releasing  all of  their  prior  claims  against  the  Company,  including  this
liability.  As additional  consideration for Mr. Combs' services,  on October 3,
1994,  the Company  granted  options to Mr. Combs to purchase  700,000 shares of
Common  Stock at $2.38 per share  (subsequently  adjusted  to $1.50 per share in
consideration  for his  agreement  not to  exercise  such  options for a certain
period of time) at any time  prior to October 3,  1999.  Prior to  December  12,
1994, the Company was obligated to pay cash compensation to Rosbro in the amount
of $120,000 per annum.  The Rosbro Agreement was terminated on December 12, 1994
in  consideration  for the issuance of 300,000  shares of the  Company's  Common
Stock.  The  Company  believes  that the terms of the  transactions  between the
Company  and Rosbro and the  Company  and Mr.  Combs  were as  favorable  to the
Company  as  obtainable  from  unaffiliated  third  parties.   See  "Management-
Executive Compensation."

     Mr. William Moore, the father of Jeffrey K. Moore and Matthew R. Moore, has
acted as a  consultant  for the  SunRiver  Group  from  time to time,  and North
American Funding Corporation,  L.L.C. ("NAFC"), a corporation of which he is the
sole  stockholder,  received a consulting  fee of $75,000 in  consideration  for
services  rendered in  connection  with the  acquisition  of SunRiver  Data.  In
addition,  included among the SunRiver Group liabilities,  which were assumed by
the Company,  is a consulting  agreement with NAFC pursuant to which the Company
was  obligated to pay NAFC  $120,000 per year for general  financial  consulting
services.  Such  agreement  was  cancelled  and a new agreement was entered into
between the Company and NAFCO Consulting,  Inc. ("NAFCO"),  a corporation wholly
owned by William  Moore,  that  provided for, in addition to payment of $120,000
for general financial consulting services,  compensation for special assignments
in amounts to be agreed upon by the parties.  The Company paid NAFCO $137,742 in
1995,  including $10,000 for special  assignments and $7,742 for expenses.  This
agreement terminated December 31, 1995 and in connection therewith,  the Company
believes  that the  agreement  between  the  Company  and  NAFCO was on terms as
favorable to the Company as  obtainable  from  unaffiliated  third  parties.  On
August 16, 1995 and January 31,  1996,  the Company  issued  200,000  shares and
225,000 shares, respectively,  of Common Stock to William Moore (as stock grants
under the  Company's  1995  Incentive  Plan,  which the  Company  has  valued at
$905,000) in consideration for special consulting  services rendered in 1995. On
September 13, 1995, NAFCO made a loan of $95,000 to TradeWave that was repaid in
installments, without interest, by January 10, 1996. Reference is made to Note 3
to the table under the caption "Security  Ownership of Certain Beneficial Owners
and  Management",  above,  regarding  the shares of preferred  stock of SunRiver
Group owned by Messrs.  Jeffrey K. Moore and Matthew R. Moore,  which,  if voted
together, have the power to elect three of the five directors of SunRiver Group.

                                      -62-
<PAGE>



     On December 12, 1994, effective December 9, 1994, the Company acquired, and
contributed  to SunRiver  Data, the SunRiver Group assets and assumed all of the
SunRiver Group  liabilities.  In connection with the foregoing,  the Company (i)
issued a  total of  12,594,001  shares of its Common Stock,  of which  5,594,001
shares  were  issued to  SunRiver  Group and  7,000,000  shares  were  issued to
investors in the Private  Placement at $.50 per share;  (ii) in connection  with
the Private  Placement,  paid RAS  $455,000  for acting as  exclusive  placement
agent,  $250,000 as an investment  banking fee and $240,000 as a consulting fee;
(iii)  agreed  to issue an  additional  24,936,589  shares of its  Common  Stock
(20,845,379 to SunRiver Group and 4,091,210 to RAS or its  designees);  and (iv)
agreed to issue to  SunRiver  Group the  SunRiver  Group  Warrant to purchase an
additional  4,174,704  shares of the  Company's  Common Stock at $1.84 per share
(the  closing  market  price  of the  Common  Stock on  December  9,  1994).  In
connection  with the Digital  Acquisition,  SunRiver  Group  pledged  21,439,380
shares of Common Stock to Chase and 5,000,000  shares of Common Stock to NCR. In
consideration  of such pledge,  the Company  expects to issue to SunRiver  Group
warrants to purchase  such number of shares of Common Stock at $3.875 per share,
subject to  adjustment,  as the Board of Directors of the Company  determines is
appropriate  after obtaining  independent  advice regarding the fairness of such
warrants.


                          DESCRIPTION OF CAPITAL STOCK

   
     The authorized  capital stock of the Company consists of 60,000,000  shares
of Common Stock,  par value $.01 per share,  and  1,000,000  shares of preferred
stock, par value $.01 per share  ("Preferred  Stock").  As of July 3, 1996, the
Company  had  outstanding  47,270,726  shares of  Common  Stock and no shares of
Preferred Stock.
    

Common Stock

     The  shares of  Common  Stock  currently  outstanding  are  fully  paid and
non-assessable.  Each  holder of Common  Stock is  entitled to one vote for each
share owned of record on all matters voted upon by stockholders,  and other than
the election of directors,  which requires a plurality  vote, a majority vote of
the  outstanding  stock entitled to vote is required for all actions to be taken
by stockholders. In the event of a liquidation, dissolution or winding-up of the
Company,  holders of the Common Stock are entitled to share  equally and ratably
in the assets of the Company,  if any,  remaining after the payment of all debts
and liabilities of the Company and the liquidation preference of any outstanding
Preferred Stock. The Common Stock has no preemptive rights, no cumulative voting
rights,  and no  redemption,  sinking fund or conversion  provisions.  Since the
holders of Common Stock do not have  cumulative  voting rights,  holders of more
than 50% of the outstanding shares can elect all of the directors of the Company
and holders of the remaining shares by themselves cannot elect any directors.

     Holders of Common Stock are entitled to receive  dividends  if, as and when
declared by the Board out of funds legally  available for such purpose,  subject
to the  dividend  and  liquidation  rights of any  Preferred  Stock  that may be
issued.


                                      -63-
<PAGE>

Preferred Stock

     The  Certificate  of  Incorporation  of the  Company  gives  the  Board the
authority to issue up to 1,000,000  shares of Preferred Stock from time to time,
in one or more series and in any manner  permitted  by law, as  determined  from
time to time by the Board. The Preferred Stock may have such voting powers, full
or  limited,  or no  voting  powers,  and  such  designations,  preferences  and
relative,  participating,  optional, or other special rights and qualifications,
limitations or restrictions, as the Board determines.

     Shares of the  Preferred  Stock could be issued that would have rights with
respect to voting,  dividends and liquidation  that would be adverse to those of
the Common  Stock.  The Board could  approve the issuance of Preferred  Stock to
discourage attempts by others to obtain control of the Company by merger, tender
offer,  proxy  contest or  otherwise  by making  such  attempts  more  costly to
achieve.

     The Board  believes  that it is desirable  to have a  sufficient  number of
shares of Preferred  Stock  available,  as the occasion may arise,  for possible
future  financings  and  acquisition  transactions  and other  proper  corporate
purposes.  Having a sufficient number of shares of Preferred Stock available for
issuance in the future would give the Company  greater  flexibility  by allowing
shares of Preferred  Stock to be issued without  incurring the delay and expense
of  a  special  stockholders'   meeting.  The  Company  is  not  conducting  any
negotiations and has no present plans, agreements, or understandings, written or
oral, regarding acquisitions involving the issuance of Preferred Stock.

Shares Eligible for Future Sale

     The 30,614,084 shares of the Company's Common Stock  beneficially  owned by
SunRiver Group are "restricted"  securities within the meaning of Rule 144 under
the Securities Act ("Rule 144") and may not be sold unless  registered under the
Securities  Act or exempt from such  registration,  including as a result of the
exemption  provided  by Rule 144.  SunRiver  has  agreed not to sell any of such
shares until June 9, 1996 without the prior written  consent of RAS.  Commencing
December 12,  1996,  26,439,380  of the shares  owned by SunRiver  Group will be
eligible for resale under Rule 144. Shares purchasable upon exercise of warrants
owned by SunRiver  Group would not be eligible  for resale  under Rule 144 until
two years after they are purchased.

     Under Rule 144,  an  "affiliate"  of an issuer is a person who  directly or
indirectly,  through one or more intermediaries,  controls, or is controlled by,
or is under common control with such issuer.  Rule 144 permits an "affiliate" of
the Company to sell, within any three-month period, a number of shares that does
not exceed the greater of (a) 1% of the shares of Common Stock then  outstanding
or (b) the average  weekly  trading  volume in the Common  Stock during the four
calendar weeks preceding such sale.

     No predictions  can be made as to the effect,  if any, that sales of shares
under  Rule 144 or the  availability  of shares for sale will have on the market
prices of the Company's Common Stock prevailing from time to time. Nevertheless,
sales of  substantial  amounts  of  Common  Stock  in the  public  market  could
adversely affect the market price of the Company's Common Stock.



                                      -64-
<PAGE>

                                  LEGAL MATTERS

     The  legality  of the Common  Stock  offered  hereby is being  passed on by
Fischbein Badillo Wagner Harding, 909 Third Avenue, New York, New York 10022.


                                     EXPERTS

     The consolidated balance sheets of SunRiver Corporation and Subsidiaries as
of December 31, 1995 and December 31, 1994 and their consolidated  statements of
operations, changes in stockholders' equity and cash flows for each of the years
ended  December 31, 1995,  December 31, 1994 and December 31, 1993,  included in
this Prospectus,  have been included herein in reliance on the report of Coopers
& Lybrand L.L.P.,  independent accountants,  given on the authority of said firm
as experts in auditing and  accounting.  The Statement of Assets Sold as of July
1, 1995 and the  Statements  of Revenue and Direct  Operating  Expenses  for the
years  ended July 1, 1995,  July 2, 1994 and July 3, 1993 of the  Selected  Text
Terminal  Products of the Video Business Segment of the Components & Peripherals
Business Unit of Digital  Equipment  Corporation,  (the "Business")  included in
this  Prospectus,  have been  included  herein in reliance on the report,  which
includes  explanatory  paragraphs,  of  Coopers  & Lybrand  L.L.P.,  independent
accountants,  given  on  authority  of said  firm as  experts  in  auditing  and
accounting.  The explanatory  paragraphs state that the statements were prepared
to present the assets  sold by the  Business  to  SunRiver  Corporation  and the
revenue and direct operating expenses of the Business and are not intended to be
a  complete  presentation  of  the  Business'  financial  position,  results  of
operations  or cash flows.  Also,  expenses  include  only those costs  directly
attributable to the products sold. They do not contain any other costs which are
not directly  attributable  to the products  sold. As a result,  the  statements
presented may not be  indicative  of the results of  operations  that would have
been achieved had the Business operated as a nonaffiliated entity.


                              CHANGE IN ACCOUNTANTS

     On December 9, 1994, the Company's former accountant, Philip C. Kempisty of
Kempisty & Company,  C.P.A.,  P.C. ("Former  Accountant"),  was dismissed as the
Company's  accountant  and on December 12, 1994, the Company  appointed,  as its
accountant, Coopers & Lybrand L.L.P.

     During the two fiscal years, and any interim period,  preceding December 9,
1994 (the "Reporting  Period"),  none of the Former Accountant's  reports on the
Company's financial  statements  contained an adverse opinion or a disclaimer of
opinion,  or was  qualified  or  modified  as to  uncertainty,  audit  scope  or
accounting  principals.  During the  Reporting  Period,  there were, to the best
knowledge of the Company,  no matters of disagreement  between it and the Former
Accountant  which  would have caused the Former  Accountant  to make a reference
thereto in connection with its report.  During the Reporting Period, the Company
was not advised by the Former  Accountant (1) that internal  controls  necessary
for the Company to develop reliable financial  statements do not exist; (2) that
the  Former  Accountant  would  no  longer  be  able  to  rely  on  management's
representations  or that it is unwilling  to be  associated  with the  financial
statements  prepared  by  management;  (3) that  the  Company  needs  to  expand
significantly  the  scope  of its  audit;  (4) that the  Former  Accountant  has
received  information which does or which may, if further  investigated,  impact
the fairness or reliability of a previous report or financial statement or which
does or may cause the Former  Accountant to be unwilling to rely on management's
representations or be associated with the Company's financial statements; or (5)
that the  Former  Accountant  did not  conduct  such  further  investigation  or
expanded  audit,  or was not able to resolve  its  concerns  about the  Company,
because of its dismissal.


                                      -65-
<PAGE>


     The decision to change  accountants  was approved by the Board of Directors
of the Company.


                             ADDITIONAL INFORMATION

     The  Company  has  filed  with  the  Commission  in   Washington,   D.C.  a
Registration  Statement (of which this Prospectus is a part and which term shall
encompass  any  amendments  thereto) on Form S-1 under the  Securities  Act with
respect to the Common Stock offered hereby. This Prospectus does not contain all
of the information set forth in the Registration  Statement and the exhibits and
schedules  thereto,  certain portions of which have been omitted as permitted by
the  rules  and  regulations  of the  Commission.  Statements  contained  herein
concerning  the  provisions  of any  documents  are  not  necessarily  complete;
reference is made to the  Registration  Statement  and such  exhibits for a more
complete  description of the matter  involved,  and each such statement shall be
deemed  qualified in its  entirety by such  reference.  For further  information
pertaining to the shares offered hereby and to the Company, reference is made to
the Registration  Statement,  including the financial statements,  schedules and
exhibits filed as part thereof,  which may be inspected and copied at the public
reference  facilities of the  Commission at 450 Fifth Street,  N.W.,  Washington
D.C. 20549. In addition,  upon request such  information  will be made available
for inspection and copying at the Commission's  public  reference  facilities at
the Northwestern  Atrium Center, 500 West Madison Street,  Suite 1400,  Chicago,
Illinois 60661 and at Seven World Trade Center,  13th Floor,  New York, New York
10048.


                                      -66-
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS
                                                                            Page
SunRiver Corporation:

      Report of Independent Accountants                                      F-2
      Financial Statements:
          Consolidated Balance Sheets as of December 31, 1995 and 1994       F-3
          Consolidated Statements of Operations for the years ended
            December 31, 1995, 1994 and 1993                                 F-4
          Consolidated Statements of Changes in Stockholders' Equity
            for the years ended December 31, 1995, 1994 and 1993             F-5
          Consolidated Statements of Cash Flows for the years ended
            December 31, 1995, 1994 and 1993                                 F-6
          Notes to Consolidated Financial Statements                         F-8

          Consolidated Balance Sheets as of March 31, 1996 (unaudited)
            and December 31, 1995                                           F-29
          Consolidated Statements of Operations (unaudited) for the
            three months ended March 31, 1996 and 1995                      F-30
          Consolidated Statements of Cash Flows (unaudited) for the
            three months ended March 31, 1996 and 1995                      F-31
          Notes to Consolidated Financial Statements (unaudited)            F-32

Selected Text Terminal  Products of the Video Business Segment of the Components
& Peripherals Business Unit of Digital Equipment Corporation:

      Report of Independent Accountants                                     F-34
      Financial Statements:
          Statement of Assets Sold, as of July 1, 1995                      F-35
          Statements of Revenue and Direct Operating Expenses for
            the years ended July 3, 1993, July 2, 1994 and July 1, 1995     F-36
          Notes to the Statements                                           F-37

          Statement of Assets Sold (unaudited), as of September 30, 1995    F-40
          Statements of Revenue and Direct Operating Expenses (unaudited)
            for the three months ended September 30, 1995 and September 30,
            1994                                                            F-41
          Notes to the Statements (unaudited)                               F-42

Financial Statement Schedules:

      Schedule I - Condensed Financial Information of Registrant
      (Parent Company)
          Condensed Balance Sheets as of December 31, 1995 and 1994          S-1
          Condensed Statements of Operations for the years ended
            December 31, 1995, 1994 and 1993                                 S-2
          Condensed Statements of Cash Flows for the years ended
            December 31, 1995, 1994 and 1993                                 S-3
      Schedule II - Valuation and Qualifying Accounts                        S-4

                                       F-1
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS













To the Board of Directors and Stockholders
SunRiver Corporation


We have audited the accompanying consolidated financial statements and financial
statement schedules of SunRiver Corporation and Subsidiaries listed in the index
on  page  F-1 of this  Prospectus.  These  financial  statements  and  financial
statement  schedules are the  responsibility  of the Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedules based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,   the  consolidated   financial  position  of  SunRiver
Corporation  and  Subsidiaries  as  of  December  31,  1995  and  1994  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity  with generally
accepted  accounting  principles.  In addition,  in our opinion,  the  financial
statement  schedules referred to above, when considered in relation to the basic
financial statements taken as a whole, present fairly, in all material respects,
the information required to be included therein.







                            COOPERS & LYBRAND L.L.P.

Austin, Texas
March 1, 1996


                                      F-2
<PAGE>


                      SUNRIVER CORPORATION AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                     ASSETS

                                                                                                  December 31,
                                                                                       --------------------------------
                                                                                            1995             1994     
                                                                                       ---------------  ---------------
<S>                                                                                     <C>             <C>
Current assets:
   Cash and cash equivalents                                                                 $448,237         $111,081
   Trade accounts receivable (including $6,206,007 and $1,662,000 from related
      parties at December 31, 1995 and 1994, respectively), net                            18,768,338        7,479,682
   Inventories                                                                             25,758,040       10,876,834
   Deferred income taxes                                                                    3,102,152          990,000
   Prepaid expenses and other current assets                                                1,571,617          269,229
                                                                                       ---------------  ---------------
           Total current assets                                                            49,648,384       19,726,826
Property and equipment, net                                                                12,114,000       13,377,130
Goodwill, net                                                                              10,607,714        1,458,265
Other assets                                                                                3,910,235        2,608,882
                                                                                       ---------------  ---------------
                                                                                       ---------------  ---------------
                                                                                      
                                                                                                                      
                                                                                          $76,280,333      $37,171,103
                                                                                       ---------------  ---------------
                                                                                       ---------------  ---------------
                                                                                       
                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Note payable                                                                            $8,000,000                 
   Current portion of long-term debt (including $168,559 due to a related party)            6,630,531                 
   Accounts payable                                                                        14,506,202       $5,948,758
   Accrued expenses                                                                         4,255,508        2,993,671
   Deferred revenue                                                                           826,844        4,020,285
                                                                                       ---------------  ---------------
           Total current liabilities                                                       34,219,085       12,962,714
Long-term liabilities:
   Long-term debt, less current maturities (including $8,000,000 and $8,168,559 of
      debt to related parties at December 31, 1995 and 1994, respectively)                 22,624,625       12,823,481
   Deferred income taxes                                                                    2,213,198        2,888,000
   Other                                                                                      831,775          575,221
                                                                                       ---------------  ---------------
           Total long-term liabilities                                                     25,669,598       16,286,702
                                                                                       ---------------  ---------------
                Total liabilities                                                          59,888,683       29,249,416
Commitments and contingencies

Mandatorily redeemable preferred stock of subsidiary                                        3,554,692        5,535,631
Stockholders' equity:
   Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued                       -                -
   Common stock purchased but unissued, $.01 par value per share, 24,936,589
      shares to be issued at December 31, 1995                                                      -          249,366
   Common stock, $0.01 par value, 60,000,000 shares authorized, 45,550,214 and
      13,887,923 shares issued at December 31, 1995 and 1994, respectively                    455,502          138,880
   Additional paid-in capital                                                              23,769,379       13,553,472
   Accumulated deficit                                                                    (13,056,178)     (11,555,662)
                                                                                       ---------------  ---------------
           Total stockholders' equity                                                      11,168,703        2,386,056
                                                                                       ---------------  ---------------
                                                                                       ---------------  ---------------
                                                                                                                      
                                                                                          $74,612,078      $37,171,103
                                                                                       ---------------  ---------------
                                                                                       ---------------  ---------------
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                       F-3
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                               For the Years Ended
<TABLE>
<CAPTION>
                                                                                             December 31,
                                                                           -------------------------------------------------
                                                                                1995             1994             1993
                                                                           ---------------  --------------   ---------------
<S>                                                                        <C>              <C>              <C>
Revenue:
   Product sales (including sales to a related party of $39,600,000
      and $1,841,000 in 1995 and 1994)                                                                           $2,814,477
                                                                              $82,919,043      $7,172,747
   Services                                                                    13,203,336       1,170,919                 -
                                                                           ---------------  --------------   ---------------
      Total revenue                                                            96,122,379       8,343,666         2,814,477
Cost of revenue:
   Product sales                                                               62,555,141       4,378,332         1,637,590
   Services                                                                     6,829,100         511,254                 -
                                                                           ---------------  --------------   ---------------
      Total cost of revenue                                                    69,384,241       4,889,586         1,637,590
                                                                           ---------------  --------------   ---------------
           Gross margin                                                        26,738,138       3,454,080         1,176,887
Operating expenses:
   Sales and marketing                                                          8,346,374       1,091,532           320,693
   General and administrative                                                   7,313,909         992,122           409,239
   Research and development                                                     6,219,037         990,281           492,672
   Charge associated with acquired in-process research and development          1,225,309
                                                                           ---------------  --------------   ---------------
      Total operating expenses                                                 23,104,629       3,073,935         1,222,604
                                                                           ---------------  --------------   ---------------
           Operating income (loss)                                              3,633,509         380,145           (45,717)
Other (income) expense:
   Interest expense                                                             1,967,432          96,996            35,774
   Other                                                                         (571,607)         60,531           (11,323)
                                                                           ---------------  --------------   ---------------
      Total other expense                                                       1,395,825         157,527            24,451
                                                                           ---------------  --------------   ---------------
Income (loss) before income taxes and extraordinary item                        2,237,684         222,618           (70,168)
Income tax expense                                                                187,377         185,000
                                                                           ---------------  --------------   ---------------
Income (loss) before extraordinary item                                         2,050,307          37,618           (70,168)
Income from discontinued operations                                             1,148,797
Extraordinary loss on early extinguishment of debt,
   net of tax benefit of $392,785                                                (589,177)
                                                                           ---------------  --------------   ---------------
Net income (loss)                                                               2,609,927          37,618           (70,168)
Dividend on preferred stock of subsidiary                                          93,130
Accretion to preferred stock of subsidiary                                        680,803          63,840                 -
Charge for restructuring of preferred stock of subsidiary                       1,668,255
                                                                           ---------------  --------------   ---------------
                                                                           ---------------  --------------   ---------------
Earnings (loss) available for common shareholders                                $167,739       $ (26,222)         $(70,168)
                                                                           ---------------  --------------   ---------------
                                                                           ---------------  --------------   ---------------
Weighted average common shares outstanding                                     43,656,273      27,185,879        26,435,288
                                                                           ---------------  --------------   ---------------
                                                                           ---------------  --------------   ---------------
Earnings per common share before extraordinary items:
   Continuing operations                                                          $ (0.00)    $      0.00     $        0.00
   Discontinued operations                                                          $0.02
Extraordinary loss                                                                $ (0.01)
                                                                           ---------------  --------------   ---------------
                                                                           ---------------  --------------   ---------------
Earnings per common share                                                           $0.00     $      0.00     $        0.00
                                                                           ---------------  --------------   ---------------
                                                                           ---------------  --------------   ---------------
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                      F-4
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>

                              Series A              Series B                              Additional
                          Preferred Stock        Preferred Stock        Common Stock        Paid-In    Accumulated
                        --------------------  --------------------  --------------------
                          Shares    Amount       Shares    Amount      Shares    Amount     Capital      Deficit         Total
                        ---------- ---------  ---------- ---------  ----------- --------  -----------  ------------   ----------

<S>                     <C>         <C>       <C>         <C>       <C>         <C>       <C>          <C>            <C>
                     
Balance at January 1,
  1993................  13,269,882  $132,699  24,105,919  $241,059  26,431,986  $264,320  $10,933,696  $(11,459,272)  $  112,502
  Retirement of pre-
    ferred stock......                           (79,885)     (779)                            (4,813)                    (5,612)
  Issuance of common
    stock.............                                                   7,393        74        1,926                      2,000
  Net loss............                                                                                      (70,168)     (70,168)
                        ----------  --------  ----------  --------  ----------  --------  -----------  ------------   ----------

Balance at December 31,
  1993................  13,269,882   132,699  24,026,034   240,260  26,439,379   264,394   10,930,809   (11,529,440)      38,722
  Recapitalization.... (13,269,882) (132,699)(24,026,034) (240,260)  7,719,681    77,197    1,489,495                  1,193,773
  Issuance of common
    stock, net of
    expenses..........                                               4,077,452    40,775      845,048                    885,823
  Issuance of common
    stock for retire-
    ment of long-term
    debt to related
    party.............                                                 288,000     2,880      141,120                    144,000
  Issuance of common
    stock to related
    party in settlement
    of management
    agreement.........                                                 300,000     3,000      147,000                    150,000
  Accretion of pre-
    ferred stock of
    subsidiary........                                                                                      (63,840)     (63,840)
  Net income..........                                                                                       37,618       37,618
                        ----------  --------  ----------  --------  ----------  --------  -----------  ------------   ----------
Balance at December 31,
  1994 (1)............       --        --         --         --     38,824,512   388,246   13,553,472   (11,555,662)   2,386,056
  Issuance of common
    stock.............                                               4,405,486    44,054    5,500,439                  5,544,493
  Conversion of notes
    payable...........                                               3,056,717    30,567    4,544,433                  4,575,000
  Distribution of net
    assets............                                                (736,501)   (7,365)  (2,350,165)                (2,357,530)
  Warrants issued in
    connection with
    placement of debt.                                                                      1,691,200                  1,691,200
  Restructuring of
    mandatorily re-
    deemable preferred
    stock of subsidi-
    ary...............                                                                        830,000    (1,668,255)    (838,255)
  Dividend on pre-
    ferred stock of
    subsidiary........                                                                                      (93,130)     (93,130)
  Accretion to pre-
    ferred stock of
    subsidiary........                                                                                     (680,803)    (680,803)
  Net income..........                                                                                    2,609,927    2,609,927
                        ----------  --------  ----------  --------  ----------  --------  -----------  ------------   ----------
Balance at December 31,
  1995................      --      $   --        --      $  --     45,550,214  $455,502  $23,769,379  $(11,387,923) $12,836,958
  =====                 ==========  ========  ==========  ========  ==========  ========  ===========  ============  ===========
</TABLE>
(1)  Includes  26,936,589  shares of common  stock  purchased  but  unissued  at
     December 31, 1994

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

                                      F-5
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                               For the Years Ended
<TABLE>
<CAPTION>
                                                                                   December 31,
                                                                   ------------------------------------------
                                                                       1995           1994           1993
                                                                   ------------  -------------  -------------

<S>                                                                <C>           <C>             <C>
Cash flows from operating activities:
  Net income (loss)..............................................  $2,609,927    $    37,618     $   (70,168)
  Adjustments to reconcile net income (loss) to net cash
    used in operating activities:
    Income from discontinued operations..........................  (1,148,797)
    Depreciation and amortization................................   2,731,627        306,721          58,372
    Amortization of debt issuance costs..........................     183,735
    Deferred revenues............................................  (3,193,441)      (397,073)
    Provision for doubtful accounts..............................   1,072,000         47,863
    Provision for excess and obsolete inventory..................     347,890         42,150          24,928
    Deferred taxes...............................................  (2,786,954)        48,000
    Write-off of intangible assets...............................   1,554,216
    Shares issued in settlement of management agreement..........     155,250        150,000
    Charge associated with acquired in-process research and
      development................................................   1,225,309
    Extraordinary loss on early extinguishment of debt...........     281,962          8,173
  Changes in assets and liabilities:
    Trade accounts receivable.................................... (12,360,657)    (1,878,993)        (80,800)
    Inventories..................................................  (7,595,096)      (313,348)        (39,134)
    Other assets.................................................  (1,555,173)      (496,316)        (24,059)
    Accounts payable and accrued expenses........................   9,156,144      1,607,519          34,957
                                                                  ------------   ------------      ----------

          Net cash used in operating activities..................  (9,322,058)      (837,686)        (95,904)
                                                                  ------------   ------------      ----------

Cash flows from investing activities:
  Capital expenditures...........................................    (267,327)      (100,190)        (17,419)
  Purchase of SunRiver Data, net of cash acquired................                 (5,441,392)
  Payments for other assets......................................                                     (3,133)
  Purchase of Digital assets..................................... (14,970,449)
  Purchase of EINet assets.......................................    (368,365)
                                                                  ------------   ------------      ----------

          Net cash used in investing activities.................. (15,606,141)    (5,541,392)        (20,552)
                                                                  ------------   ------------      ----------

Cash flow from financing activities:
  Proceeds from issuance of common stock.........................   2,164,243      1,840,857           2,000
  Decrease in short-term debt, net...............................                                    (40,360)
  Proceeds from debt issuance....................................   4,575,000      1,680,585          42,916
  Advance payment on GAI Partnership.............................                                     75,000
  Costs associated with issuance of debt instruments.............  (1,295,000)
  Restructuring of mandatorily redeemable preferred stock of
    subsidiary...................................................  (3,500,000)                        (5,612)
  Net change in revolving loan payable...........................   3,365,550
  Proceeds from debt issuance to finance acquisition.............  20,000,000      2,961,274
  Purchase of treasury stock.....................................                    (15,000)         (1,861)
  Payments on capital leases.....................................     (44,438)       (44,551)        (58,136)
                                                                  ------------   ------------      ----------
          Net cash provided by financing activities..............  25,265,355      6,423,165          13,947
                                                                  ------------   ------------      ----------
Net increase (decrease) in cash and cash equivalents.............     337,156         43,897        (102,509)
Cash and cash equivalents at beginning of period.................     111,081         67,184         169,693
                                                                  ------------   ------------      ----------
Cash and cash equivalents at end of period....................... $   448,237    $   111,081       $  67,184
                                                                  ------------   ------------      ----------
                                                                  ------------   ------------      ----------
</TABLE>

                                    Continued

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

                                      F-6
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, continued
                               For the Years Ended
<TABLE>
<CAPTION>

                                                                                   December 31,
                                                                   ------------------------------------------
                                                                       1995           1994           1993
                                                                   ------------  -------------  -------------

<S>                                                               <C>            <C>             <C>
Non-cash transactions:
  Equipment acquisitions funded through capital leases........... $   232,022
  Issuance of common stock to retire debt........................        --      $   144,000
  Issuance of common stock for management services...............        --          150,000
  Expenses paid for private placement to be deducted from
    proceeds.....................................................        --          955,000
  Accretion to preferred stock of subsidiary.....................     680,803         63,840
  Dividend on preferred stock of subsidiary......................      93,130
  Conversion of notes payable to common stock....................   4,575,000
  Distribution of net assets.....................................   2,357,530
  Issuance of common stock in Digital acquisition................   3,000,000
  Issuance of common stock for consulting services...............     380,250
  Obligations incurred in connection with the acquisition
    of equipment and intellectual property                            741,944      8,000,000
  Estimated value of compensatory warrants.......................   3,216,267
Cash paid for:
  Interest.......................................................   1,615,011         31,600      $   35,800
  Taxes..........................................................   1,552,914
</TABLE>
                                      F-7
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   Background

SunRiver Corporation (the "Company") is engaged, through operating subsidiaries,
in designing and manufacturing graphics and text computer terminals for business
use and in developing  Internet  software for businesses.  The Company's general
strategy is to operate in one  business  segment as a provider of devices  which
provide access to corporate  network  computing  environments,  and software for
secure,  private  communications and electronic commerce over the Internet.  The
Company has two operating  subsidiaries,  SunRiver Data Systems Inc., ("SunRiver
Data") and TradeWave Corporation ("TradeWave").

During the period  beginning in December  1994 and ending in October  1995,  the
Company made  acquisitions and dispositions  which resulted in a total change in
the Company's  business and management.  On December 9, 1994,  All-Quotes,  Inc.
("All-Quotes") and its wholly-owned  subsidiary  All-Quotes Capital  ("Capital")
entered into an  acquisition  agreement  with  SunRiver  Group , formerly  named
SunRiver Corporation, (the "SunRiver Group Acquisition").  Pursuant to the terms
of the  SunRiver  Group  Acquisition  agreement,  All-Quotes  agreed to issue to
SunRiver Group that number of newly issued shares which represented at least 63%
of the  outstanding  shares of common stock of All-Quotes in exchange for all of
SunRiver  Group's  assets  and  liabilities.  This  transaction  is  more  fully
described in Note 3. For accounting  purposes the  transaction  was treated as a
recapitalization  of All-Quotes,  with SunRiver  Group as the acquirer,  and its
assets and liabilities are recorded at carryover basis. The former businesses of
All-Quotes that were distributed to certain  All-Quotes'  shareholders (see Note
18) during 1995 were recorded at  historical  net book value.  Accordingly,  the
historical  financial statements prior to December 9, 1994 are those of SunRiver
Group,  and all historical and any pro forma  information  related to All-Quotes
has been  excluded  from these  financial  statements.  The  Company,  which was
incorporated  in  Delaware  in 1988 as  All-Quotes,  Inc.,  changed  its name to
SunRiver  Corporation,  and changed its fiscal year end from June 30 to December
31.

As a result of two  acquisitions  since  December  1994,  the  Company,  through
SunRiver Data, has been designing,  assembling,  selling and supporting  general
display  terminals with limited graphics  capability,  high performance  network
graphics  display  terminals  based  on  the  X-Terminal   protocol,   and  high
performance  alternatives to personal  computers and other terminal  products in
multi-user, personal computer and minicomputer-based environments.

The Company,  through its  indirect,  wholly-owned  subsidiary,  SunRiver  Data,
manufactures  and sells display desktop devices through both direct and indirect
marketing channels.  The Company acquired all of the outstanding common stock of
SunRiver  Data  on  December  9,  1994,  through  a  newly-formed   wholly-owned
subsidiary,  SunRiver Acquisition Corporation ("Acquisition").  This transaction
is more fully described in Note 3.

In October 1995,  SunRiver Data acquired  assets relating to the General Display
Terminal  products of Digital Equipment  Corporation  ("Digital") sold under the
"VT" and "Dorio" brands (excluding the VT 400 Series) (see Note 5).

                                      F-8
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


A partnership formed in May 1995 by SunRiver Data and General  Automation,  Inc.
("GAI"), and managed by GAI, designs,  integrates, sells and supports multi-user
computer  systems that can manage large volumes of data running  SunRiver Data's
and GAI's version of the database  system  licensed from Pick Systems.  SunRiver
Data also offers post-sale  customer support services for its desktop terminals.
SunRiver Data's products and services are offered solely to businesses.

As a result of a third  acquisition  (see Note 4) in April  1995,  the  Company,
through  TradeWave,  has also been  engaged in the  business of  developing  and
selling Internet  software and value-added  services which enable  businesses to
conduct private,  secure communication and electronic commerce transactions over
the Internet.

2.   Summary of Significant Accounting Policies

Principles of Consolidation
- ---------------------------

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries,  after elimination of intercompany  accounts and transactions.
Certain reclassifications have been made to prior years' financial statements to
conform to the current year presentation.

Cash and Cash Equivalents
- -------------------------

All highly liquid  investments  with  remaining  maturities at purchase of three
months or less are considered cash equivalents.

Property and Equipment
- ----------------------

Property  and  equipment  are stated at cost.  Depreciation  is  computed on the
straight  line method over the estimated  useful lives of the assets.  Buildings
and  improvements  are  depreciated  over a 25 year period,  and  machinery  and
equipment are depreciated over periods ranging from 2 to 15 years.  Expenditures
that  increase the value or extend the life of an asset are  capitalized,  while
costs of maintenance and repairs are expensed as incurred.  Gains or losses upon
disposal of assets are recognized in income.

                                      F-9
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued

Fair Value of Financial Instruments
- -----------------------------------

The carrying amounts of cash and cash  equivalents,  redeemable  preferred stock
and long-term debt reported on the balance sheets  approximate their fair value.
The Company estimated the fair value of redeemable preferred stock and long-term
debt  by  comparing  the  carrying  amount  to  the  future  cash  flows  of the
instrument,  discounted using the Company's  incremental rate of borrowing for a
similar instrument.

Research and Development
- ------------------------

Research and  development  expenses are charged to operations  as incurred.  The
development  costs of  software to be marketed  are  expensed as incurred  until
technological  feasibility  is  established.  After  that  time,  the  remaining
software  production costs are capitalized as other assets in the balance sheet.
Capitalized  software  costs are  amortized  using the sum of the years'  digits
method over three years, the estimated  economic life of the software  products.
At December 31, 1995 and 1994,  capitalized  software  development costs, net of
amortization,  were $319,248 and $562,000.  Amounts capitalized and expensed for
the years ended December 31, 1995 and 1994 were as follows:

                                                   1995         1994
                                              ------------  ------------
Capitalized software costs...................  $  409,048    $   40,000
Amortization expense.........................     408,703        30,000

Revenue Recognition
- -------------------

The Company recognizes revenue from product sales upon shipment to the customer.
A provision for estimated  future  returns and potential  warranty  liability is
recorded at the time revenue is recognized.  Service  revenue is recognized when
services are  performed  and  billable.  Revenue from  maintenance  and extended
warranty  agreements  are deferred and  recognized  ratably over the term of the
agreement.

Advertising Expenses
- --------------------

Advertising  costs are expensed as incurred.  The amount  charged to advertising
expense was  $561,849  and  $104,603  for the years ended  December 31, 1995 and
1994, respectively.


Goodwill
- --------

Goodwill  represents  the excess of the purchase  price and related direct costs
over the fair value of net assets  acquired  as of the date of the  acquisition.
Goodwill is amortized on a  straight-line  basis over 10 years.  Amortization of
goodwill  amounted to $386,061 for the year ended  December 31, 1995 and $10,994
during the period from acquisition to December 31, 1994.

                                      F-10
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


Earnings (Loss) Per Common Share
- --------------------------------

The  computation of earnings  (loss) per common share is based upon the weighted
average number of common shares and common equivalent shares  outstanding during
the period, deemed to include shares purchased but unissued, plus (in periods in
which they have a dilutive  effect)  the  effect of common  shares  contingently
issuable  from  exercise  of stock  options  and  warrants,  and  conversion  of
convertible notes payable.  These  contingently  issuable common shares were not
included in the  calculation of earnings  (loss) per share for any period except
the year ended  December  31,  1994,  as the effect  would have been  either not
material or  anti-dilutive  for all other  periods  presented.  Earnings  (loss)
available for common  shareholders  includes the effects of the accretion to the
preferred  stock of a subsidiary and preferred stock  dividends.  As a result of
the recapitalization  described in Note 1, the number of shares outstanding have
been retroactively restated for all periods presented.

Pervasiveness of Estimates
- --------------------------

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Income Taxes
- ------------

As more fully  discussed in Note 9, income taxes are provided in accordance with
the liability  method of accounting  for income taxes  pursuant to the Financial
Accounting  Standards Board ("FASB")  Statement No. 109.  Accordingly,  deferred
income taxes are recorded to reflect the future tax  consequences of differences
between the tax bases of assets and liabilities  and their financial  amounts at
year end.

New Accounting Standards
- ------------------------

In October 1995, the FASB issued  Statement  123,  "Accounting  for  Stock-Based
Compensation"  ("Statement 123"), which establishes fair value-based  accounting
and reporting  standards for all  transactions in which a company acquires goods
or services by issuing its equity  securities,  including all arrangements under
which employees receive stock-based compensation.  Statement 123 encourages, but
does not  require,  companies  to  adopt  fair  value  accounting  to  recognize
compensation expense for grants under stock-based  compensation plans.  However,
companies must comply with the fair value  disclosure  requirements set forth in
Statement 123, which is effective for fiscal years  beginning after December 15,
1995.  The Company  expects to adopt only the  reporting  standards of Statement
123, which should not impact the Company's financial statements.

                                      F-11
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


In March 1995, the FASB issued Statement 121,  "Accounting for the Impairment of
Long-lived Assets and for Long-lived Assets to be Disposed Of ("Statement 121"),
which addresses the accounting for the impairment of long-lived assets,  certain
identifiable  intangibles  and  goodwill  related to those assets to be held and
used.  It also  addresses  the  accounting  for  long-lived  assets and  certain
identifiable  intangibles to be disposed of. Statement 121 has an effective date
of January 1, 1996. The Company does not expect  application of Statement 121 to
have a significant impact upon the Company's financial statements.

3.   Acquisition of SunRiver Group and SunRiver Data

Issuance of Common Stock to SunRiver Group
- ------------------------------------------

Pursuant to the terms of the SunRiver Group Acquisition agreement referred to in
Note 1, on December 9, 1994, the Company issued  5,594,001  shares of its common
stock to SunRiver  Group in  exchange  for all of  SunRiver  Group's  assets and
liabilities.  The  Company  also  agreed  to issue  to  SunRiver  Group,  for no
additional  consideration,  that number of newly  issued  shares that would have
increased  SunRiver Group's total ownership of the Company's  outstanding common
stock to not less than 63% after  giving  effect to certain  other  issuances of
common stock as described below.

On December 9, 1994,  the Company did not have a sufficient  number of shares of
authorized  but  unissued  common stock  available to complete the  transactions
required by the SunRiver Group Acquisition agreement.  Accordingly, the Board of
Directors  of the  Company  agreed to take all steps  required  to  restate  its
Certificate  of  Incorporation  to increase the number of authorized  shares and
issue the required shares to establish  SunRiver  Group's  ownership at not less
than 63% of the Company's then  outstanding  common stock.  At December 9, 1994,
the Company  delivered  to  SunRiver  Group  proxy and voting  agreements  which
entitled SunRiver Group to represent and vote 3,103,000 shares at any meeting of
stockholders  on any matter  requiring  stockholder  approval.  These  proxy and
voting  agreements,  along with the shares issued to SunRiver  Group at closing,
represent  at  least  51%  of  the  voting  rights  of  the  outstanding  common
stockholders.  As SunRiver Group unconditionally  controlled the Company and had
the intent  and  ability to  maintain  ongoing  ownership  as noted  above,  the
transaction  was  accounted  for effective  December 9, 1994.  During 1995,  the
Company amended its Certificate of Incorporation to increase the total number of
shares of common stock authorized from 20,000,000 to 60,000,000,  and issued the
additional shares required under the SunRiver Group Acquisition agreement.

During  October 1995,  pursuant to the terms of the SunRiver  Group  Acquisition
agreement and in consideration for SunRiver Group's guarantee of the Amended Put
Option  referred to in Note 5, the Company issued to SunRiver Group a warrant to
acquire an  additional  4,174,704  shares of the  Company's  common  stock at an
exercise price equal to the market value per share of the Company's common stock
on December 9, 1994. The value of such warrants was determined to be immaterial.

Exchange Offer
- --------------

On  December  9,  1994,  the  Company  agreed to assign  all of its  assets  and
liabilities to its wholly-owned  subsidiary,  Capital, and effectively cease all
existing business  operations.  The proceeds from a private placement in process
(more fully described  below) and the SunRiver Group assets and liabilities were
excluded from the assets and  liabilities  assigned to Capital.  Capital entered
into an escrow  agreement  whereby  cash and  shares of its  common  stock  were
deposited in escrow as collateral for all of the Company liabilities transferred
to it. The Company  agreed to prepare and complete an exchange offer whereby the
Company  would  exchange all of its common stock of Capital for shares of common
stock of the  Company  held by certain of its  shareholders  of record as of the
closing date, none of whom were part of SunRiver Group.  Accordingly,  Capital's
net assets  were  classified  as  discontinued  operations  in the  accompanying
December 31, 1994 consolidated balance sheet.

                                      F-12
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued



As more fully described in Note 18, in 1995 the Company sold  substantially  all
of the operating  assets of its dial-up  market data services and later disposed
of its remaining interest in Capital.

Other Issuances of Common Stock 
- --------------------------------

On December 9, 1994, the Company  issued 288,000 shares of common stock,  valued
at  $.50  per  share,  to a  creditor  of the  Company  in  satisfaction  of the
outstanding  principal  and related  accrued  interest owed by the Company as of
that date.

On December 9, 1994, the Company  issued 300,000 shares of common stock,  valued
at $.50 per share,  to Rosbro  Capital  Corp.  ("Rosbro"),  which was charged to
expense, as consideration for releasing the Company from its obligations under a
management  consulting  agreement.  Rosbro is a corporation that is beneficially
owned by the former Chairman of the Company.

SunRiver Data Acquisition
- -------------------------

Acquisition  acquired all of the outstanding  common stock of SunRiver Data from
the former owner, NCR Corporation ("NCR") (the "SunRiver Data Acquisition"), for
$5 million in cash, an $8 million  mortgage note payable to NCR and $5.5 million
of  mandatorily  redeemable  preferred  stock of  SunRiver  Data.  Additionally,
approximately  $441,000 in expenses  associated with the purchase were incurred.
Under the terms of the agreement,  NCR assumed all  intercompany  balances,  tax
liabilities,  accrued  pension  liabilities,  and accruals for  employee-related
plans, such as medical and workers  compensation of SunRiver Data as of December
9, 1994.  Also,  NCR retained the  liability  for any post  employment  benefits
related  to  terminations   within  six  months  of  the  closing  date  of  the
transaction.  Benefits  payable under the pension plan,  which were frozen as of
the  closing  date,   will  be  maintained  in  NCR's  defined   benefits  plan.
Additionally,  NCR assumed the defense of certain legal  proceedings  at its own
expense.  NCR also  agreed  to pay,  at its own  expense,  any  amounts  paid in
settlement related to these proceedings.

SunRiver Data has 1,000  authorized  shares of redeemable  preferred  stock (the
"SunRiver  Data  Preferred  Stock"),   all  of  which  are  issued  to  NCR  and
outstanding. In connection with the SunRiver Data Acquisition, NCR was granted a
put option (the "Put  Option")  to require  Acquisition  to purchase  all of the
preferred  stock of SunRiver Data owned by NCR. In addition,  NCR granted a call
option (the "Call  Option") to SunRiver  Data that  permitted  SunRiver  Data to
purchase the preferred  stock.  As more fully  described in Note 5, the terms of
the Put Option and the Call Option were restructured in October 1995.

A portion of the purchase price for the SunRiver Data  Acquisition was funded by
the sale of  7,000,000  shares of common  stock at $.50 per share to  accredited
investors  in a private  placement  in which an  underwriter  (RAS) acted as the
exclusive  placement agent. As of December 31, 1994,  4,077,452 shares of common
stock had been issued in connection with the offering.  The remaining  2,922,548
shares  were  issued  in 1995.  Total  gross  proceeds  from the  offering  were
$3,500,000. Expenses relating to this offering were approximately $1,343,000, of
which  RAS  received   $945,000,   consisting   of  a   commission   of  10%,  a
non-accountable  expense  allowance of 3% of the gross proceeds,  $250,000 as an
investment banking fee and a $240,000 consulting fee. The per share price of the
offering was determined by arms-length negotiations between the Company and RAS.
The balance of the cash portion of the purchase  price was paid from  borrowings
on the revolving line of credit.

                                      F-13
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


The SunRiver Data  Acquisition  has been accounted for under the purchase method
and,  accordingly,  the operating  results of the Company include the results of
operations  of  SunRiver  Data since the date of  acquisition.  The  acquisition
resulted in goodwill of $1,469,259,  which is being amortized over 10 years. The
following  is a summary of the assets  and  liabilities  of  SunRiver  Data,  as
acquired, as of the date of the acquisition:

Current assets............................................  $ 16,775,440
Property, plant and equipment, net........................    13,432,242
Goodwill..................................................     1,469,259
Other assets..............................................       978,816
                                                            ------------

  Total assets............................................  $ 32,655,757
                                                            ------------
                                                            ------------

Current liabilities.......................................  $ 10,268,144
Long-term debt............................................     8,000,000
Other liabilities.........................................     3,470,822
                                                            ------------

  Total liabilities.......................................  $ 21,738,966
                                                            ------------
                                                            ------------

Mandatorily redeemable preferred stock....................  $  5,471,791
                                                            ------------
                                                            ------------

See Note 5 for an  unaudited  pro  forma  summary  of  consolidated  results  of
operations in connection with the SunRiver Data  Acquisition and the acquisition
of the Digital assets.

4.     Acquisition of Enterprise Integration Network Technology

During  April  1995,  the  Company,  through  its  newly  formed,   wholly-owned
subsidiary EINet Acquisition  Corporation (name changed to TradeWave Corporation
("TradeWave")),  acquired the Enterprise  Integration  Network  technology  (the
"TradeWave  Technology")  form  the  Microelectronics  and  Computer  Technology
Corporation ("MCC") (the "TradeWave Acquisition") for approximately $1.3 million
plus royalties.

The purchase of the TradeWave Technology from MCC was funded in part through the
issuance of $1 million  principal  amount of 10% convertible  notes  ("TradeWave
Notes") to investors outside the United States.  These notes have been converted
into 1,270,375  shares of the Company's common stock. In April 1995, the Company
allocated  substantially all of the $1.3 million purchase price of the TradeWave
Technology  (inclusive of approximately  $300,000 of capitalized  costs directly
related to the TradeWave acquisition) to purchased  intellectual property.  This
allocation  was  based  upon the  belief  that  the web  browser  and  directory
technology included in the TradeWave  Technology were ready to be commercialized
profitably.  Subsequently in 1995, management recognized that sales practices of
its Internet  competitors of providing  Internet browser software free of charge
and listings and advertising space in Internet directories free or for a nominal
charge had impaired the revenue potential of this technology. Nevertheless, this
technology is considered a valuable  component of the Virtual  Private  Internet
product.  In October  1995,  TradeWave  developed a new  strategic  plan,  which
de-emphasized  the web browser and  directory  services  technology  and instead
emphasized  the  Company's   Virtual  Private  Internet   solution   integrating
applications,  information  servers,  directory services and security.  Based on
this revised business plan, the Company recognized that no significant  revenues
would  result until  development  of the  integrated  Virtual  Private  Internet
solution was completed and released for commercialization.  Accordingly,  in the
quarter ended  December 31, 1995,  the Company  recognized a $1.2 million charge
associated with in-process research and development.

                                      F-14
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued

TradeWave  simultaneously  entered into a technology  agreement (the "Technology
Agreement")  with  MCC  to  participate  in  current  and  future  research  and
development  projects selected by the Company. The current project is working on
the  development of technology to  intelligently  navigate  dynamic  information
networks such as the Internet.

The Company  has  continuing  monetary  obligations  to MCC under the  TradeWave
Acquisition Agreement. Pursuant to a restructuring in March 1996 of past-due and
future  payments  owing to MCC, (i) TradeWave has the option of paying  $100,000
(that was due  December 31,  1995),  $250,000 and $50,000 due under the purchase
agreement,  as amended  for the  TradeWave  Technology  ("TradeWave  Acquisition
Agreement") on April 30, May 31 and June 28, 1996,  respectively,  by delivering
to MCC such  number of shares of freely  tradable  common  stock of the  Company
equal in value to 120% of the amount of each such installment and the Company is
jointly  obligated with TradeWave to make such payments;  (ii) payments totaling
$500,000  that  were  due  to MCC on  December  31,  1995  under  the  TradeWave
Acquisition  Agreement and the Technology Agreement were rescheduled for payment
throughout  1996;  and (iii)  SunRiver  Group  reaffirmed to MCC its guaranty of
TradeWave's  payment  obligations  under the Technology  Agreement.  The Company
currently  anticipates  that it will  deliver to MCC  shares of freely  tradable
common stock and/or use proceeds from the sale of common stock by the Company in
payment of TradeWave's obligations to MCC.


5.   Acquisition of Text Terminal Business From Digital Equipment Corporation

The Transaction
- ---------------

During October 1995, SunRiver Data purchased from Digital Equipment  Corporation
("Digital")  certain assets (the "Digital Assets") relating to Digital's general
purpose   character-cell,   host-dependent  computer  display  terminals  ("text
terminals")  product lines,  including  products sold under the "VT" and "Dorio"
brands (the "Digital  Acquisition").  The Digital Acquisition has been accounted
for as a purchase.

The Digital Assets consisted principally of inventory,  trade names,  trademarks
and patents.  Software and other  intellectual  property  used by Digital in its
text terminal  business  were  simultaneously  licensed to SunRiver  Data. As no
manufacturing  facilities  were  included in the Digital  Assets,  SunRiver Data
transferred  production of the acquired product lines from Digital's  facilities
in the Far East to the SunRiver Data plant in Hauppauge, New York.

Pursuant to a related supply agreement, Digital agreed to purchase from SunRiver
Data at least 95 percent of Digital's worldwide  requirements for text terminals
and related  parts for a four-year  period,  which would include at least 80,000
units of text terminals during the first year. The Company has guaranteed all of
the obligations of SunRiver Data under the supply agreement.

SunRiver Data and Digital also entered into agreements pursuant to which Digital
(i) manufactured  for SunRiver Data text terminals  through January 30, 1996 and
will  manufacture  modules  until June 30, 1996;  (ii) provided to SunRiver Data
certain technical, sales, marketing and administrative services relating to text
terminal  products  through  February  19, 1996 and (iii) will  provide  certain
worldwide  warranty  and  post-warranty  servicing  on text  terminals  sold and
designated for such servicing by SunRiver Data for a period of four years.

The purchase price of the Digital Assets,  $18,697,693,  included $7,481,502 for
inventory, $188,478 for other assets and $250,000 for intellectual property. The
Company  recorded  $10,777,713 in goodwill,  which is the excess of the purchase
price and related direct costs of the  acquisition  of $2,199,072  over the fair
value of net assets  acquired.  In addition,  SunRiver  Data is obligated to pay
$347,093  for certain  tooling and  equipment to be delivered by Digital by June
30, 1996.


                                      F-15
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


The Financing
- -------------

Of the amount paid to Digital, $13,498,621 was paid in cash with $3,000,000 paid
by the  issuance of 793,389  shares of the  Company's  common  stock , which the
Company is  required,  at its cost,  to  register  for resale  under  applicable
securities  laws.  In the event  the  closing  price per share of the  Company's
common  stock  on the  NASDAQ  SmallCap  Market  on the date  such  registration
statement becomes  effective is less than $3.78125,  the Company is obligated to
issue to Digital up to 206,611  additional shares of common stock,  equal to the
difference  between (a)  3,000,000  divided by the  greater of (i) such  closing
price,  not to  exceed  $3.78125,  and  (ii)  $3.00,  and (b)  793,389.  Had the
registration statement become effective on March 1, 1996, the Company would have
had to issue the additional 206,611 shares of common stock to Digital.

SunRiver Data obtained bank  financing  (the "Bank  Financing")  to pay the cash
portion of the purchase price of the Digital Assets from Chase  Manhattan  Bank,
N.A.,  acting for itself and as agent for other  participating  banks ("Chase"),
under  a term  loan in the  principal  amount  of  $20,000,000  and a  revolving
line-of-credit  providing for revolving loans of up to  $20,000,000,  based upon
lending  formulas and subject to sub-limits and other terms, as are set forth in
the loan  documents.  SunRiver Data also used proceeds of the Bank  Financing to
pay all outstanding amounts owed to Congress Financial Corporation  ("Congress")
under a revolving  line-of-credit,  plus a $700,000 early termination fee, which
the Company  recorded  as an expense in October  1995.  The Company  recorded an
expense of  approximately  $282,000  related to costs that had been  capitalized
when the Congress  line-of-credit was originally obtained.  The Company incurred
costs related to the Bank Financing of $1,295,000, which is being amortized on a
straight-line basis over the three year term of such Bank Financing.

The  Company  guaranteed  the  obligations  of  SunRiver  Data  under  the  Bank
Financing, which was collateralized by a pledge of all of the outstanding common
stock of Acquisition ("SunRiver Data Common Stock"). Acquisition also guaranteed
the obligations of SunRiver Data under the Bank Financing and collateralized its
guarantee with a pledge of all of the outstanding common stock of SunRiver Data.
SunRiver  Group also  guaranteed the  obligations  of SunRiver  Data,  which was
collateralized  by a pledge of 21,439,380  shares of common stock of the Company
owned by SunRiver Group.

In addition,  the Company issued to Chase a warrant to purchase 1,000,000 shares
of common  stock  exercisable  at $3.875 per share ,  subject  to  anti-dilution
adjustments,  at any time  after  October  20,  1996 and  prior to the  close of
business on October 19, 2000.  These  warrants were valued at $1,660,000 and are
being amortized as debt issue costs. Furthermore,  in consideration for SunRiver
Group's pledge to NCR of 5,000,000  shares of common stock of the Company for an
extended  period  pursuant  to the terms of the  Restructuring,  as defined  and
described  below,  the Company  expects to issue to SunRiver  Group  warrants to
purchase  such number of shares of common stock at $3.875 per share,  subject to
adjustment, as the Board of Directors of the Company determines is appropriate.

The NCR Restructuring
- ---------------------

As a condition to the Bank  Financing,  SunRiver Data,  Acquisition and SunRiver
Group were required to  restructure  (the  "Restructuring")  obligations  to NCR
which  were  incurred  in  December  1994  in  connection   with  the  Company's
acquisition of SunRiver Data from NCR.

                                      F-16
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


SunRiver Data has 1,000 shares of redeemable  preferred  stock, all of which are
issued to NCR and currently  outstanding.  In the  Restructuring (i) the Company
paid NCR  $3,500,000  in cash;  (ii) the Call  Option to permit  the  Company to
purchase  the  preferred  stock of SunRiver  Data owned by NCR was amended  (the
"Amended Call Option") to reduce its aggregate  exercise price to $3,554,692 and
to  change  its  expiration  date to the  earlier  of  January  30,  1999 or the
completion by SunRiver Data or any of its parent companies of a public offering;
(iii) the Put Option  requiring the Company to purchase the preferred  stock was
amended (the "Amended Put Option") to reduce its exercise  price to  $3,554,692,
and to become  exercisable on or after the  expiration  date of the Amended Call
Option until December 31, 1999; (iv) the Company issued to NCR a warrant, valued
at  $830,000,  to  purchase  500,000  shares  of  common  stock of the  Company,
exercisable  at $3.875  per  share,  subject  to  adjustment,  at any time after
October  20, 1996 and prior to the close of  business  on October  20,1998;  (v)
SunRiver Data and its parent  companies  agreed to pay NCR  $497,657,  a rate of
14%,  (the  "Annual  Payment  Amount") on October 20, 1996 and each  anniversary
thereafter (the "Annual  Payment Date"),  until either the Amended Put Option or
the Amended Call Option has been exercised or canceled,  each such payment to be
made in cash, to the extent  permitted by the terms of the Bank Financing,  and,
to the extent not so permitted, the balance of the Annual Payment Amount must be
paid by  delivering  to NCR such number of shares of common stock of the Company
which,  if sold on the applicable  Annual  Payment Date,  would net such balance
due; (vi) the maturity  date of the  $8,000,000  Promissory  Note payable by the
Company to NCR was  extended  to January  31,  1999 and if  Acquisition  makes a
public  offering of its  securities,  it must prepay the  Promissory  note in an
amount equal to the difference  between the net proceeds of the offering and the
amount  paid  to NCR or any of its  affiliates  on  redemption  or  purchase  by
Acquisition of the SunRiver Data  Preferred  Stock plus the amount paid to Chase
under the terms of the Bank Financing; (vii) SunRiver Acquisition Corp.'s pledge
to NCR of the SunRiver  Data common  stock was  canceled  and the SunRiver  Data
common  stock was pledged to Chase;  (viii)  SunRiver  Group's  pledge to NCR of
common stock of the Company was reduced to 5,000,000  shares and SunRiver  Group
pledged the remainder of its common stock of the Company to Chase.

In the  event  of  liquidation  of  SunRiver  Data,  NCR  shall be  entitled  to
$3,554,692 before any amount shall be paid to holders of the common stock. While
the preferred  stock is  outstanding,  SunRiver Data is restricted from creating
any shares of stock  which  shall be in any  respect on parity  with or have any
preferences to take priority over the preferred stock, or to alter in any manner
the rights or preferences of the preferred stock.

The Company recorded a charge of $1,668,255 to retained  earnings at the date of
the Restructuring for the difference between the change in the carrying value of
the mandatorily  redeemable  preferred stock and the sum of the cash payment and
the fair value of the warrant for 500,000  shares of common stock of the Company
issued to NCR.

The cash  payment of  $3,500,000  made to NCR was paid by the Company from funds
received  in  transactions  in which the  Company  received  gross  proceeds  of
$4,250,000  from  Regulation  S  offerings  to  investors  outside of the United
States. In two offerings,  the Company issued  non-interest  bearing convertible
promissory  notes for  $2,500,000  (the  "$2,500,000  Notes") and $750,000  (the
"$750,000 Notes"), respectively. The $2,500,000 Notes were converted on November
30, 1995 into  1,236,855  shares of common  stock of the Company  determined  by
dividing  $2,500,000 by 70% of the average closing bid price of the common stock
of the Company on the five business days  immediately  preceding the conversion.
The $750,000 Notes were converted in November 1995 into 359,691 shares of common
stock of the Company  determined  by dividing  $2,500,000  by 70% of the average
closing bid price of the common stock of the Company on the five  business  days
immediately  preceding the  conversion.  Upon  conversion  of such  non-interest
bearing notes,  depending on the  significance  of the amount,  a portion of the
difference  between the carrying value of the notes and the fair market value of
the shares  issued is accounted  for as financing  expense and the  remainder as
cost of equity.  The amount to be allocated to  financing  expense,  assuming an
estimated  interest rate of approximately  20%, was determined to be immaterial.
In a third  Regulation  S  offering,  the  Company  received  gross  proceeds of
$1,000,000 by selling 472,589 shares of common stock.  In addition,  the Company
obtained bridge  financing of $1,000,000 at 6% interest  approximately  ten days
before the close of the offerings. This loan was repaid from the proceeds of the
offerings described above.


                                      F-17
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued



In addition,  warrants, valued at $661,200, to purchase 525,000 shares of common
stock of the Company  exercisable  at $3.625 to $3.875,  the market price on the
date of grant, were granted to financial  advisors in October 1995 in connection
with these  offerings.  These warrants are  exercisable for three years from the
date of grant and the  holders  have  registration  rights  with  respect to the
shares issuable upon exercise of these  warrants.  A portion of the value of the
warrants was recorded as a cost of equity and a portion as debt  issuance  costs
in accordance with the terms of the associated equity or debt instruments.

The following  unaudited pro forma summary presents the consolidated  results of
operations as if the acquisition of Digital Assets had occurred at the beginning
of  1995  and  1994,  respectively,  and as if  the  SunRiver  Data  Acquisition
described  in Note 3 had  occurred  at the  beginning  of  1994.  The pro  forma
presentation  reflects the impact of certain  adjustments;  (a)  amortization of
goodwill,  (b) increased interest expense, (c) increased  depreciation  expense,
and (d)  decrease  of  corporate  overhead  charges.  It does not  purport to be
indicative of the financial  results which  actually would have occurred had the
acquisition been made at the beginning of 1995 and 1994, respectively, or of the
results which may occur in the future.

                                                      1995             1994
                                                 -------------    -------------
Net sales....................................... $ 150,352,000    $ 144,263,000
Income (loss) from continuing operations........ $     466,000    $  (5,431,000)
Income (loss) per share from continuing
  operations.................................... $        0.01    $       (0.18)

The  following  is a  summary  of  the  Digital  Assets  as of the  date  of the
acquisition:

Inventory....................................... $   7,481,502
Goodwill........................................    11,027,713
Other assets....................................       188,478
                                                 -------------

  Total assets.................................. $  18,697,693
                                                 -------------
                                                 -------------

6.   GAI Partnership

     During May 1995,  SunRiver Data entered into an agreement with GAI covering
SunRiver  Data's and GAI's  participation  in, and management of, a newly-formed
Delaware limited  liability company (the "GAI  Partnership"),  of which SunRiver
Data's interest at inception was 49%. The GAI Partnership, which was formed with
a nominal investment from GAI and SunRiver Data, combines into a single business
the development,  distribution,  maintenance and support of computer systems and
software  running the SunRiver  Data and the GAI version of a database  licensed
from Pick Systems on various hardware platforms. The business and affairs of the
GAI Partnership  are managed  exclusively by GAI,  subject to consultation  from
time to time with SunRiver Data. As such,  SunRiver Data's  investment in GAI is
accounted  for using the equity  method.  SunRiver  Data  receives  monthly cash
distributions  equal to a percentage of the net revenues of the GAI Partnership.
Such  distributions  amounted to $1,475,000 for the year ended December 31, 1995
and are included in product sales in the accompanying consolidated statements of
operations.

                                      F-18
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


7.   Inventories

Inventories  are stated at the lower of cost or market.  Cost is determined on a
first-in first-out basis. The major components of inventories are as follows:

                                                        December 31,
                                               -----------------------------
                                                    1995            1994
                                               -------------- --------------

Raw materials and purchased components........  $ 13,280,390   $  7,716,108
Finished goods................................    11,901,819      2,408,078
Demonstration equipment.......................       222,130        416,204
Service parts.................................       353,701        336,444
                                               -------------- --------------
                                                $ 25,758,040   $ 10,876,834
                                               -------------- --------------
                                               -------------- --------------



8.   Property and Equipment

Property and equipment consists of the following:

                                                        December 31,
                                               -----------------------------
                                                    1995            1994
                                               -------------- --------------

Land.........................................   $  3,780,000   $  3,780,000
Buildings and improvements...................      6,035,631      5,781,000
Machinery and equipment......................      4,754,393      4,403,075
                                               -------------- --------------
                                                  14,570,024     13,964,075
  Less accumulated depreciation and
    amortization.............................     (2,456,024)      (586,945)
                                               -------------- --------------
                                                $ 12,114,000   $ 13,377,130
                                               -------------- --------------
                                               -------------- --------------

                                      F-19
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


9.     Income Taxes

The Company files a consolidated federal tax return.

The  components  of income tax expense  (benefit)  for the years ended  December
31,1995, 1994 and 1993 are as follows:

                                           1995         1994           1993
                                     ------------- -------------- -------------

Current:
  Federal...........................  $   596,602   $    126,000   $    --
  State.............................      430,727         11,000
                                     ------------- -------------- -------------
                                        1,027,329        137,000        --

Deferred:
  Federal...........................      (82,669)        44,000       (23,093)
  State.............................      (29,284)         4,000
  Valuation allowance...............   (1,120,784)                      23,093
                                     ------------- -------------- -------------
                                       (1,232,737)        48,000        --
                                     ------------- -------------- -------------
                                      $  (205,408)  $    185,000   $    --
                                     ------------- -------------- -------------
                                     ------------- -------------- -------------

The significant components of the deferred tax expense (benefit) were as follows
for the years ended December 31:

                                           1995         1994           1993
                                     ------------- -------------- -------------

Utilization of net operating loss
  carryforwards....................                                $   (23,093)
Valuation reserves.................   $(1,120,784)                      23,093
Accounts receivable reserves.......      (135,859)  $     20,700
Inventory reserves.................       963,099         (7,500)
Fixed assets.......................      (326,346)
Acquired research and development..      (430,401)
Warranties.........................      (181,877)        38,200
                                              569         (3,400)
                                     ------------- -------------- -------------
                                      $(1,232,737)  $     48,000   $    --
                                     ------------- -------------- -------------
                                     ------------- -------------- -------------

Loss  carryforwards  as of December  31, 1994 were either used to offset gain on
disposition of the former  dial-up market data services  business or expired due
to cessation of such business  pursuant to restrictions  defined in the Internal
Revenue Code related to a change in ownership or control.

                                      F-20
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


For financial  statement purposes,  the actual effective  consolidated tax rates
have been applied to the income from  operations  before taxes when  calculating
the tax  provision.  The actual income tax provision  differs from the provision
based on the statutory income tax rate, 34%, as follows:

                                           1995         1994           1993
                                     ------------- -------------- -------------

Tax expense (benefit) computed at
  statutory rate...................   $   462,512   $     76,000   $   (23,857)
Increase (reduction) due to:
  Goodwill amortization............       135,963          3,700
  Losses for which no tax benefit
    was provided...................                       88,800
  Other, net.......................        74,153          1,500           764
  State income tax benefit, net
    of federal income taxes........       242,748         15,000
  Change in valuation allowance....    (1,120,784)         --           23,093
                                     ------------- -------------- -------------

Income tax expense (benefit).......   $  (205,408)  $    185,000   $     --
                                     ------------- -------------- -------------
                                     ------------- -------------- -------------

The components of the net deferred tax assets and liabilities were as follows:
<TABLE>
<CAPTION>


                                                                          December 31,
                                                             ----------------------------------
                                                                  1995               1994
                                                             ---------------    ---------------
<S>                                                          <C>                <C>
      Current deferred tax assets:
            Net operating loss carryforwards                        $53,388         $1,700,000
            Accounts receivable                                     562,738            370,000
            Inventory                                             1,543,158          1,566,000
            Warranties                                              562,258            360,000
            Other                                                   638,086            244,000
            Valuation allowance                                        --           (3,250,000)
                                                             ---------------    ---------------
      Total current deferred tax assets                           3,359,628            990,000
                                                             ---------------    ---------------
      Current deferred tax liabilities:
            Software capitalized and other                         (257,476)          (210,000)
                                                             ---------------    ---------------
                 Net current deferred tax assets                  3,102,152            780,000
                                                             ---------------    ---------------
      Noncurrent deferred tax assets:
            Property and equipment                                    9,250              -- 
            Acquired research and development                       430,401              --
                                                             ---------------    ---------------
      Total noncurrent deferred tax assets                          439,651              --
      Noncurrent deferred tax liabilities:
            Property and equipment                               (2,652,850)        (2,678,000)
                                                             ---------------    ---------------
                 Net noncurrent deferred tax liabilities         (2,213,199)        (2,678,000)
                      Net deferred tax assets (liabilities)        $888,953        $(1,898,000)
                                                             ---------------    ---------------
                                                             ---------------    ---------------
</TABLE>
                                      F-21
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued



At December 31, 1994,  the valuation  allowance for deferred tax assets  related
primarily to tax benefits applicable to inventory and reserves and net operating
loss  carryforwards.  The tax  benefits  subsequently  recognized  in 1995  were
allocated  first  to  reduce  goodwill   ($1,311,137),   then  to  reduce  other
non-current  intangibles related to the SunRiver Data Acquisition ($243,079) and
the remaining balance to reduce income tax expense ($1,120,784).

10.    Debt

Notes Payable
- -------------

Notes payable at December 31, 1995 consisted of a $20,000,000  revolving  credit
agreement  entered  into with  Chase in  October  1995 for loans and  letters of
credit,  based upon the  availability  of collateral,  generally a percentage of
inventory and accounts  receivable as specified in the  agreement.  The interest
rate is  prime  (8.5%  at  December  31,  1995)  plus  1.25%  or the  applicable
eurocurrency  rate  (5.75% at December  31,  1995) plus 2.5%,  generally  at the
option of the Company.  The revolving loan  outstanding at December 31, 1995 was
$8,000,000.  Each drawing under a trade letter of credit is subject to a drawing
fee equal to a minimum of 0.25% of the amount  drawn.  In addition,  a letter of
credit fee of 2% per annum of the average face amount of all standby  letters of
credit outstanding is payable  quarterly.  There were letters of credit totaling
$4,274,360  outstanding  at December 31, 1995.  The maximum amount of additional
credit  available  under the revolving loan at December 31, 1995 was $6,787,621,
subject to limitations base on the amount of eligible collateral.

The  commitment  fee is 0.5%  per year on the  average  daily  unused  principal
balance  of the  revolving  loan and the  outstanding  letters  of  credit.  The
weighted average  interest rate on short-term  borrowings was 10.5% and 9.4% for
the years ended December 31, 1995 and 1994, respectively.

Long-term Debt
- --------------

Long-term debt at December 31, 1995 consisted of the following:

                                                         1995          1994
                                                    ------------  --------------
Note payable to AT&T-GIS, bearing interest at 8%
  quarterly, principal due on or before January
  31, 1999, collateralized by land and building...  $  8,000,000  $   8,000,000
Term loan payable to banks, collateralized by
  accounts receivable, inventories and substan-
  tially all other assets of the Company,
  bearing interest at a variable rate payable
  quarterly (9.75% at December 31, 1995)...........    20,000,000      4,654,922
Note payable to shareholder of SunRiver Group,
  bearing interest at 9% payable quarterly,
  principal due June 1996.........................       168,559        168,559
Note payable to a corporation, non-interest
  bearing due in installments through 1997 at
  an effective rate of 9%.........................       773,535
Other.............................................       313,062
                                                    ------------- --------------
                                                      29,255,156     12,823,481
Less current maturities on long-term debt.........    (6,630,531)         --
                                                    ------------- --------------
                                                    $ 22,624,625   $ 12,823,481
                                                    ------------- --------------
                                                    ------------- --------------
                                      F-22
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued




Acquisition is the legal obligor of the note payable to NCR. The note is payable
on or before  January  31,  1999.  However,  the note and  accrued  interest  is
immediately  due  should  Acquisition  make an  offering  of its  stock  or debt
pursuant to the Securities and Exchange Act of 1933.

The term and revolving loan agreement  outstanding at December 31, 1995 required
SunRiver  Data to  maintain at all times  certain  financial  ratios,  including
specified levels of tangible net worth, fixed charge coverage, interest coverage
and cash flow leverage.

SunRiver Data is prohibited from declaring or paying  dividends on its stock, or
redeeming or otherwise  acquiring  any class of capital stock during the term of
the  agreement.  The maximum  aggregate  amount that  SunRiver  Data may loan or
advance to the Company in a fiscal year is $200,000 less the total cash dividend
SunRiver  Data paid to the  Company  in that  year.  As of  December  31,  1995,
SunRiver Data and TradeWave had restricted  net assets of $16,779,000  and none,
respectively. The term and revolving loan agreement requires the Company to make
contingent payments on the term loan should the Company obtain financing above a
certain level by issuing stock.

The  Company  guaranteed  the  obligations  of  SunRiver  Data  under  the  Bank
Financing,  which was  collateralized by all of the outstanding  common stock of
Acquisition . Acquisition also guaranteed the obligations of SunRiver Data under
the Bank Financing and  collateralized its guarantee with all of the outstanding
common stock of SunRiver Data.  SunRiver Group  collateralized  its guarantee of
SunRiver Data's  obligations to Chase with 21,439,380  shares of common stock of
the Company.

The revolving  loan payable to a financial  institution  outstanding at December
31, 1994 was at an interest  rate of prime (8.5% at December  31, 1994) plus two
percent,  due monthly.  The revolving  loan was paid in full during October 1995
pursuant to the Bank Financing described in Note 5.

Aggregate debt scheduled maturities at December 31, 1995 were as follows:

       1996......................................  $  6,630,531
       1997......................................     8,554,804
       1998......................................     6,069,821
       1999......................................     8,000,000
                                                   -------------
                                                   $ 29,255,156


11.    Options and Warrants

Options  and  warrants  to  purchase  11,557,293  shares  of common  stock  were
outstanding  at December  31, 1995.  The options and  warrants  are  exercisable
through  2002 at  exercise  prices  ranging  from  $1.35 to $8.25.  Options  and
warrants to purchase  7,472,093  shares were  exercisable  at December 31, 1995.
None were exercised in 1995, 1994 or 1993.

In March 1995,  the Company  adopted an  Incentive  Stock Plan (the "1995 Plan")
which permits the Board of Directors to grant performance shares,  stock awards,
stock options,  stock appreciation  rights,  stock units and incentive awards to
employees, non-employee directors and others. The maximum number of shares to be
issued under the 1995 Plan is not to exceed 6,000,000.

                                      F-23
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued



In March 1995,  the Company  amended the Amended and Restated  1991 Employee and
Director  Stock Option Plan to provide that the options no longer  automatically
expire upon termination of the grantee's employment.

TradeWave  has  reserved  1,500,000  shares  of common  stock to be issued  upon
exercise of incentive stock options (ISO) or  non-qualified  stock option (NQSO)
to purchase  common stock to be granted  under the  TradeWave  Corporation  1995
Stock Option Plan (the "Plan").  Options to purchase common stock may be granted
to key employees,  officers,  directors and  independent  agents or consultants.
Under the Plan,  options to purchase  common  stock may be granted at prices not
less  than  fair  market  value  (ISO)  (110% of fair  market  value in  certain
instances),  or 75% of fair market value (NQSO).  The term of an option is fixed
by the Board of  Directors,  but in no event less than one year or more than ten
years.  The Plan is  administered  by the Board of Directors of the Company.  No
options have been granted. However, the Company has committed by letter to grant
approximately  800,000  shares to  thirty-five  employees.  Vesting is generally
ratably over a four year period, except for "founding employees",  whose initial
options will vest twenty to forty percent  immediately,  and the balance ratably
over three years.  Options vested would be exercisable on or after April 1, 1996
as described in the commitment letter.

12.  Related Party Transactions

The Company sells display desktop  devices to and purchases  components from NCR
and its  subsidiaries.  The  Company's  sales to NCR and its  subsidiaries  were
$39,600,000 and $1,841,000 for 1995 and the period from  acquisition to December
31, 1994, respectively. Purchases from NCR and its subsidiaries were $13,088,399
and  $125,000  for those same  periods,  respectively.  The Company had accounts
receivable  outstanding of approximately  $5,166,000 and $1,662,000 and accounts
payable of $452,070 and $125,000 at December 31, 1995 and 1994, respectively.

The Company has entered into  agreements with NCR, which have an initial term of
approximately  five years, under which NCR will purchase display desktop devices
from the  Company,  which NCR will market and sell under its own logo.  NCR will
supply  computer  system  platform  products  to the Company for resale with its
system  software.  To support this ongoing  relationship,  NCR will also provide
field support  services to the Company's  customers.  Under the agreements,  NCR
must purchase from the Company a minimum percentage of the Seller's total volume
of purchases of this type of desktop  device for domestic  delivery.  Pricing of
the product sold under the  agreements is a specified  percentage of list price,
such percentage to be negotiated annually.

The former President of All-Quotes Capital provided certain consulting  services
to the Company during 1995 related to the Digital Assets acquisition,  obtaining
financing,  and miscellaneous corporate matters.  Compensation to the individual
for the services  amounted to approximately  $440,000,  including  approximately
$104,000 paid in cash and $335,000 paid in common stock of the Company.

Effective  January  1, 1995,  the  Company  entered  into an  agreement  with an
individual whose sons are significant  shareholders of SunRiver Group. Under the
agreement,  the  individual  provided  consulting  services to the Company for a
monthly fee of $10,000 plus  additional  fees for services  outside the scope of
that required by the base fee.  During 1995 the Company  granted the  individual
425,000  shares of common  stock  valued  at  $901,563  at the date of grant for
performing the special services.

                                      F-24
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


13.  Leases

The Company  leases  certain sales offices and  miscellaneous  office  equipment
under operating lease agreements which expire at various times through May 2001.
Total rent expense was  $622,887,  $122,825 and $71,100 in 1995,  1994 and 1993,
respectively.

Future minimum rental commitments as of December 31, 1995 were as follows:

1996.................................               $     633,639
1997.................................               $     546,700
1998.................................               $     388,581
1999.................................               $     251,044
2000.................................               $     155,148
Beyond...............................               $      24,035
                                                    -------------
                                                    $   1,999,147

14.  Contingencies

The Company is subject to lawsuits and claims that arose in the normal course of
business.  Management is of the opinion that all such matters are without merit,
or are of such kind,  or involve such  amounts,  as would not have a significant
effect on the  financial  position,  results of  operations or cash flows of the
Company if disposed unfavorably.

In accordance with the terms of the SunRiver Group Acquisition  agreements,  the
sellers have agreed to assume the defense of these legal  proceedings  initiated
prior to the  date of the  acquisitions  at their  own  expense,  including  all
potential  liability  that may result  from an adverse  judgment in any of these
matters.  While the Company believes that the indemnification will be sufficient
to protect the Company  from loss,  there can be no  assurance  that the Company
will be fully  indemnified  for losses,  if any, it may incur in connection with
pending litigation.

15.  Preferred Stock

In March 1995, the Company amended its Certificate of Incorporation to authorize
the Board of Directors to issue up to 1,000,000 shares of preferred stock in one
or more series, with preference and other rights as determined from time to time
by the Board of Directors. No such shares had been issued at December 31, 1995.

16.  Concentration of Credit Risk

The Company is required by FASB Statement 105,  "Disclosure of Information about
Financial   Instruments  with   Concentrations  of  Credit  Risk,"  to  disclose
concentrations  of  credit  risk  regardless  of the  degree of such  risk.  The
Company's  financial  instruments that are exposed to  concentrations  of credit
risk  consist  primarily  of  cash  and  cash  equivalents  and  trade  accounts
receivable.  The  Company's  cash policy limits credit  exposure,  however,  for
limited  periods  of time  during  the year bank  balances  may  exceed the FDIC
insurance coverage. The Company routinely assesses the financial strength of its
customers and as a  consequence,  believes that its accounts  receivable  credit
risk exposure is limited. No collateral is required.  The Company extends credit
in the normal  course of business to a number of  distributors  and  value-added
resellers in the computer industry.

                                      F-25
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued

Net export sales were approximately  $15,912,000,  $1,127,000 and $1,537,000 for
1995,  1994 and 1993,  respectively.  The following  table shows the approximate
percentage  of  total  revenue  attributable  to  export  sales  to the  regions
described for each of the years ended December 31:

                                         1995        1994        1993
                                      ----------  ----------  ----------
     Europe..........................    13.0%        5.2%        5.6%
     Canada..........................     1.2%        6.1%       12.6%
     Other...........................     2.4%        2.2%        0.9%
                                      ----------  ----------  ----------

           Total.....................    16.6%       13.5%       19.1%
                                      ----------  ----------  ----------
                                      ----------  ----------  ---------- 

17.  Defined Contribution Plan

The Company  provides a 401(k)  retirement  savings plan (the "401(k) Plan") for
its  full-time  employees.  Under  the  provisions  of  the  401(k)  Plan,  each
participant  may elect to contribute up to 15% of his or her annual  salary.  At
its discretion,  the Company may make  contributions to the 401(k) Plan, however
no such contributions were made in the year ended December 31, 1995.

18.  Discontinued Operations

In 1995,  the Company  sold  substantially  all of the  operating  assets of its
dial-up  market  data  services  business  to  Global  Market   Information  for
$1,800,000.

Pursuant to the SunRiver Group  Acquisition  agreement,  the Company disposed of
substantially  all of its interest in diamond mining  properties in Sierra Leone
(through  All-Quotes  Data, Ltd. which changed its name to AmCan Minerals,  Ltd.
("AmCan")) by granting to Bronson Conrad and J. Gerald Combs (who simultaneously
resigned as Chairman of the Board and President and director,  respectively,  of
the Company) a proxy to vote all shares of common stock of Capital  owned by the
Company (which then constituted 100% of Capital's  outstanding  common stock) on
all matters upon which the common stock had the right to vote such shares.  As a
result,  the common  stock  relinquished  its indirect  beneficial  ownership of
approximately 67% of AmCan. Capital subsequently issued 15,000,000 shares of its
common stock to Deston Holdings,  Ltd., a company  beneficially owned by Bronson
Conrad.  The Company's  ownership of Capital's  common stock was thereby reduced
from 100% to less than 1% and stockholders' equity of the Company was reduced by
approximately  $2,357,530,  which  was  its  basis  in  Capital.  The  Company's
remaining  interest  in  Capital  was  subsequently  repurchased  by  Capital in
exchange for 736,501 shares of the Company's common stock, which were retired.

The results of these discontinued operations at December 31, 1995 are summarized
below:

Loss on discontinued operations....................  $   (223,442)
Gain on disposal of part of discontinued
  operations.......................................     1,372,239
                                                    --------------

Income from discontinued operations................  $  1,148,797
                                                    --------------
                                                    --------------


                                      F-26
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued

The gain on the sale of a  portion  of the  discontinued  operations  had no tax
effect due to the  availability of net operating loss  carry-forwards  which are
not  available  for  offset  against  the  Company's   income  from   continuing
operations.

In addition, no tax benefit is given for the loss on discontinued  operations as
these operations are not included in consolidation for tax purposes.

19.  Subsequent Events

Regulation S Offerings

The Company  completed several offerings of securities under Regulation S of the
Securities  Act of 1933 (a  "Regulation S Offering")  subsequent to December 31,
1995 described below:

1.   In January  1996,  the Company  received  gross  proceeds of  $1,000,000 by
     selling  496,124 shares of common stock for $2.012 per share, a price equal
     to 75% of the closing bid price of the common stock on January 2, 1996.  In
     connection  with this offering,  the Company  issued  warrants to financial
     advisors to purchase  50,000 shares of common stock at an exercise price of
     $2.69.  The warrants were valued at  approximately  $77,000.  Approximately
     $505,000 of the proceeds of this offering was used by TradeWave for working
     capital.  The  balance of the  proceeds  of this  offering  was used by the
     Company to  repurchase  275,000  restricted  shares of its common  stock at
     $1.80 per share.


2.   In January 1996, the Company received gross proceeds of $500,000 by selling
     convertible non-interest bearing notes which require the holders to convert
     the notes by March 10,  1997 into a  maximum  of  312,500  shares of common
     stock.  In connection  with this offering,  the Company issued  warrants to
     financial advisors to purchase 50,000 shares of common stock at an exercise
     price of $2.74 per share,  exercisable  through  January  26,  1999.  These
     options were valued at approximately $85,000. The proceeds of this offering
     were used by the Company to  repurchase  273,333  restricted  shares of its
     common stock at $1.80 per share.

3.   In February  1996,  the Company  received  gross  proceeds of $1,000,000 by
     selling convertible non-interest bearing notes which require the holders to
     convert  the notes by March 10,  1997 into a maximum of  625,000  shares of
     common stock. In connection with this offering, the Company issued warrants
     to  financial  advisors to purchase  100,000  shares of common  stock at an
     exercise price of $2.69 per share,  exercisable  through  February 7, 1999.
     These  warrants  were valued at  approximately  $164,000.  A portion of the
     proceeds of this offering, $318,000, were used by the Company to repurchase
     176,667 restricted shares of its common stock at $1.80 per share.

Other (unaudited)
- -----------------

In  connection  with the  $1,000,000  offering in January  1996, as permitted by
their agreement with the Company, the purchasers elected to adjust the price per
share to $1.68 per share,  which is 75% of the average  closing bid price of the
common stock during the five business days immediately  preceding such election.
As a result of such adjustment, an additional 98,119 shares of common stock were
issued, bringing the total to 594,243.

                                      F-27
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, continued


In connection with the $500,000 and $1,000,000 offerings in January and February
1996, respectively, holders of approximately $158,000 of the notes had converted
their notes into 79,606 shares of common stock through April 10, 1996.

Employee Stock Options Granted and Warrants Granted
- ---------------------------------------------------

Options  to  purchase a total of 628,810  of common  stock of the  Company  were
granted  subsequent to December 31, 1995 under the 1995 Plan to  employees.  The
options  are  exercisable  from 1997 to 2001 at  exercise  prices  from $2.57 to
$2.82.

   
     A warrant to purchase  50,000  shares of common  stock of the Company at an
exercise price of $3.50 per share, exercisable through June 7, 1998, was granted
in consideration  for ongoing services  provided in the area of financial public
relations.  The  warrant  was  valued at  approximately  $50,000.  A warrant  to
purchase  75,000  shares of common stock of the Company at an exercise  price of
$2.69  per  share,   exercisable   through  March  20,  1999,   was  granted  in
consideration  for  obtaining  an  equipment  leasing  line  of  $1,000,000  for
expansion  requirements  of TradeWave.  The warrant was valued at  approximately
$115.000.
    


                                      F-28
<PAGE>
                     SUNRIVER CORPORATION AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>

                                                                                          March 31,       December 31,
                                                                                            1996              1995
                                                                                       ---------------  ---------------
                                                                                         (unaudited)

<S>                                                                                    <C>               <C>
Current assets:
   Cash and cash equivalents.......................................................        $2,100,902         $448,237
   Trade accounts receivable (including $2,438,000 and $6,206,007 from related
      parties at March 31, 1996 and December 31, 1995, respectively), net..........        21,421,302       18,768,338
   Inventories.....................................................................        25,875,190       25,758,040
   Deferred income taxes...........................................................         3,359,628        3,102,152
   Prepaid expenses and other current assets.......................................           401,773        1,571,617
                                                                                       ---------------  ---------------
           Total current assets....................................................        53,158,795       49,648,384
Property and equipment, net........................................................        12,263,304       12,114,000
Goodwill, net......................................................................        10,299,229       10,607,714
Other assets.......................................................................         4,189,431        3,910,235
                                                                                       ---------------  ---------------
                                                                                                         
                                                                                          $79,910,759      $76,280,333
                                                                                       ---------------  ---------------
</TABLE>
<TABLE>
<CAPTION>
                                                                                       ---------------  ---------------
                      LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                                    <C>              <C>
Current liabilities:
   Notes payable...................................................................       $11,000,000       $8,000,000
   Current portion of long-term debt (including $168,559 due to a related party)...         7,101,725        6,630,531
   Accounts payable................................................................        15,177,859       14,506,202
   Accrued expenses................................................................         4,765,428        4,255,508
   Deferred revenue................................................................           393,684          826,844
                                                                                       ---------------  ---------------
           Total current liabilities...............................................        38,438,696       34,219,085
Long-term liabilities:
   Long-term debt, less current maturities (including $8,000,000 of
      debt to a related party at March 31, 1996 and December 31, 1995).............        20,483,864       22,624,625
   Deferred income taxes...........................................................         2,652,850        2,213,198
   Other...........................................................................           748,420          831,775
                                                                                       ---------------  ---------------
           Total long-term liabilities.............................................        23,885,134       25,669,598
                                                                                       ---------------  ---------------
                Total liabilities..................................................        62,323,830       59,888,683

Commitments and contingencies

Mandatorily redeemable preferred stock of subsidiary...............................         3,554,692        3,554,692
Stockholders' equity:
   Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued......              -                -
   Common stock, $0.01 par value, 60,000,000 shares authorized, 45,888,969 and
      45,550,214 shares issued at March 31, 1996 and December 31, 1995,
      respectively.................................................................           458,890          455,502
   Additional paid-in capital......................................................        24,724,545       23,769,379
   Accumulated deficit.............................................................       (11,151,198)     (11,387,923)
                                                                                       ---------------  ---------------
           Total stockholders' equity..............................................        14,032,237       12,836,958
                                                                                       ---------------  ---------------
                                                                                                         
                                                                                          $79,910,759      $76,280,333
                                                                                       ---------------  ---------------
                                                                                       ---------------  ---------------
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                      F-29
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      For the Three Months Ended March 31,

<TABLE>
<CAPTION>

                                                                    1996                    1995
                                                               -------------            ---------------
                                                                (unaudited)               (unaudited)
<S>                                                              <C>                     <C>           
Sales (including sales to a related party of $7,205,000
      and $8,482,000 in 1996 and 1995, respectively)
                                                                 $38,407,167             $19,166,497
Cost of sales ................................................    29,666,386              13,615,278
                                                                 -----------             -----------
           Gross margin ......................................     8,740,781               5,551,219
Operating expenses:
   Sales and marketing .......................................     2,525,447               1,758,375
   General and administrative ................................     2,298,462               1,216,841
   Research and development ..................................     1,862,988               1,326,360
                                                                 -----------             -----------
      Total operating expenses ...............................     6,686,897               4,301,576
                                                                 -----------             -----------
           Operating income ..................................     2,053,884               1,249,643
Other expense:
   Interest expense ..........................................     1,072,718                 304,080
   Other .....................................................       210,268                  32,815
                                                                 -----------             -----------
      Total other expense ....................................     1,282,986                 336,895
                                                                 -----------             -----------
Income before income taxes and discontinued operations .......       770,898                 912,748
Income tax expense ...........................................       410,000                 347,550
                                                                 -----------             -----------
Income before discontinued operations ........................       360,898                 565,198
Income from discontinued operations ..........................          --                 1,240,283
                                                                 -----------             -----------
Net income ...................................................       360,898               1,805,481
Dividend on preferred stock of subsidiary ....................       124,173                    --   
Accretion to preferred stock of subsidiary ...................          --                   196,016
                                                                 -----------             -----------
                                                                 -----------             -----------
Earnings available for common shareholders ...................   $   236,725             $ 1,609,465
                                                                 -----------             -----------
                                                                 -----------             -----------
Weighted average common shares outstanding ...................    49,253,619              40,158,218
                                                                 -----------             -----------
                                                                 -----------             -----------
Earnings per common share before extraordinary items:
   Continuing operations .....................................   $      0.00             $      0.01
   Discontinued operations ...................................          0.00                    0.03
                                                                 -----------             -----------
                                                                 -----------             -----------
Earnings per common share ....................................   $      0.00             $      0.04
                                                                 -----------             -----------
                                                                 -----------             -----------
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                      F-30
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      For the Three Months Ended March 31,



                                                         1996          1995
                                                     -----------   ------------
                                                     (unaudited)    (unaudited)
Cash flows from operating activities:
  Net income.......................................  $   360,898   $ 1,805,481
  Adjustments to reconcile net income to cash
    provided by (used in) operating activities:
    Income from discontinued operations............        --       (1,240,283)
    Depreciation and amortization..................      986,218       704,830
    Deferred revenues..............................     (433,160)        --
    Provisions for doubtful accounts...............     (499,283)       66,631
    Provisions for excess and obsolete inventory...      654,264        61,314
    Estimated value of compensatory warrants.......       74,700         --
  Changes in assets and liabilities:
    Trade accounts receivable.......................   (2,153,681)   (5,501,851)
    Inventories....................................     (771,414)    1,158,295
    Other assets...................................    1,163,698        88,880
    Accounts payable and accrued expenses..........    1,614,936     1,265,380
                                                     ------------   -----------
          Net cash provided by (used in)
            operating activities...................      997,176    (1,591,323)
                                                     ------------   -----------
Cash flows from investing activities:
  Capital expenditures.............................     (545,610)     (163,343)

          Net cash used in investing activities....     (545,610)     (163,343)
                                                     ------------   -----------
Cash flows from financing activities:
  Proceeds from issuance of common stock...........    1,066,666       694,094
  Decrease in short-term debt, net.................      (30,000)        --
  Proceeds from debt issuance......................    1,500,000         --
  Purchase of treasury stock.......................   (1,305,000)        --
  Net change in revolving loan payable.............    1,500,000       952,966
  Payment on term loan.............................   (1,500,000)        --
  Payments on capital leases.......................      (30,567)        --
                                                     ------------   -----------

          Net cash provided by financing
            activities.............................    1,201,099     1,647,060
                                                     ------------   -----------
Net increase (decrease) in cash and cash
  equivalents......................................    1,652,665      (107,606)
Cash and cash equivalents at beginning of period...      448,237       111,081
                                                     ------------   -----------
Cash and cash equivalents at end of period.........  $ 2,100,902    $    3,475
                                                     ------------   -----------
                                                     ------------   -----------

Non-cash transactions:
  Accretion to preferred stock of subsidiary.......                 $  196,016
  Dividend on preferred stock of subsidiary........  $   124,173         --
  Conversion of notes payable to common stock......      109,000         --
  Estimated value of compensatory warrants.........      490,625         --
  Issuance of common stock for consulting services.      893,364         --

Cash paid for:
  Interest.........................................      781,540       304,080
  Taxes............................................      205,352       347,550

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

                                      F-31
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                                 
1.   Condensed Consolidated Financial Statements

Basis of Presentation


The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
of only normal recurring accruals)  considered necessary for a fair presentation
have been included.  Certain prior period amounts in these financial  statements
have been re-classified to conform with current period  presentation.  Operating
results for the three  month  period  ended  March 31, 1996 are not  necessarily
indicative of the results that may be expected for the year ending  December 31,
1996. For further information refer to the consolidated financial statements and
footnotes thereto in the Company's Annual Report on Form 10-K for the year ended
December 31, 1995, which are incorporated by reference herein.

2.   Background

SunRiver  Corporation (the "Company") has two operating  subsidiaries,  SunRiver
Data Systems,  Inc. ("SunRiver Data") and TradeWave  Corporation  ("TradeWave").
SunRiver Data develops, manufactures and markets hardware, firmware and software
for  corporate  computing  environments  including  legacy,  UNIX,  Windows  and
Internet applications. SunRiver Data's strategy is to offer a complete family of
products which include network computers, graphics, text and Internet terminals.
TradeWave  develops and markets a suite of secure Web access software  products,
TradeVPI.  In addition,  TradeWave  owns and  operates  the Galaxy,  an Internet
search  directory and it offers Virtual Private  Internet ("VPI") and electronic
commerce consulting services.

In an attempt to secure the  capital  required  for  TradeWare,  the  Company is
discussing various avenues of financing, including commercial lending and equity
investment.  There are no definitive agreements or understandings  regarding the
terms or conditions upon which any such financing will be provided and there can
be no assurance  that such efforts will be successful or on terms  beneficial to
TradeWare or the Company.

3.   Inventories

Inventories  are stated at the lower of cost or market.  Cost is determined on a
first-in first-out basis. The major components of inventories are as follows:

                                                   March 31,    December 31,
                                                     1996           1995
                                                -------------- --------------
Raw materials and purchased components.........  $ 15,395,066   $ 13,280,390
Finished goods.................................     9,905,869     11,901,819
Demonstration equipment........................       244,616        222,130
Service parts..................................       329,639        353,701
                                                -------------- --------------
                                                 $ 25,875,190   $ 25,758,040
                                                ============== ==============

                                     F-32

<PAGE>

4.   Financings

Regulation S Offerings

The Company  completed several offerings of securities under Regulation S of the
Securities Act of 1933 during the first quarter of 1996 as described below:

o    In January  1996,  the  Company  received  gross  proceeds of $1 million by
     selling  594,243 shares of Common Stock for $1.68 per share.  In connection
     with this offering,  the Company issued  warrants to financial  advisors to
     purchase  50,000  shares of  Common  Stock at an  exercise  price of $2.69,
     valued at $77,000 and exercisable  through  January 3, 1999.  Approximately
     $500,000 of the proceeds of this offering was used by TradeWave for working
     capital.  The  balance of the  proceeds  of this  offering  was used by the
     Company to  repurchase  275,000  restricted  shares of its Common  Stock at
     $1.80 per share.

o    In January 1996, the Company received gross proceeds of $500,000 by selling
     convertible non-interest bearing notes which require the holders to convert
     the notes by March 10,  1997 into a  maximum  of  312,500  shares of Common
     Stock.  In connection  with this offering,  the Company issued  warrants to
     financial advisors to purchase 50,000 shares of Common Stock at an exercise
     price of $2.74 per share,  valued at $85,000,  exercisable  through January
     26,  1999.  The  proceeds  of this  offering  were used by the  Company  to
     repurchase  273,333  restricted  shares  of its  Common  Stock at $1.80 per
     share.

o    In January  1996,  the  Company  received  gross  proceeds of $1 million by
     selling convertible non-interest bearing notes which require the holders to
     convert  the notes by March 10,  1997 into a maximum of  625,000  shares of
     Common Stock. In connection with this offering, the Company issued warrants
     to  financial  advisors to purchase  100,000  shares of Common  Stock at an
     exercise price of $2.69 per share, valued at $200,000,  exercisable through
     February 7, 1999. A portion of the proceeds of this offering, approximately
     $300,000,  was used by the Company to repurchase  176,667 restricted shares
     of its Common Stock at $1.80 per share.


                                      F-33
<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Directors of
Digital Equipment Corporation:

 We have audited the accompanying  Statement of Assets Sold of the Selected Text
Terminal   Products  of  the  Video  Business  Segment  of  the  Components  and
Peripherals  Business Unit of Digital Equipment  Corporation (the "Business") as
of July 1, 1995,  and the related  Statements  of Revenue  and Direct  Operating
Expenses,  for each of the three  fiscal years in the period ended July 1, 1995,
with the exception of Note 4, which is  unaudited.  The statement of assets sold
and statements of revenue and direct operating  expenses are the  responsibility
of Digital Equipment Corporation's management.  Our responsibility is to express
an opinion on these statements  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 statement of Assets sold and statements
of Revenue and direct operating expenses are free of material  misstatement.  An
audit also includes examining,  on a test basis, evidence supporting the amounts
and  disclosures  in the  statements.  An  audit  also  includes  assessing  the
accounting principles used and significant estimates made by management, as well
as  evaluating  the overall  presentation  of the  statement  of assets Sold and
Statements of Revenue and Direct Operating Expenses.  We believe that our audits
provide a reasonable basis for our opinion.


The accompanying statements were prepared to present the assets sold to SunRiver
Data  Systems,  Inc.  of the  Business  and the  Revenues  and Direct  Operating
Expenses of the Business pursuant to the acquisition agreement described in note
1, and are not intended to be a complete presentation of the Business' financial
position,  results of operations or cash flows.

As discussed in Note 2, expenses include only those costs directly  attributable
to the products sold. They do not contain any other costs which are not directly
attributable  to the  products  sold.  Such  allocations  are provided in Note 4
(unaudited)  of the  statements,  which  reflects  a summary  of the  applicable
expenses that were excluded.  As a result,  the statements  presented may not be
indicative  of the results of  operations  that would have been achieved had the
Business operated as a nonaffiliated entity.

In our opinion, with the exception of note 4, which is unaudited, the statements
referred to above present fairly, in all material  respects,  the assets sold of
the Business as of July 1, 1995, and its Revenues and Direct Operating  Expenses
for each of the three fiscal years in the period ended July 1, 1995, pursuant to
the  acquisition  agreement  described in note 1, in conformity  with  generally
accepted accounting principles.

December 20, 1995
Boston, Massachusetts                                   COOPERS & LYBRAND L.L.P.

                                      F-34
<PAGE>





             SELECTED TEXT TERMINAL PRODUCTS OF THE VIDEO BUSINESS
             SEGMENT OF THE COMPONENTS & PERIPHERALS BUSINESS UNIT
                        OF DIGITAL EQUIPMENT CORPORATION

                            STATEMENT OF ASSETS SOLD


                                  July 1, 1995
                                 (in thousands)


                                     ASSETS


Inventory (Note3):
     Work in process                                                     $   506
     Finished goods                                                       12,467
                                                                         -------
          Total inventories                                               12,973
                                                                         -------
     
Equipment (Note 3):
     Production and other equipment                                        1,006
     Less accumulated depreciation                                           765
                                                                         -------
          Net equipment                                                      241
                                                                         -------
               Total assets sold                                         $13,214
                                                                         -------
                                                                         -------

     The accompanying notes are an integral part of the statements.

                                      F-35
<PAGE>

              SELECTED TEXT TERMINAL PRODUCTS OF THE VIDEO BUSINESS
              SEGMENT OF THE COMPONENTS & PERIPHERALS BUSINESS UNIT
                        OF DIGITAL EQUIPMENT CORPORATION

               STATEMENTS OF REVENUE AND DIRECT OPERATING EXPENSES

                                 (in thousands)

                                                       Year Ended
                                      ------------------------------------------
                                      July 1, 1995   July 2, 1994   July 3, 1993
                                      ------------   ------------   ------------

Revenue:
     External                         $     45,136   $     21,931
     Affiliates                             26,138         16,709
                                      ------------   ------------
          Total revenue                     71,274         38,680
                                      ------------   ------------

Direct operating expenses:
     Cost of external sales                 25,459         12,458
     Cost of affiliated sales               14,128          8,510
     Research and engineering                2,048          3,442     $    3,489
                                       -----------   ------------     ----------
Total direct operating expenses        $    41,635   $     24,410     $    3,489
                                       -----------   ------------     ----------

Excess revenue over direct 
   operating expenses                  $    29,639   $     14,230     $  (3,489)
                                       ===========   ============     ==========
                                          
     The accompanying notes are an integral part of the statements.

                                      F-36
<PAGE>
              SELECTED TEXT TERMINAL PRODUCTS OF THE VIDEO BUSINESS
              SEGMENT OF THE COMPONENTS & PERIPHERALS BUSINESS UNIT
                        OF DIGITAL EQUIPMENT CORPORATION

                             NOTES TO THE STATEMENTS



1.   Background:

     Pursuant to an Asset Purchase Agreement (the "Agreement") dated October 20,
     1995, between Digital Equipment  Corporation  ("Digital") and SunRiver Data
     Systems,  Inc.  ("SunRiver"),  effective October 21, 1995,  Digital sold to
     SunRiver  certain tangible assets  consisting  principally of inventory and
     equipment,  and certain contract rights and intellectual  property (carried
     at zero value) of Selected Text Terminal  products (the  "Products") of the
     Video  Business  Segment of the Components & Peripherals  ("C&P")  Business
     Unit of Digital.  Digital  and  SunRiver  are also  entering  into  certain
     related service and supply agreements.
 
     The Video  Business  Segment is involved in the  design,  manufacture,  and
     marketing  of Text  Terminal  products  as  general  purpose,  asynchronous
     serial,  character cell,  interactive  display stations using ANSI or ASCII
     command and control protocols.

2.   Basis of Presentation:

     The  Statement  of Assets  Sold and the  Statements  of Revenue  and Direct
     Operating Expenses (the "Statements") are derived from the historical books
     and  records  of the Video  Business  Segment of the C&P  Business  Unit of
     Digital and present assets sold and revenue and direct  operating  expenses
     of the Products sold. The assets and the revenue and direct expenses in the
     Statements represent the assets and the revenues and direct expenses of the
     Products of the Video Business Segment sold in the Agreement.

     The  Statements  of  Revenue  and Direct  Operating  Expenses  include  the
     manufacturing  and overhead costs relating to the Products sold, which have
     been incurred at the primary manufacturing location in Taiwan. The facility
     in Taiwan also supports other product lines within the C&P business unit of
     Digital as well as other  business  units of  Digital.  The  Statements  of
     Revenue and Direct Operating Expenses include allocations of costs incurred
     within  the Taiwan  plant  applicable  to the  Products  sold.  They do not
     contain any other  allocations  of expense by Digital  because they are not
     directly  attributable to the products sold. Such  allocations are provided
     in Note 4 (unaudited)  of the  Statements,  which reflects a summary of the
     applicable expenses that were excluded from the Statements.

     Average  standard cost was used in  calculating  the cost of external sales
     and the cost of affiliated  sales.  The cost of external sales and the cost
     of affiliated sales only reflect direct product costs. This includes direct
     material,  labor,  and  overhead,  and  includes  all direct  Taiwan  plant
     incurred  costs  (i.e.,  plant  variances,  plant period  costs,  inventory
     valuation  changes).  It does not include costs incurred  outside of Taiwan
     (i.e.,  freight,  duty and order fulfillment costs, C&P Business Unit sales
     and marketing  costs,  order  administration  costs,  and product  delivery
     costs, and Digital corporate  overhead costs) because they are not directly
     attributable to the products sold. Such  allocations are provided in Note 4
     (unaudited) of the  Statements,  which reflects a summary of the applicable
     expenses that were excluded from the Statements.

                                      F-37
<PAGE>

     Administrative  functions, and services performed for the C&P Business Unit
     by centralized  service  functions  within Digital and allocated to the C&P
     business  were not  allocated to the reported  products  sold because these
     costs are not directly  attributable to the products sold. Such allocations
     are provided in Note 4  (unaudited)  of the  Statements,  which  reflects a
     summary of the applicable expenses that were excluded from the Statements.

     Research and engineering  expenses only include direct costs of engineering
     development,  product  management,  and  support.  Allocated  research  and
     engineering costs were not included.  Such allocations are provided in Note
     4 (unaudited) of the Statements, which reflects a summary of the applicable
     expenses that were excluded from the Statements.

     The Products  sold were  supported by a general  sales force within the C&P
     Business  Unit of  Digital  that  were not  dedicated  specifically  to the
     discrete  Products sold. Such costs have not been allocated to the products
     within the business unit for the purposes of the  Statements  because these
     costs are not directly  attributable to the products sold. Such allocations
     are provided in Note 4  (unaudited)  of the  Statements,  which  reflects a
     summary of the applicable expenses that were excluded from the Statements.

     The  Statements  do not  reflect  the  results  of  operations  for  either
     Digital's  recently launched "Multia" brand or for other products that were
     not included in the acquisition. Digital has retained all rights related to
     inventory,  licenses, patents, and trademarks for sales of such products to
     its customers through its own distribution channels.

3. Summary of Significant Accounting Policies:

     As a result of the above, the Statements presented may not be indicative of
     the results of  operations  that would have been  achieved had the products
     been  operated as a  nonaffiliated  entity.  The  following  policies  were
     followed in each year presented on the Statements:

     Fiscal Year

     The fiscal year of Digital is the fifty-two/fifty-three  week period ending
     the Saturday  nearest the last day of June.  The fiscal years ended July 1,
     1995 and July 2, 1994 included 52 weeks. The fiscal year ended July 3, 1993
     included 53 weeks.

     Translation of Foreign Currencies

     For  non-U.S.  operations,  the U.S.  dollar  is the  functional  currency.
     Monetary assets and liabilities are translated into U.S. dollars at current
     exchange rates.  Nonmonetary assets such as inventories and property, plant
     and equipment are translated at historical rates.  Income and expense items
     are translated at average exchange rates prevailing during the year, except
     that inventories and  depreciation  charged to operations are translated at
     historical rates.

     Revenue Recognition

     Revenues from external and  affiliate  product sales are  recognized at the
     time the product is shipped to the external  customer.  All terminal  sales
     include a keyboard.  Keyboard  revenues were determined using average sales
     values.

     Inventories

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

                                      F-38
<PAGE>

     Research and Engineering Costs

     Research and engineering costs are charged to expense when incurred.

     Equipment

     Equipment is recorded at cost. Expenditures for maintenance and repairs are
     charged  to  expense  while  the  costs  of  significant  improvements  are
     capitalized.  Depreciation  expense on  production  and other  equipment is
     computed principally using straight-line methods with asset lives of two to
     eight years.

4.   Excluded Historical Expenses (unaudited):

     The following  expenses  were  excluded from the  Statements of Revenue and
     Direct Operating  Expenses  because they were not directly  attributable to
     the products sold. The allocations below represent the expense  allocations
     of the Products sold in the  Agreement.  The expenses  have been  allocated
     based on a variety  of  methods  depending  on the  nature  of the  expense
     including by unit produced,  by proportion of the total product  revenue or
     expense to the total  business  segment or business unit revenue or expense
     and by management estimate.  Management believes that these assumptions are
     reasonable under the circumstances. Such allocations include freight, duty,
     and order fulfillment  costs,  research and engineering costs, C&P Business
     Unit sales and marketing  costs,  order  administration  costs, and product
     delivery  costs,  and Digital  corporate  overhead  costs and are  provided
     below:


                                                     (in thousands)
                                                       Year Ended
                                      ------------------------------------------
                                      July 1, 1995   July 2, 1994   July 3, 1993
                                      ------------   ------------   ------------

Cost of sales
 Freight, duty and order fulfillment   $    17,300   $     10,300
 
Research and engineering                       898            553     $       63

Selling, general and administrative
          expenses allocations:
     Sales and marketing                    15,891          4,970            163
     Order administration                      443            198
     Corporate overhead                      3,322          1,563     $         
                                       -----------   ------------     ----------
Total allocations omitted              $    37,844    $    17,584     $      226
                                       ===========   ============     ==========
 
                                      F-39
<PAGE>
              Selected Text Terminal Products of the Video Business
              Segment of the Components & Peripherals Business Unit
                        of Digital Equipment Corporation

                            Statement of Assets Sold

                               September 30, 1995
                                 (in thousands)
                                   (unaudited)

                                     ASSETS
                                     ------


Inventory:
                Work in process                                         $ 1,769
                Finished goods                                           13,206

                         Total inventories                               14,975

Equipment:
               Production and other equipment                             1,006
              Less accumulated depreciation                                (794)
                                                                           -----
                       Net equipment                                        212
                                                                           -----

                  Total assets sold                                     $15,187

                                      F-40
<PAGE>
              Selected Text Terminal Products of the Video Business
              Segment of the Components & Peripherals Business Unit
                        of Digital Equipment Corporation

               Statements of Revenue and Direct Operating Expenses

                                 (in thousands)
                                   (unaudited)



                                                   Three months ended
                                                   ------------------
                                            September 30,     September 30,
                                                1995              1994
                                            -------------     -------------

Revenue:
         External                            $11,419          $  6,924
         Affiliates                            4,739             6,772
                                             -------          --------

Total revenue                                 16,158            13,696
                                             -------          --------

Direct operating expenses:
         Cost of external sales                6,360             3,905
         Cost of affiliated sales              2,640             3,661
         Research and engineering                494               440
                                             -------          --------

Total direct operating expenses                9,494             8,006
                                             -------          --------

Excess revenue over direct operating
  expenses                                   $ 6,664          $  5,690
                                             -------          --------
                                             -------          --------
                                            
          The accompanying notes are an integral part of the statements.

                                      F-41
<PAGE>
              Selected Text Terminal Products of the Video Business
              Segment of the Components & Peripherals Business Unit
                        of Digital Equipment Corporation

                             Notes to the Statements

1.   Background:
     ----------
 
     Pursuant to an Asset Purchase Agreement (the "Agreement") dated October 20,
     1995, between Digital Equipment  Corporation  ("Digital") and SunRiver Data
     Systems,  Inc.  ("SunRiver"),  effective October 21, 1995,  Digital sold to
     SunRiver  certain  tangible  assets  consisting  principal of inventory and
     equipment,  and certain contract rights and intellectual  property (carried
     at zero value) of Selected Text Terminal  products (the  "Products") of the
     Video  Business  Segment of the Components & Peripherals  ("C&P")  Business
     Unit of Digital.  Digital  and  SunRiver  are also  entering  into  certain
     related service and supply agreements.

     The Video  Business  Segment is involved in the  design,  manufacture,  and
     marketing  of Text  Terminal  products  as  general  purpose,  asynchronous
     serial,  character cell,  interactive  display stations using ANSI or ASCII
     command and control protocols.

2.   Basis of Presentation:
     ---------------------
 
     The  accompanying  unaudited  statement  of assets sold and  statements  of
     revenue and direct operating expenses have been prepared in accordance with
     generally accepted accounting  principles for interim financial information
     and with the  instructions  to Form 10-Q and Rule 10-01 of Regulation  S-X.
     Accordingly,  they do not  include  all of the  information  and  footnotes
     required by generally accepted accounting principles for complete financial
     statements.  In the opinion of management,  all adjustments  (consisting of
     normal recurring  accruals)  considered  necessary for a fair  presentation
     have been included.  Operating  results for the period ended  September 30,
     1995,  are not  necessarily  indicative of the results that may be expected
     for the year ended June 29, 1996. The accompanying  unaudited  statement of
     assets sold and statements of revenue and direct operating  expenses should
     be read in conjunction  with the statement of assets sold and statements of
     revenue and direct operating  expenses and footnotes  included in this Form
     S-1.

     The  statement  of assets  sold and the  statements  of revenue  and direct
     operating expenses (the "Statements") are derived from the historical books
     and  records  of the Video  Business  Segment of the C&P  Business  Unit of
     Digital and present assets sold and revenue and direct  operating  expenses
     of the Products sold. The assets and the revenue and direct expenses in the
     Statements represent the assets and the revenues and direct expenses of the
     Products of the Video Business Segment sold in the Agreement.

     The  statements  of  revenue  and direct  operating  expenses  include  the
     manufacturing  and overhead costs relating to the Products sold, which have
     been incurred at the primary manufacturing location in Taiwan. The facility
     in Taiwan also supports other product lines within the C&P business unit of

                                      F-42
<PAGE>
              Selected Text Terminal Products of the Video Business
              Segment of the Components & Peripherals Business Unit
                        of Digital Equipment Corporation

                       Notes to the Statements, continued

     Digital as well as other  business  units of  Digital.  The  statements  of
     revenue and direct operating expenses include allocations of costs incurred
     within  the Taiwan  plant  applicable  to the  Products  sold.  They do not
     contain any other  allocations  of expense by Digital  because they are not
     directly  attributable to the products sold. Such  allocations are provided
     in Note 3 of the  Statements,  which  reflects a summary of the  applicable
     expenses that were excluded from the Statements.

     Average  standard cost was used in  calculating  the cost of external sales
     and the cost of affiliated  sales.  The cost of external sales and the cost
     of affiliated sales only reflect direct product costs. This includes direct
     material,  labor,  and  overhead,  and  includes  all direct  Taiwan  plant
     incurred  costs  (i.e.,  plant  variances,  plant period  costs,  inventory
     valuation  changes).  It does not include costs incurred  outside of Taiwan
     (i.e.,  freight,  duty and order fulfillment costs, C&P Business Unit sales
     and marketing  costs,  order  administration  costs,  and product  delivery
     costs, and Digital corporate  overhead costs) because they are not directly
     attributable to the Products sold. Such  allocations are provided in Note 3
     of the Statements, which reflects a summary of the applicable expenses that
     were excluded from the Statements.

     Administrative  functions and services  performed for the C&P Business Unit
     by centralized  service  functions  within Digital and allocated to the C&P
     business  were not  allocated to the reported  Products  sold because these
     costs are not directly  attributable to the Products sold. Such allocations
     are provided in Note 3 of the  Statements,  which reflects a summary of the
     applicable expenses that were excluded from the Statements.

     Research and engineering  expenses only include direct costs of engineering
     development,  product  management,  and  support.  Allocated  research  and
     engineering costs were not included.  Such allocations are provided in Note
     3 of the  Statements,  which reflects a summary of the applicable  expenses
     that were excluded from the Statements.

     The Products  sold were  supported by a general  sales force within the C&P
     Business  Unit of  Digital  that  were not  dedicated  specifically  to the
     discrete  Products sold. Such costs have not been allocated to the products
     within the business unit for the purposes of the  Statements  because these
     costs are not directly  attributable to the Products sold. Such allocations
     are provided in Note 3 of the  Statements,  which reflects a summary of the
     applicable expenses that were excluded from the Statements.

     The  Statements  do not  reflect  the  results  of  operations  for  either
     Digital's  recently launched "Multia" brand or for other products that were
     not included in the acquisition. Digital has retained all rights related to
     inventory,  licenses,  patents, and trademarks for sale of such products to
     its customers through its own distribution channels.

                                      F-43
<PAGE>
              Selected Text Terminal Products of the Video Business
              Segment of the Components & Peripherals Business Unit
                        of Digital Equipment Corporation

                       Notes to the Statements, continued

3.   Excluded Historical Expenses:
     ----------------------------

     The following  expenses  were  excluded from the  statements of revenue and
     direct operating  expenses  because they were not directly  attributable to
     the products sold. The allocations below represent the expense  allocations
     of the Products sold in the  Agreement.  The expenses  have been  allocated
     based on a variety  of  methods  depending  on the  nature  of the  expense
     including by units produced,  by proportion of the total product revenue or
     expense to the total business  segment or business unit revenue or expense,
     and by management estimate.  Management believes that these assumptions are
     reasonable under the circumstances. Such allocations include freight, duty,
     and order fulfillment  costs,  research and engineering costs, C&P Business
     Unit sales and  marketing  costs,  order  administration  costs and product
     delivery  costs,  and Digital  corporate  overhead  costs and are  provided
     below:

                                                     (in thousands)
                                                   Three months ended
                                                   ------------------

                                                   September 30,   September 30,
                                                        1995            1994
                                                   -------------   -------------

Cost of sales
         Freight, duty, and order fulfillment         $  4,325        $  3,720

Research and engineering                                   217             193

Selling, general and administrative expense
      allocations:
         Sales and marketing                             2,513           3,417
         Order administration                               87              93
         Corporate overhead                                996             714
                                                      --------        --------

Total allocations omitted                             $  8,138        $  8,137
                                                      --------        --------
                                                      --------        --------
                                      F-44
<PAGE>

                      SUNRIVER CORPORATION AND SUBSIDIARIES


           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                (PARENT COMPANY)

                            CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                                              December 31,
                                                                                                  ----------------------------------
                                 ASSETS                                                                 1995               1994
                                                                                                  ---------------    ---------------
<S>                                                                                               <C>                  <C>
Current assets:
   Cash and cash equivalents .............................................................        $    105,824         $    107,455
   Other current assets ..................................................................                --                   --
                                                                                                  ------------         ------------
           Total current assets ..........................................................             105,824              107,455
Investments in and advances from subsidiaries (eliminated in
consolidation):
   Investments, at equity ................................................................           5,169,767            5,677,959
   Advances to (from) subsidiaries, net ..................................................           8,339,306           (3,853,056)
Assets held for sale .....................................................................                --              1,208,733
Other assets .............................................................................              39,763
                                                                                                  ------------         ------------

                                                                                                  $ 13,654,660          $ 3,141,091
                                                                                                  ============          ===========
                                                                                                  
                  LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
   Accounts payable and accrued expenses .................................................        $    817,702         $    755,034
                                                                                                  ------------         ------------
           Total current liabilities .....................................................             817,702              755,034
                                                                                                  ------------         ------------
           Total liabilities .............................................................             817,702              755,034
Commitments and contingencies
Stockholder's equity:
   Preferred stock, $0.01 par value, 1,000,000 shares authorized, none ...................                --                   --
      issued
   Common Stock purchased but unissued, $.01 par value per share,
      24,936,589 shares to be issued at December 31, 1995 ................................                --                249,366
   Common stock, $0.01 par value, 60,000,000 shares authorized,
      45,550,214 and 13,887,923 shares issued at December 31, 1995 
      and 1994, respectively .............................................................             455,502              138,879
   Additional paid-in capital ............................................................          23,769,379           13,553,473
   Accumulated deficit ...................................................................         (11,387,923)         (11,555,661)
                                                                                                  ------------         ------------
           Total stockholder's equity ....................................................          12,836,958            2,386,057
                                                                                                  ------------         ------------
                                               
                                                                                                  $ 13,654,660         $  3,141,091
                                                                                                  ============         ============
                                                                                                 
                                                                                               
</TABLE>
The financial  statements  should be read in  conjunction  with the Notes to the
Consolidated  Financial  Statements in the Company's  Annual Report on Form 10-K
for the year ended December 31, 1995,  which  information is included  elsewhere
herein.

                                       S-1
<PAGE>
                      SUNRIVER CORPORATION AND SUBSIDIARIES


           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                (PARENT COMPANY)

                       CONDENSED STATEMENTS OF OPERATIONS

                               For the Years Ended

<TABLE>
<CAPTION>

                                                                                                     December 31,
                                                                                   -------------------------------------------------
                                                                                        1995             1994              1993
                                                                                   ---------------  ---------------  ---------------

<S>                                                                                <C>               <C>               <C>         
Sales ........................................................................     $     --          $  3,180,351      $  2,814,477
Cost of sales ................................................................                          1,692,323         1,637,590
                                                                                   ------------      ------------      ------------
           Gross margin ......................................................                          1,488,028         1,176,887
Expenses:
   Operating .................................................................          651,234         1,636,341         1,222,604
   Interest ..................................................................            1,667            32,996            35,774
   Other (income) and expenses ...............................................                             77,872           (11,323)
                                                                                   ------------      ------------      ------------
                                                                                        652,901         1,747,209         1,247,055
                                                                                   ------------      ------------      ------------
Loss before benefit for income taxes and other items shown below .............         (652,901)         (259,181)          (70,168)
Benefit for income taxes .....................................................          215,036              --
                                                                                   ------------      ------------      ------------
Loss before equity in loss from consolidated subsidiaries ....................         (437,865)         (259,181)          (70,168)
Equity in income (loss) of consolidated subsidiaries .........................         (543,193)          232,959
                                                                                   ------------      ------------      ------------
Loss from continuing operations ..............................................         (981,058)          (26,222)          (70,168)
Equity from gain on disposal of discontinued operations ......................        1,148,797
                                                                                   ------------      ------------      -------------
                                                                                   
           Net income (loss) .................................................     $    167,739      $    (26,222)     $    (70,168)
                                                                                   ============      ============      ============ 
                                                                                  
      equivalent shares outstanding ..........................................       43,656,273        27,185,879        26,435,288
                                                                                   ============      ============      ============
                                                                                   
      From continuing operations .............................................     $      (0.02)     $       0.00      $       0.00
      From disposal of discontinued operations ...............................     $       0.02
                                                                                   ------------      ------------      ------------
Net income (loss) ............................................................     $       0.00      $       0.00      $       0.00
                                                                                   ============      ============      ============
                                                                                   
</TABLE>
The financial  statements  should be read in  conjunction  with the Notes to the
Consolidated  Financial  Statements in the Company's  Annual Report on Form 10-K
for the year ended December 31, 1995,  which  information is included  elsewhere
herein.
                                       S-2
<PAGE>
                     SUNRIVER CORPORATION AND SUBSIDIARIES


           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                (PARENT COMPANY)

                       CONDENSED STATEMENTS OF CASH FLOWS
                               For the Years Ended

<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                                 --------------------------------------------------
                                                                                       1995             1994              1993
                                                                                 ---------------  ---------------   ---------------
<S>                                                                               <C>                <C>                <C>         
Net cash flows used in operating activities ...............................       $(1,619,703)       $   214,412        $   (95,904)
Cash flows from investing activities:
      Decrease (increase) in net advances to subsidiaries .................        (5,629,363)         3,700,343
      Increase in investment in consolidated subsidiaries, net ............           508,192         (5,677,960)
      Payments for other assets ...........................................              --              (22,381)           (20,552)
                                                                                  -----------        -----------        -----------
Net cash provided by (used in) investing activities .......................        (5,121,171)        (1,999,998)           (20,552)
Cash flows from financing activities:
      Proceeds from sale of convertible notes .............................         4,575,000
      Proceeds from issuance of common stock ..............................         2,164,243          1,825,857              2,000
      Decrease in short-term debt .........................................              --                                 (40,360)
      Proceeds from debt issuance .........................................              --                                  41,055
      Payments on capital lease obligations ...............................              --                                 (58,136)
      Advance payment on strategic alliance ...............................              --                                  75,000
      Retirement of preferred stock .......................................              --                                  (5,612)
                                                                                  -----------        -----------        -----------
Net cash provided by financing activities .................................         6,739,243          1,825,857             13,947
                                                                                  -----------        -----------        -----------
Net increase (decrease) in cash and cash equivalents ......................            (1,631)            40,271           (102,509)
Cash and cash equivalents at beginning of year ............................           107,455             67,184            169,693
                                                                                  -----------        -----------        -----------
                                                                                  
 Cash and cash equivalents at end of year .................................       $   105,824        $   107,455        $    67,184
                                                                                  ===========        ===========        ===========
                                                                                  
Non-cash transactions: ....................................................              --
      Conversion of convertible notes into common stock ...................       $ 4,575,000
      Compensatory value of warrants ......................................         3,216,267
      Common stock issued for consulting services .........................           380,250
      Accrual of services to be paid in common stock ......................           856,562
      Distribution of assets of discontinued operations ...................         2,357,530
      Issuance of common stock in Digital purchase ........................         3,000,000
</TABLE>



The financial  statements  should be read in  conjunction  with the Notes to the
Consolidated  Financial  Statements in the Company's  Annual Report on Form 10-K
for the year ended December 31, 1995,  which  information is included  elsewhere
herein.
                                       S-3
<PAGE>

                     SUNRIVER CORPORATION AND SUBSIDIARIES


                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                        For the Years Ended December 31,

<TABLE>
<CAPTION>

                              Balance at
                             Beginning of                                                        Balance at 
       Description              Period                Additions           Deductions           End of Period
- --------------------------  ---------------       ---------------       ---------------       ---------------
<S>                             <C>               <C>                   <C>                   <C>
Allowances:
   Doubtful accounts:
      1993................      $   --            $   --                $     --              $   --    
      1994................      $   --            $1,176,000  (A)       $  109,000  (B)       $1,067,000
      1995................      $1,067,000        $1,072,000            $  732,000  (C)       $1,407,000
   Inventory reserves:
      1993................      $   --            $   --                $     --              $   --  
      1994................      $   --            $4,046,000  (D)       $   48,000            $3,998,000
      1995................      $3,998,000        $   99,000            $1,065,000  (E)       $3,032,000
</TABLE>

A)   Includes $1,128,000 of allowance for accounts acquired in the SunRiver Data
     Acquisition.

B)   Includes accounts written off during the period.

C)   Includes accounts written off during the period.

D)   Includes $4,004,000 of reserves for inventory acquired in the SunRiver Data
     Acquisition.

E)   Includes inventory written off during the period.

                                       S-4
<PAGE>
<TABLE>

<CAPTION>
=================================================      ====================================================
<S>                                                    <C>


    No dealer, salesman or other person has
been authorized to give any information or to
make any representations, other than those
contained in this Prospectus, and, if given or                          14,444,210 Shares
made, such information or representations must                          
not be relied upon as having been authorized by                        SUNRIVER CORPORATION
the Company or by the Underwriter.  This                                   Common Stock
Prospectus does not constitute an offer to sell,                        
or a solicitation of an offer to buy, any                               
securities offered hereby by anyone in any
jurisdiction in which such offer or solicitation is
not qualified and to do so or to anyone to whom
it is unlawful to make such offer or solicitation.



    Neither the delivery of this Prospectus nor
any sale made hereunder shall under any
circumstances create any implication that there
has been no change in the affairs of the
Company since the date hereof or that the
information contained herein is correct as of any
time subsequent to the date hereof.
                                   
               TABLE OF CONTENTS
                                           Page                            PROSPECTUS 
Prospectus Summary............................2
Risk Factors..................................4
Reorganization...............................10
Recent Developments..........................14
Use of Proceeds..............................18
Dividend Policy..............................19
Price Range of Common Stock..................19
Selected Consolidated Financial Data.........19
SunRiver Corporation and Selected Digital
 Text Terminal Products Pro Forma
 Financial Statements........................21
Management's Discussion and Analysis of                                       , 1996 
  Financial Condition and Results of
  Operations.................................24
Business.....................................38
Management...................................49
Security Ownership of Certain Beneficial
  Owners and Management......................54
Selling Stockholders.........................56
Plan of Distribution.........................59
Certain Transactions.........................60
Description of Capital Stock.................61
Legal Matters................................63
Experts......................................63
Change In Accountants........................63
Additional Information.......................64
Index to Financial Statements...............F-1
=================================================      ====================================================
</TABLE>
<PAGE>

                                     PART II


INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

     The following  table sets forth the estimated  expenses in connection  with
the issuance and distribution of the shares of Common Stock offered hereby,  all
of which will be borne by Registrant.

SEC registration fee ........................................ $      14,734
Nasdaq listing fee...........................................         7,500
Legal fees and expenses......................................        75,000
Accountants' fees and expenses...............................       100,000
Printing expenses............................................        15,000
Transfer agent fees and expenses.............................         1,000
Miscellaneous expenses....................................... $      11,766
                                                              -------------

Total........................................................ $     225,000
                                                              =============
                                                              




Item 14.  Indemnification of Directors and Officers

     Paragraph (7) of subsection  (b) of Section 102 of the General  Corporation
Law of the State of Delaware  provides that a certificate of  incorporation  may
contain a provision eliminating or limiting the personal liability of a director
to the  corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary duty as a director  except for (i) a breach of the director's  duty of
loyalty;  (ii) acts or omissions not in good faith or which involve  intentional
misconduct,  or a knowing  violation  of the law;  (iii) an unlawful  payment of
dividend,  stock  purchase or redemption  under Section 174 of such law; or (iv)
for any transaction  wherein the director derived an improper  personal benefit.
Section 145 of such law provides,  generally,  that a person sued as a director,
officer,  employee  or  agent  of  a  corporation  may  be  indemnified  by  the
corporation in nonderivative  suits for expenses  (including  attorneys'  fees),
judgments,  fines and amounts  paid in  settlement  if such person acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests of the  corporation.  In the case of criminal actions and proceedings,
such  person  must have had no  reasonable  cause to  believe  his  conduct  was
unlawful.  Indemnification  of expenses is authorized in stockholder  derivative
suits  where  such  person  acted in good  faith and in a manner  he  reasonably
believed to be in or not opposed to the best interests of the corporation and so
long as he had not  been  found  liable  for  negligence  or  misconduct  in the
performance of his duty to the corporation.  Even in this latter  instance,  the
court may  determine  that,  in view of all the  circumstances,  such  person is
entitled to  indemnification  for such  expenses as the court  deems  proper.  A
person sued as a director,  officer,  employee or agent of a corporation who has
been  successful in defense of the action must be indemnified by the corporation
against expenses.


                                     II - 1
<PAGE>

     Registrant's  Certificate  of  Incorporation,   as  amended,  contains  the
indemnification provisions set forth below:

     "ELEVENTH:  The  corporation  shall,  to the fullest  extent  permitted  by
Section 145 of the General Corporation Law of the State of Delaware, as the same
may be amended and  supplemented,  indemnify and advance the expenses of any and
all persons  whom it shall have power to  indemnify  or advance the  expenses of
under said  section  from and  against any and all of the  expenses,  judgments,
fines, amounts paid in settlements, liabilities, or other matters referred to in
or covered by said section,  and the indemnification and advancement of expenses
provided for herein  shall not be deemed  exclusive of any other rights to which
those seeking  indemnification  or advancement of expenses may be entitled under
any by-law,  agreement,  vote of  stockholders  or  disinterested  directors  or
otherwise,  both as to  action  in his  official  capacity  and as to  action in
another  capacity  while holding such office,  and shall continue as to a person
who has ceased to be a director,  officer, employee, or agent and shall inure to
the benefit of the heirs, executors, and administrators of such a person.

     "TWELFTH: No director of the corporation shall be liable to the corporation
or its  stockholders  for  monetary  damages for breach of  fiduciary  duty as a
director,  except for  liability  (i) for any breach of the  director's  duty of
loyalty to the corporation or its  stockholders,  (ii) for acts or omissions not
in good faith or which involve intentional  misconduct or a knowing violation of
law, (iii) under Section 174 of the Delaware General Corporation Law or (iv) for
any transaction from which the director derived an improper personal benefit."

     The  Registrant  maintains  policies  insuring the Company's  directors and
officers  against  certain  liabilities  for actions  taken in such  capacities,
including  liabilities  under the Securities  Act 1933, as amended  ("Securities
Act").

Item 15.  Recent Sales of Unregistered Securities

     During  the last  three  years,  the  Registrant  has sold and  issued  the
following unregistered securities:

     In connection with the  Registrant's  December 1994 acquisition of SunRiver
Group,  Inc.  (formerly  named SunRiver  Corporation  ("SunRiver  Group")),  the
Registrant issued (1) in December 1994 5,594,001 shares of its common stock, par
value $.01 ("Common  Stock"),  to SunRiver Group in consideration for the assets
and business of SunRiver Group; (2) in October 1995 20,845,379 additional shares
of Common Stock to SunRiver Group for such consideration;  (3) in October 1995 a
warrant to SunRiver Group to purchase  4,174,704 shares of Common Stock at $1.84
per share as consideration  for SunRiver  Group's  guarantee of the Registrant's
obligations  under a put option granted to NCR  Corporation  (formerly  known as
AT&T Global  Information  Solutions  Company) ("NCR" or "AT&T-GIS");  and (4) in
November  1995  4,091,210  shares of its Common  Stock to RAS  Securities  Corp.
("RAS") and its  designees in  consideration  for,  among other  matters,  RAS's
introducing  the Registrant to SunRiver  Group and advising the Registrant  with
respect to its  acquisition of SunRiver Group and Applied  Digital Data Systems,
Inc. In addition,  in December  1994,  the  Registrant  issued 288,000 shares of
Common  Stock to Venture  First II, L.P.  in  satisfaction  of a SunRiver  Group
obligation  assumed by the  Registrant  and  300,000  shares of Common  Stock to
Rosbro Capital Corporation in exchange for the release of certain obligations of
the Registrant.

                                     II - 2
<PAGE>


     In April 1995,  the Registrant  issued to Vortex  Capital Corp.,  One World
Asset Management and Tremont Bermuda Ltd. warrants to purchase a total of 88,889
shares of Common Stock at $1.50 per share in  consideration  for  consulting and
financial  services  provided and to be provided to the  Registrant.  In January
1996, the Registrant  issued to The Research  Works,  Inc. a warrant to purchase
50,000  shares of Common Stock at $3.50 per share,  adjusted to $3.00 per share,
in  consideration  for services  relating to the production and  distribution of
certain reports on behalf of the Registrant.

     In connection with the acquisition by Registrant's wholly-owned subsidiary,
SunRiver  Data  Systems,  Inc.,  in October  1995 of  certain  assets of Digital
Equipment Corporation  ("Digital"),  the Registrant issued in October 1995 (1) a
warrant to The Chase Manhattan Bank, N.A. to purchase 1,000,000 shares of Common
Stock at $3.6875 per share in  consideration  for  providing  financing  for the
Registrant;  (2) a warrant to NCR to purchase  500,000 shares of Common Stock at
$3.875 per share in partial  consideration for NCR's agreeing to a restructuring
of the  Registrant's  obligations  to NCR;  (3), for  $3,000,000 of the purchase
price of  Digital's  assets,  793,389  shares of Common  Stock to  Digital,  and
granted to Digital the right to receive up to an  additional  206,611  shares of
Common  Stock in the event the closing  price of the Common  Stock on The NASDAQ
SmallCap  Market on the date the  registration  relating to such shares  becomes
effective  is less than  $3-25/32.  Digital is one of the  selling  stockholders
whose shares of Common Stock (including the additional  206,611 shares which may
be issued to Digital) are being registered by this Registration Statement.

     In January 1996, the Registrant  issued to Kempisty & Company,  CPA's P.C.,
its  former  accountant,  10,000  shares of Common  Stock in  consideration  for
services rendered.  Kempisty & Company is one of the selling  stockholders whose
10,000 shares are being registered by this Registration Statement.

     In January 1996,  the  Registrant  issued to Lehman  Brothers  Inc.  20,000
shares of Common Stock in consideration for financial services rendered.

     The above  transactions  were private  transactions  not involving a public
offering and were exempt from the registration  provisions of the Securities Act
pursuant to Section 4(2) thereof.  The sales of securities were made pursuant to
Regulation  D  under  such  act  without  the  use of an  underwriter,  and  the
certificates or documents  evidencing the securities  bear a restrictive  legend
permitting  the  transfer  thereof  only upon  registration  of the shares or an
exemption under the Securities Act.

     In December 1994 and March 1995 the Registrant issued, at $.50 per share, a
total of  7,000,000  shares  of its  Common  Stock  in a  private  placement  to
accredited  investors  under  Regulation  D of the  Securities  Act in which RAS
Securities  Corp.  acted  as  the  exclusive  placement  agent  and  received  a
commission  of 10% and a  non-accountable  expense  allowance of 3% of the gross
proceeds of the private placement and an investment  banking fee of $250,000 and
a consulting fee of $240,000. The purchasers of the Common Stock in this private
placement  are among the selling  stockholders  whose shares of Common Stock are
being registered by this Registration Statement.

     The  Registrant  has sold  convertible  notes and Common Stock in offerings
under  Regulation S ("Reg. S") under the Securities Act. The Company relied upon
Rule  903(c)(2) of Reg. S with respect to its Reg. S offerings  and the basis of
the  exemption in each such  offering was as follows:  (i) the offer and sale of
the  securities  were made in an "off  shore  transaction"  as  defined  in Rule
902(i), subsections (1)(i) and (1)(ii)(A);  (ii) no directed selling efforts, as
defined in Rule  902(b),  were made in the United  States by the  Registrant,  a
distributor,  any of their respective affiliates, or any person acting on behalf
of any of foregoing;  (iii) the Registrant is a reporting issuer;  (iv) offering
restrictions were implemented--the subscription agreements and convertible notes
contained statements to the effect that the securities have not been  registered

                                     II - 3


<PAGE>

under the  Securities Act and may not be offered or sold in the United States or
to U.S. persons unless the securities are registered under the Securities Act or
an  exemption  from  the  registration  requirements  of the  Securities  Act is
available; and the offer and sale of the securities were not made pursuant to an
offering  circular or  prospectus,  as none was  prepared or  provided;  (v) the
purchasers agreed that securities could not be transferred or resold to any U.S.
person,  until at least the 41st day  following  the date of their  issuance and
then only in accordance  with the Securities  Act and applicable  state laws and
each purchaser also agreed that it was solely  responsible  for compliance  with
the Securities  Act and applicable  state laws with respect to any such transfer
or resale.

     In two Reg. S  offerings,  the  Registrant  in April  1995 sold  $1,000,000
principal amount of 10% convertible notes ("$1,000,000  TradeWave Notes") and in
August 1995 sold $400,000  principal amount of 10% convertible  notes ("$400,000
TradeWave Notes").  The $1,000,000  TradeWave Notes and $400,000 TradeWave Notes
were converted into 1,270,375  shares (between June and August 1995) and 189,796
shares (in October 1995) of Common Stock, respectively. The conversion price for
both the $1,000,000  TradeWave Notes and the $400,000  TradeWave Notes was equal
to 60% of the average  closing price for the Common Stock on The Nasdaq SmallCap
Market  for the  five  business  days  immediately  preceding  the  date of each
conversion.  For financial  services  rendered in connection with the $1,000,000
TradeWave  Notes and the  $400,000  TradeWave  Notes and to be  rendered  to the
Registrant  pursuant  to a  consulting  arrangement,  the  Registrant  issued to
financial advisors warrants to purchase prior to April 21, 2000 88,889 shares of
Common Stock at the exercise price of $1.50.

     In a Reg. S offering  completed  October 12, 1995, the Registrant  received
gross  proceeds of $750,000 by selling  convertible  non-interest  bearing notes
(the  "$750,000  Note").  The $750,000 Note was converted into 359,691 shares of
Common Stock.

     In Reg. S offerings  completed  October 20, 1995, the  Registrant  received
gross proceeds of $2,500,000 by selling convertible  non-interest  bearing notes
(the  "$2,500,000  Notes").  The $2,500,000  Notes were converted into 1,236,855
shares of Common Stock.

     In a Reg. S offering completed on October 30, 1995, the Registrant received
gross proceeds of $1,000,000 by selling 315,457 shares of Common Stock for $3.17
per share,  a price equal to 87.5% of the closing  price of the Common  Stock on
October 27, 1995. Pursuant to agreement, the Company issued to the purchasers an
additional 78,632 shares of Common Stock under this Reg. S offering.

     The Registrant  issued 78,500 shares of Common Stock,  which were valued at
$3.625 per share,  and  warrants to purchase  500,000  shares of Common Stock to
financial  advisors in connection with the October 20, 1995 and October 30, 1995
Reg S.  offerings.  These warrants are exercisable for three years at the market
price of the Common Stock on the date of the  warrants'  issuance  (ranging from
$3.625 to $3.78125  per share) and the  holders  have  registration  rights with
respect to the shares issuable upon exercise of the warrants.

     The Registrant  borrowed $1,000,000 on October 20, 1995, that was repayable
in ten days,  and issued to a financial  advisor  warrants  to  purchase  25,000
shares of Common Stock at $3.875 per share and otherwise having the terms of the
warrants which are referred to in the preceding paragraph.  This loan was repaid
out of the proceeds of a Reg. S offering  completed October 30, 1995,  described
above.

     In an offering  under Reg. S completed on January 5, 1996,  the  Registrant
received gross proceeds of $1,000,000 by selling  496,124 shares of Common Stock
for $2.02 per share, a price equal to 75% of the closing bid price of the Common
Stock on January 2, 1996. As permitted by their  agreement with the  Registrant,
the  purchasers  elected to adjust the $2.02 price per share to $1.68 per share,


                                     II - 4
<PAGE>


which is 75% of the  average  closing bid price of the Common  Stock  during the
five business days  immediately  preceding  such  election.  As a result of such
adjustment,  an additional  98,119 shares of Common Stock were issued,  bringing
the total to 594,243 shares.  In connection  with this offering,  the Registrant
issued  warrants,  exercisable  within  three years,  to  financial  advisors to
purchase 50,000 shares of Common Stock at an exercise price of $2.6875.

     In Reg. S offerings  commenced in January and  completed in February  1996,
the  Registrant  received  gross  proceeds of $1,500,000 by selling  convertible
non-interest bearing notes (the "$1,500,000 Notes") which allowed the holders to
convert  the  $1,500,000  Notes  during  the  period  beginning  on the 41st day
following  their  issuance  until  March 10,  1997 into that number of shares of
Common Stock  determined  by dividing  $1,500,000  by (i) 87-1/2% of the average
closing bid price for the Common Stock for the five  business  days  immediately
preceding the  conversion  date ("Average Bid Price") if such price is less than
$3.15 per share; or (ii)  seventy-five  percent of the Average Bid Price if such
price is not less than $3.15 per share;  however,  the conversion price would be
no less than $1.60 per share nor more than $3.00 per share.  The maximum  number
of shares into which the $1,500,000  Notes were  convertible was 937,500.  As of
May 8, 1996,  holders of all of the $1,500,000  Notes had converted  their notes
into 783,313 shares of Common Stock at the average price of $1.91 per share.  In
connection  with  this  Reg.  S  offering,   the  Registrant   issued  warrants,
exercisable within three years, to financial advisors to purchase 150,000 shares
of Common Stock at an exercise price ranging from $2.41 to $2.6875 per share.


Item 16(a). List of Exhibits

Exhibit No.*   Description of Exhibit


2(a)[2]        Asset Purchase  Agreement,  dated as of October 20, 1995, between
               Digital  Equipment  Corporation,  as Seller,  and  SunRiver  Data
               Systems, Inc., as Purchaser.

2(b)[2]        Basic Order  Agreement  for Text  Terminals  Products  and Parts,
               dated  as  of  October  20,  1995,   between  Digital   Equipment
               Corporation,  as Buyer,  and  SunRiver  Data  Systems,  Inc.,  as
               Seller, with All-Quotes,  Inc. as guarantor of the obligations of
               SunRiver Data Systems, Inc. thereunder.

2(c)[2]        Manufacturing Services Agreement,  dated as of October 20,  1995,
               between Digital Equipment  Corporation and SunRiver Data Systems,
               Inc.

2(d)[2]        Interim Services Agreement, dated as of October 20, 1995, between
               Digital Equipment Corporation and SunRiver Data Systems, Inc.

2(e)[2]        Maintenance  Service  Agreement,  dated as of October  20,  1995,
               between  SunRiver  Data  Systems,   Inc.  and  Digital  Equipment
               Corporation.

2(f)[2]        Trademark Assignment,  dated as of October 20, 1995, from Digital
               Equipment Corporation to SunRiver Data Systems, Inc.

2(g)[2]        Software License Agreement, dated as of October 20, 1995, between
               Digital Equipment Corporation and SunRiver Data Systems, Inc.


                                     II - 5
<PAGE>

2(h)[2]        Patent Assignment and License Agreement,  dated as of October 20,
               1995,  between  Digital  Equipment  Corporation and SunRiver Data
               Systems, Inc.

2(i)[2]        Registration   Agreement   relating   to  the  common   stock  of
               All-Quotes,   Inc.,  dated  as  of  October  20,  1995,   between
               All-Quotes, Inc. and Digital Equipment Corporation.

2(j)[2]        Stipulation  for Permanent  Injunction  and Final Order  Thereon,
               entered October 30, 1995, relating to action by Sun Microsystems,
               Inc. against SunRiver Corporation, et al.

2(k)[2]        Credit  Agreement  and  Guaranty,  dated as of October 20,  1995,
               among  SunRiver  Data  Systems,   Inc.,  as  Borrower,   SunRiver
               Acquisition Corp. and All-Quotes,  Inc., as Guarantors,  SunRiver
               Group, Inc., as Hypothecator, and The Chase Manhattan Bank, N.A.,
               as Agent and Bank.

2(l)[2]        Revolving  Credit Note,  dated October 20, 1995, of SunRiver Data
               Systems, Inc. payable to The Chase Manhattan Bank, N.A.

2(m)[2]        Term Loan Note, dated October 20, 1995, of SunRiver Data Systems,
               Inc. payable to The Chase Manhattan Bank, N.A.

2(n)[2]        Security  Agreement,  dated as of October 20,  1995,  between The
               Chase Manhattan Bank,  N.A., as agent and bank, and SunRiver Data
               Systems, Inc.

2(o)[2]        Patent Security Interest Agreement, dated as of October 20, 1995,
               between The Chase  Manhattan  Bank,  N.A., as agent and bank, and
               SunRiver Data Systems, Inc.

2(p)[2]        Trademark  Security Interest  Agreement,  dated October 20, 1995,
               between The Chase Manhattan Bank, N.A. and SunRiver Data Systems,
               Inc.

2(q)[2]        Copyright  Security Interest  Agreement,  dated as of October 20,
               1995,  between The Chase Manhattan Bank, N.A., as agent and bank,
               and SunRiver Data Systems, Inc.

2(r)[2]        Pledge  Agreement,  dated  October  20.  1995,  between The Chase
               Manhattan Bank, N.A. and All-Quotes, Inc.

2(s)[2]        Pledge  Agreement,  dated  October  20,  1995,  between The Chase
               Manhattan Bank, N.A. and SunRiver Acquisition Corp.

2(t)[2]        Hypothecation  Agreement,  dated  October 20,  1995,  between The
               Chase Manhattan Bank, N.A. and SunRiver Group, Inc.

2(u)[2]        Release and  Reassignment  Agreement,  dated  October  20,  1995,
               between  SunRiver  Data  Systems,  Inc.  and  Congress  Financial
               Corporation.

2(v)[2]        Supplementary  Agreement,  dated October 20, 1995, among SunRiver
               Group, Inc., SunRiver  Acquisition Corp.,  SunRiver Data Systems,
               Inc. and AT&T Global Information Solutions Company.

2(w)[2]        Cancellation  of  Pledge  Agreements,  dated  October  20,  1995,
               executed by AT&T Global Information Solutions Company.

                                     II - 6
<PAGE>


2(x)[2]        Pledge  Agreement,  dated  October 20, 1995,  between AT&T Global
               Information  Solutions Company,  as pledgee,  and SunRiver Group,
               Inc., as pledgor.

2(y)[2]        Amended and Restated Call Option, dated October 20, 1995, granted
               to  SunRiver  Data  Systems,  Inc.  relating  to 1,000  shares of
               preferred stock of SunRiver Data Systems, Inc.

2(z)[2]        Amended and Restated Put Option,  dated October 20, 1995, granted
               to AT&T Global  Information  Solutions  Company relating to 1,000
               shares of preferred stock of SunRiver Data Systems, Inc.

2(aa)[2]       Agreement to Extend  Promissory Note and Mortgage,  dated October
               20,  1995,  among  SunRiver  Acquisition  Corp.,   SunRiver  Data
               Systems, Inc. and AT&T Global Information Systems, Inc.

2(bb)[3]       Acquisition  Agreement  by and among  SunRiver  Corporation  (now
               SunRiver Group, Inc.),  All-Quotes,  Inc., and All-Quotes Capital
               Corp.,   dated  December  9,  1994  (filed  as  exhibit  2(a)  to
               Registrant's December 12, 1994 Form 8-K).

2(cc)[3]       Amendment No. 1 to the Acquisition  Agreement,  dated December 9,
               1994 (filed as exhibit  2(b) to  Registrant's  December  12, 1994
               Form 8-K).

2(dd)[3]       Stock  Purchase  Agreement  by and among AT&T Global  Information
               Solutions  Company,  Applied  Digital  Data  Systems,  Inc.,  and
               SunRiver  Corporation (now SunRiver Group,  Inc.), dated November
               23, 1994 (filed as exhibit 2(c) to Registrant's December 12, 1994
               Form 8-K).

2(ee)[3]       Promissory  Note Secured by Real Estate  Mortgage  from  SunRiver
               Acquisition Corp.  payable to AT&T Global  Information  Solutions
               Company,  dated  December  9,  1994  (filed  as  exhibit  2(f) to
               Registrant's December 12, 1994 Form 8-K).

2(ff)[3]       Guarantee by SunRiver  Corporation (now SunRiver Group,  Inc.) to
               AT&T Global Information Solutions Company, dated December 9, 1994
               (filed as exhibit  2(i) to  Registrant's  December  12, 1994 Form
               8-K).

2(gg)[3]       Agency  Agreement  between  All-Quotes,  Inc. and RAS  Securities
               Corp.,   dated  October  27,  1994  (filed  as  exhibit  2(n)  to
               Registrant's December 12, 1994 Form 8-K).

2(hh)[3]       RAS Assignment and Transfer  Agreement between  All-Quotes,  Inc.
               and RAS  Securities  Corp.,  dated  December  9,  1994  (filed as
               exhibit 2(o) to Registrant's December 12, 1994 Form 8-K).

2(ii)[3]       Letter  Agreement from  All-Quotes,  Inc. to RAS Securities Corp.
               regarding   Gross  Fees  payable  by  All-Quotes,   Inc.  to  RAS
               Securities  Corp.,  dated December 9, 1994 (filed as exhibit 2(p)
               to Registrant's December 12, 1994 Form 8-K).

2(jj)[3]       Consulting  Fee  Agreement  between  All-Quotes,   Inc.  and  RAS
               Securities  Corp.,  dated December 8, 1994 (filed as exhibit 2(q)
               to Registrant's December 12, 1994 Form 8-K).


                                     II - 7
<PAGE>

2(kk)[7]       Agreement  of Purchase and sale by and between  All-Quotes,  Inc.
               and Global Market Information, Inc. dated October 13, 1994 (filed
               as  Exhibit  A  to  Registrant's  December  5,  1994  Information
               Statement).

2(ll)[4]       Asset  Purchase  Agreement,  dated as of March 22, 1995,  between
               Microelectronics  and Computer  Technology  Corporation and EiNet
               Acquisition Corp. (now TradeWave  Corporation)  (filed as exhibit
               2(s) to  Registrant's  1994  10-K/A).  (This  Agreement  has been
               revised. See Exhibits 2(mm) and 2(nn), below.)

2(mm)[10]      Amendment  No. 1,  dated  March 4,  1996,  to the Asset  Purchase
               Agreement between MCC and TradeWave Corporation.

2(nn)[10]      Amendment  No. 1, dated  March 4, 1996,  to the  Addendum  to the
               Research  and  Development  Agreement  between MCC and  TradeWave
               Corporation.

   
3.1[12]        Certificate  of  Incorporation  and  Certificates   of  Amendment
               thereto.
    

3.2[8]         By-Laws

4(a)[2]        Warrant  granted to The Chase  Manhattan  Bank,  N.A. to purchase
               1,000,000 shares of the common stock of All-Quotes, Inc.

4(b)[2]        Warrant granted to AT&T Global  Information  Solutions Company to
               purchase 500,000 shares of the common stock of All-Quotes, Inc.

4(c)[9]        Warrant  granted to SunRiver  Group,  Inc. to purchase  4,174,704
               shares of All-Quotes, Inc. Common Stock.

4(d)[3]        Two Proxy and Voting Agreements, each appointing William Long and
               Gerald  Youngblood  as  attorneys  and  proxies to vote shares of
               All-Quotes,  Inc.,  dated December 9, 1994 (filed as exhibit 4(b)
               to Registrant's December 12, 1994 Form 8-K).

4(e)[3]        Amended and Restated Voting Trust Agreement

   
4(f)[12]       Agreement of  SunRiver Group, Inc.  not to  exercise warrants  to
               purchase 2,654,565 shares of SunRiver Corporation Common Stock.


5[12]          Opinion of Fischbein Badillo Wagner Harding
    

10(a)[3]       Joint  Marketing  and Volume  Purchase  Agreement  by and between
               Applied  Digital Data Systems,  Inc. and AT&T Global  Information
               Solutions Company, dated December 12, 1994.

10(b)[3]       Master OEM  Maintenance  Agreement by and between Applied Digital
               Data Systems, Inc. and AT&T Global Information Solutions Company,
               dated December 9, 1994.

10(c)[3]       ADDS Computer Systems  Purchase  Agreement by and between Applied
               Digital Data Systems,  Inc. and AT&T Global Information Solutions
               Company, dated December 9, 1994.


                                     II - 8
<PAGE>

10(d)[3]       Registration  Rights Agreement between  All-Quotes,  Inc. and RAS
               Securities Corp., dated December 9, 1994.

10(e)[5]       Lease,  dated August 22,  1994,  between  International  Software
               Systems, Inc. and SunRiver Corporation (now SunRiver Group, Inc.)
               of the premises located at Suite 201,  Building IV, 9430 Research
               Blvd. Austin, Texas.

10(f)[5]       Lease, dated March 16, 1992, between Aetna Life Insurance Company
               and NCR Corporation of the premises located at Heathrow, I Office
               Building, 250 International Parkway, Heathrow, Florida.

10(g)[4]       Operating  Agreement for General  Automation LLC, dated as of May
               22,  1995,  between  SunRiver  Data  Systems,  Inc.  and  General
               Automation, Inc.

10(h)[4]       Consulting  Agreement,  dated  as of  January  1,  1995,  between
               SunRiver Data Systems, Inc. and NAFCO Consulting, Inc.

10(i)[9]       Addendum to  Consulting  Agreement,  dated as of January 2, 1995,
               among SunRiver Data Systems,  Inc.,  NAFCO  Consulting,  Inc. and
               William M. Moore.

10(j)[4]       Stock  Option  Agreement,  dated  October  3, 1994,  between  the
               Company and J. Gerald Combs,  granting to Mr. Combs the option to
               purchase  700,000  shares of Common Stock (filed as exhibit 10(i)
               to Registrant's 1994 Form 10-K/A).

10(k)[4]       Letter  Agreement,  dated January 24, 1995,  from SunRiver Group,
               Inc. to All-Quotes, Inc. and RAS Securities Corp. agreeing not to
               register  shares of Common  Stock prior to June 9, 1996 (filed as
               exhibit 10(j) to Registrant's 1994 Form 10-K/A).

10(l)[6]       All-Quotes,  Inc.  1995  Incentive  Plan  (filed as  Exhibit E to
               Registrant's Information Statement, dated September 28, 1995).

10(m)[10]      Exchange of Shares  Agreement,  dated  August 14,  1995,  between
               All-Quotes,  Inc. and All- Quotes  Capital  Corp.  involving  the
               exchange of common  stock of the  respective  companies,  general
               releases and release  from escrow of common  stock of  All-Quotes
               Data, Ltd.

11[10]         Statement re Computation of Per Share Earnings.

16[4]          Letter of Philip Kempisty, former accountant to All-Quotes, Inc.,
               regarding change of the Company's certifying accountant.

21[9]          List of Subsidiaries

   
23(a)[12]      Consent of Fischbein Badillo Wagner Harding  (included in Exhibit
               5)
    

23(b)1**       Consent of Coopers & Lybrand L.L.P.-Austin, Texas

23(b)2**       Consent of Coopers & Lybrand L.L.P.-Boston, Massachusetts
 
- ----------------------

                                     II - 9
<PAGE>


*              Numbers inside  brackets  indicate  documents from which exhibits
               have been incorporated by reference.

               Unless otherwise indicated,  documents  incorporated by reference
               refer to the identical exhibit number in the documents from which
               they are being incorporated.

**             Filed herewith.

[2]            Incorporated by reference to Registrant's  Current Report on Form
               8-K dated October 23, 1995.

[3]            Incorporated by reference to Registrant's  Current Report on Form
               8-K dated December 12, 1994.

[4]            Incorporated by reference to  Registrant's  amended Annual Report
               on Form 10-K/A for the transition  period July 1 through December
               31, 1994.

[5]            Incorporated by reference to  Registrant's  Annual Report on Form
               10-K for the transition period July 1 through December 31, 1994.

[6]            Incorporated by reference to Registrant's  Information  Statement
               dated September 28, 1995.

[7]            Incorporated by reference to Registrant's  Information  Statement
               dated December 5, 1994.

[8]            Incorporated by reference to Registrant's  Registration Statement
               on Form S-18 (File No. 33-32396-NY).

[9]            Incorporated by reference to the original Registration  Statement
               on Form S-1 (File No. 33- 80319).

[10]           Incorporated by reference to  Registrant's  Annual Report on Form
               10-K for the fiscal year ended December 31, 1995.

   
[11]           Incorporated by reference to Amendment No. 2 to the  Registration
               Statement on Form S-1 (File No. 33-80319).

[12]           Incorporated by reference to Amendment No. 3 to the  Registration
               Statement on Form S-1 (File No. 33-80319).
    


Item 17. Undertakings.

The Company hereby undertakes:

     (a) To file,  during any period in which  offers or sales are being made of
the  securities   registered   hereby,  a   post-effective   amendment  to  this
Registration Statement:

          (i) to include  any  prospectus  required  by Section  10(a)(3) of the
     Securities Act of 1933 (the "Act");

          (ii) to reflect in the  prospectus  any facts or events  arising after
     the  effective  date of this  Registration  Statement  (or the most  recent
     post-effective amendment thereof) which, individually

                                     II - 10
<PAGE>


     or in the aggregate, represents a fundamental change in the information set
     forth in this Registration Statement; and

          (iii) to include any material  information with respect to the plan of
     distribution not previously disclosed in this Registration Statement or any
     material change to such information in this Registration Statement;

provided,  however,  that the  undertakings set forth in paragraphs (i) and (ii)
above do not apply if the Registration Statement is on Form S-3 or Form S-8, and
the information  required to be included in a post-effective  amendment by those
paragraphs  is contained in periodic  reports  filed by the Company  pursuant to
Section  13 or  Section  15(d)  of the  Securities  Exchange  Act of  1934  (the
"Exchange  Act")  that  are  incorporated  by  reference  in  this  Registration
Statement;

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

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

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


                                     II - 11
<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the registrant
has duly caused this amendment to the Registration Statement to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in Austin,  Texas on the
8th day of July, 1996.


                                                   SUNRIVER CORPORATION




                                                   By: /s/ Gerald Youngblood
                                                       -------------------------
                                                          Gerald Youngblood
                                                          Chairman of the Board



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


/s/ Gerald Youngblood  Chairman of the Board of Directors,       July 8, 1996
- ---------------------
Gerald Youngblood      President, and Director
                       (Principal Executive Officer)


/s/ William C. Long    Executive Vice President,                 July 8, 1996
- ---------------------
William C. Long        and Director


/s/ Roger Hughes       Chief Financial Officer,                  July 8, 1996
- ---------------------  Vice President and Treasurer    
Roger Hughes           (Principal Financial and
                       Accounting Officer)


/s/ Toni McElroy       Director                                  July 8, 1996
- ---------------------
Toni McElroy           


/s/ Sam Smith          Director                                  July 8, 1996
- ---------------------
Sam Smith
                                     II - 12
<PAGE>

                                 E X H I B I T S


Exhibit No.    Description of Exhibit Page

23(b)1         Consent of Coopers & Lybrand L.L.P.-Austin, Texas

23(b)2         Consent of Coopers & Lybrand L.L.P.-Boston, Massachusetts


<PAGE>

                                                                  EXHIBIT 23(b)1



                       CONSENT OF INDEPENDENT ACCOUNTANTS


SunRiver Corporation:


     We hereby consent to the inclusion in this  registration  Statement on Form
S-1 (File No. 33-80319) of our report, dated March 1, 1996, on our audits of the
financial  statements and financial statement schedules of SunRiver  Corporation
and  Subsidiaries.  We also  consent  to the  reference  to our firm  under  the
captions "Experts" and "Selected Consolidated Financial Data".



                                   COOPERS & LYBRAND L.L.P.

Austin, Texas
July 5, 1996





                                                                  EXHIBIT 23(b)2


                       CONSENT OF INDEPENDENT ACCOUNTANTS


SunRiver Corporation:


     We consent to the  inclusion  in this  registration  statement  on Form S-1
(File No. 33-80319) of our report, which includes explanatory paragraphs,  dated
December 20, 1995, on our audit of the  Statement of Assets Sold and  Statements
of Revenue and Direct Operating  Expenses of the Selected Text Terminal Products
of the Video Business Segment of the Components and Peripherals Business Unit of
Digital   Equipment   Corporation  (the   "Business"),   appearing  in  SunRiver
Corporation's  amended Current Report on Form 8-K/A, dated October 23, 1995. The
explanatory  paragraphs  state that the statements  were prepared to present the
assets sold by the Business to SunRiver  Corporation  and the revenue and direct
operating  expenses  of the  Business  and are  not  intended  to be a  complete
presentation of the Business' financial position,  results of operations or cash
flows.  Also,  expenses  include only those costs directly  attributable  to the
products  sold.  They do not  contain  any other  costs  which are not  directly
attributable to the products sold. As a result, the statements presented may not
be indicative of the results of operations that would have been achieved had the
Business operated as a nonaffiliated entity. We also consent to the reference to
our firm under the heading  "Experts" in the prospectus  which is a part of this
registration.



                                       COOPERS & LYBRAND L.L.P.
Boston, Massachusetts
July 5, 1996




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