HEALTH PAK INC
10KSB, 1996-10-29
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: FIRST CASH INC, 10-K, 1996-10-29
Next: TEMPLETON GLOBAL GOVERNMENTS INCOME TRUST, NSAR-B, 1996-10-29



                        SECURITIES & EXCHANGE COMMISSION
                             Washington, D.C., 20549
                          --------------------------
                                  FORM 10-KSB

[x]  ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE       ACT OF 1934 (Fee required).  For the
fiscal year ended May 31, 1996.

[ ]  TRANSITION REPORT UUNDER SECTION 13 or 15(d) OF THE SECURITIES
EXCHANGE       ACT OF 1934 (No Fee Required).
         For the transition period from_______________ to____________.

                    Commission File Number:  33-24483-NY

                                HEALTH-PAK, INC.
                  (Name of small business issuer in its charter)

                  Delaware                                      11-2914841
         (State or other jurisdiction of                     (I.R.S. Employer
         incorporation or organization)                       Ident. Number)

         2005 Beechgrove Place, Utica, New York          13501
         (Address of principal executive offices)     (zip code)

                  Issuer's telephone number: (315) 724-8370

Securities registered under Section 12(b) of the Exchange Act:  ction
                              None
Securities registered under Section 12(g) of the Exchange Act:
                              None

        Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the Securities  Exchange Act of 1934 during the preceding
12 months (or for such shorter  period that the  registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes __ No _X_

         Check if there is no disclosure of delinquent  filers  pursuant to Item
405 of Regulation S-K (Sec. 229.405 of this chapter) contained in this form, and
no  disclosure  will be contained,  to the best of  registrant's  knowledge,  in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-KSB [ X ]

         State issuer's revenues for its most recent fiscal year $1,881,149.

         The aggregate  market value of the voting stock held by  non-affiliates
of registrant on October 13, 1996 was $5,113,934 based upon an average bid price
of $0.36 per share on that date.

         State the number of shares  outstanding of each of the issuer's classes
of common equity, as of October 9, 1996: 14,205,372 shares of common stock.

Transition Small Business Disclosure Format  Yes____  No__X__


                                                         1

<PAGE>






                      DOCUMENTS INCORPORASTED BY REFERENCE


         Certain of the information required by Part IV "Exhibits and Reports on
Form  8-K"  is  incorporated  by  reference  from  portions  of the  Registrants
registration  statement  on Form S-1 as filed on  November  13,  1993 under File
Number 33-24483 NY



                                                         2

<PAGE>





                               FORM 10-KSB
                             HEALTH-PAK, INC.

                               May 31, 1996

                            TABLE OF CONTENTS

Item
 No.                   Description                   Page

                          PART I

1.       Description of Business                      4
2.       Description of Properties                   15
3.       Legal Proceedings                           15
4.       Submission of Matters to a Vote
         of Security Holders                         16


                          PART II

5.       Market for Common Equity
         and Related Stockholder Matters             17
6.       Management's Discussion and Analysis
         or Plan of Operation                        18
7.       Financial Statements                        26
8.       Changes In and Disagreements With
     on Accounting and Financial Disclosure          26


                          PART III

9.       Directors, Executive Officers, Promoters
     and Control Persons; Compliance With Section
         16(a) of the Exchange Act                   27
10.      Executive Compensation                      29
11.      Security Ownership of Certain
         Beneficial Owners and Management            30
12.      Certain Relationships and
         Related Transactions                        31


                           PART IV

13.      Exhibits and Reports on Form 8-K            32






                                                         3

<PAGE>






                              PART I

ITEM 1. DESCRIPTION OF BUSINESS.

Introduction.

     The  Company's  primary  business  in  fiscal  1996  continued  to  be  the
manufacture  and/or  distribution  of reusable and nonwoven  disposable  textile
products,  mostly  medical  apparel and ancillary  items such as gowns,  aprons,
masks, caps, covers, surgical draperies,  diapers and underpads,  towels, wipes,
cloths  and  sterilization  wraps and other  related  products,  which were sold
primarily  to the  hospital  and  medical  marketplace  and  non-medical  fleece
sportswear,  which was sold to customers in the regular clothing industry. Prior
to the use of nonwoven disposable items, the needs of hospitals,  nursing homes,
clinics and other medical  facilities  were met almost  exclusively  by reusable
textile products.  In addition,  beginning in fiscal 1995, the Company offered a
new line of  disposable  coveralls  and  laboratory  coats  for  industrial  and
pharmaceutical users.

     Beginning  in late fiscal  1994,  management  determined  that many medical
facilities were reversing the previous trend toward the use of fully  disposable
medical  products  which then was the  Company's  primary  business  and, due to
environmental  and cost concerns,  were returning to the utilization of reusable
and limited  reusable  products.  Therefore,  in response  to this  change,  the
Company, throughout fiscal 1995 and again in 1996, emphasized the manufacture of
reusable  products in its line.  At the present time,  approximately  50% of the
Company's sales are in reusable  products and about 50% in disposable  products.
Management expects that this balance will continue in fiscal 1997.

         In the fall of 1993, the Company opened a retail outlet store,  located
at its plant facility on Beechgrove Place, Utica, New York for the sale of a new
line of outdoor sportswear (sold as non-medical  products) which the Company was
also marketing to specialty catalog  companies and retail stores  principally in
the Northeastern  United States.  The sportswear  products offered are made of a
spun polyester  fleece  material and are primarily used for winter  recreational
wear.  The modest  success of the outlet  store in past years has  prompted  the
Company to continue this operation during the current fiscal year. During fiscal
1995 and 1996 the outlet store accounted for  approximately  5% of net revenues.
During  fiscal 1996 the Company  expanded the outlet  store's  product  lines by
adding golf and other  sports outer wear  products  for spring,  summer and fall
wear, and it now plans to operate the store all year.  See "Present  Operations"
below for additional information.



                                                         4

<PAGE>



Present Operations.

         The Company's  principal products at the present time include a line of
reusable and  disposable  staff  examination  gowns,  patient  isolation  gowns,
bouffant  caps,  sterilization  wraps,  tissue  products,  wash cloths and other
similar items used by hospitals  and related  health care  facilities.  Reusable
products were again emphasized in the Company's  product line during fiscal 1996
and will continue to be featured during the current fiscal year.

         The reusable  products  which the Company  offers utilize a specialized
three-layer  system of  construction  which  incorporates  a facing  fabric,  an
impervious  inner  membrane and a back fabric which  combine to provide  maximum
comfort for the wearer and a level of  protection  which  complies with the OSHA
regulations  implemented in 1992 (see discussion below). During fiscal 1994, the
Company received its first orders for reusable  operating room gowns, back table
cloths  and Mayo stand  covers  from a  nationally  recognized  laundry  service
specializing  in the rental and  laundering  of such  products  for hospital and
other  health  care  facilities.  Virtually  all of the  Company's  manufactured
products can be customized to fit the particular needs of individual customers.

         Management  believes that the growing  concern over disposal of medical
related waste products which are not degradable has resulted in a  re-evaluation
of the use of disposable medical products by many healthcare facilities. In many
cases  where  adequate  laundry  facilities  are  available,  either  within the
healthcare facility itself or through the use of independent specialized laundry
services,  management  has  perceived  a growing  trend for the use of  reusable
products. The Company will be in a position to meet any changing industry demand
between  usable and reusable  products in the future  without any adverse impact
upon its overall sales.

         During  fiscal  1993,  the Company  began  production  of a new line of
specialty  sportswear  products made from a spun polyester  fleece fabric.  This
product  line,  now in its fourth year of  production,  includes  gloves,  hats,
scarves, socks and related accessories, jackets, shirts, pants and other wearing
apparel for both men and women. Presently,  these products are sold to specialty
catalog sales  companies and retail stores  throughout the  Northeastern  United
States,  as well as being  sold  directly  to the  public at the  Company's  own
factory  outlet  store in  Utica,  New  York.  These  products  have  become  an
increasing source of revenues for the Company and management  believes that such
products will continue as a  significant  source of revenues  during fiscal 1997
and for years beyond.

         In addition to the products which it manufactures directly, to a lesser
extent, the Company also acts as a distributor of related products  manufactured
by others. These products are sold as an ancillary part of the Company's product
line to provide its

                                                         5

<PAGE>



customers  with a  more  complete  selection  of  items.  Although  the  Company
continues to distribute  such  products,  since fiscal 1991 the Company has been
reducing its  dependence  on the  distribution  of third party  products and has
emphasized sales of its own expanded product lines.

         During the fiscal year ended May 31, 1996,  the Company also  partially
returned to  manufacturing  goods for third  parties under a private label basis
where the Company  supplied  labor only. The decision to return to private label
work was made  because  the Company was able to realize a profit on this work on
newly  negotiated  terms.  In prior  years the  Company  engaged in this type of
manufacturing  but  subsequently  it  abandoned  this  work  because  it was not
profitable. During 1996 approximately 25% of production was devoted to this type
of operation.

         By  supplying  labor  only  services,  the costs of  material  were not
included in the sale price and this  contributed  to lower  revenues  during the
period.  If costs of financing  receivables in 1996 could have been  eliminated,
the Company  would have shown  greater  profits in the fiscal year ended May 31,
1996 on lower sales.

The Nonwoven Medical Disposable Industry.

         Until late in fiscal  1994,  most of the products  manufactured  by the
Company utilized disposable "nonwoven" materials.  These materials currently are
still used in the  manufacture  of disposable  products  offered by the Company.
Although  management has begun to de-emphasize  its disposable  product lines in
favor of newly  introduced  reusable  products,  it plans to  continue  to offer
disposable nonwoven products for the foreseeable future.

         "Nonwoven" is an industry  term used to  distinguish  nonwoven  fabrics
from traditional woven fabrics.  The fabric's fibers may be man made plastics or
natural substances such as cotton, rayon or pulp, which accounts for most of the
nonwoven materials today.  Nonwoven fabrics may be porous or absorbent,  made to
be easily torn or  tear-resistant,  permeable  or  impermeable,  hydrophobic  or
hydraulic,  soft or abrasive.  Producers of these fabrics include companies such
as DuPont, Kimberley-Clark and Dow Chemical.

         Manufacturers,  like the Company,  which convert  nonwoven  fabric into
specific products are commonly referred to as "converters." The medical nonwoven
market is serviced by over 50 such  companies,  including  multinational  giants
such as Baxter International,  Johnson & Johnson,  Kimberley-Clark and Proctor &
Gamble, as well as a sizable number of smaller businesses.  Baxter International
is  estimated to produce  approximately  33% of all medical  nonwoven  products,
Johnson & Johnson 16% and  Kimberly-Clark  12%. In other words,  three companies
alone are  estimated  to  control  over 60% of the  total  market  for  nonwoven
products. Proctor & Gamble's

                                                         6

<PAGE>




presence in the medical  nonwoven market is also  significant in size (estimated
at 9% of the market) but limited to its diaper product line.

         Until recently one of the principal  factors which has  accelerated the
acceptance of nonwoven items in the medical  marketplace  has been the generally
acknowledged  superiority  of nonwoven  products in the prevention of infection.
Another  effect of the AIDS crisis has been the increased  interest  outside the
hospital environment in protection from serious infection, which carries, in the
opinion of management, the promise of opening new markets for nonwoven apparel.

         Two  significant  threats  to the  growth  in annual  sales of  medical
nonwoven  items are  issues of cost and  concerns  over the  environment.  While
proponents  argue that the true,  overall cost of using  disposable  products is
lower  than the cost of  reusable  materials  (when all  factors  are taken into
consideration), nonwoven products can appear to be the more expensive of the two
alternatives.  Furthermore,  the cost of nonwoven  products has been rising as a
result of increases in manufacturing costs of such fabrics.  The medical sector,
and in particular the hospital industry,  has been subjected to intense pressure
from the government,  insurers and others to control  seemingly runaway costs of
health  care  (which  accounts  for  approximately  11%  of the  gross  national
product).  These factors have reduced gross profit margins of nonwoven suppliers
and adversely affected overall profitability. In the environmental area, concern
has been  growing  in recent  years  over the  effect of the  widespread  use of
disposable  products  made from  non-biodegradable  plastics (a  category  which
presently  includes  most medical  nonwoven  products) on the  environment,  and
particularly  on the dwindling  capacity for solid waste  disposal in the United
States.

Proposed New Products.

         The Company  continues to develop new products and to evaluate existing
related products which could compliment the Company's current product lines, but
which are not necessarily  "medical" items, in order to offer potential buyers a
wider variety of products and to attract additional sales.  Management  believes
that by  continuing  the  development  of new  products,  it will be in a better
position to attract new customers and will more effectively utilize its existing
marketing organization.

         Proposed  new items  representing  an  extension  of  present  products
include the new industrial line of apparel which is manufactured  for use in the
pharmaceutical and meat industries and consist of laboratory coats and coveralls
which are  impervious  to  liquids.  Products  within  this  group are now being
manufactured by



                                                         7

<PAGE>



the Company as special  orders for its customers.  Due to the increasing  demand
for these items this year,  management  plans to  introduce  them as part of its
standard product lines in the future.

         The  area  of  sterilized  surgical  products  is  also  considered  by
management  to be the  most  challenging  sector  within  the  medical  nonwoven
marketplace.  Both the production and the  sterilization of sterilized  surgical
products require significant resources and must meet exacting FDA standards. The
Company's founder and President, Anthony J. Liberatore, gained experience in the
launching of a sterilized  product line during his ten-year tenure at Disposable
Profiles/Spartan  Healthcare Inc. (see  "MANAGEMENT").  However,  the sterilized
products  sector is highly  competitive  and is  presently  dominated  by Baxter
International, Johnson & Johnson, Kimberly- Clark and two other large suppliers.
At the present  time,  no sterilized  products are  manufactured  or sold by the
Company.  Additional  financing,  will be  required  for the  Company to acquire
specialized equipment for the production of these products.

         With the  announcement  of the new OSHA  regulations  in December  1991
management  elected  to modify the  design  and  materials  used for many of its
existing  disposable  products  to comply with the  standards  required by these
regulations.  With the  implementation  of these  regulations  in July 1992, the
Company has been able to meet the  increased  demand from  hospitals  and health
care facilities which must comply with these new standards.  Management  expects
the demand for these products to continue for the foreseeable future.

         In late fiscal 1995 the Company entered into an exclusive manufacturing
agreement  with Silver Lake Holdings,  Ltd.  ("Silver  Lake"),  a privately held
corporation  which owns the exclusive  worldwide  manufacturing and distribution
rights for a new sports-  related  product called "The Rigg." Under terms of the
agreement the Company will  manufacture the product for Silver Lake on the basis
of cost plus 30%. In essence, The Rigg is new product, constructed of a neoprene
holder and  strapping,  intended  to  facilitate  the easy and safe  carrying of
sports balls of virtually any size or shape. It will have particular application
for persons using  motorcycles or bicycles who will be able, with the use of the
Rigg,  to sling the ball over  their  shoulder,  thereby  freeing  both hands to
control a motorcycle or bicycle.

         The Rigg has other applications as well and has generated some interest
from a television broadcast on which it was shown some months ago. Following the
end of fiscal 1995, the Company  received its first shipment from Silver Lake of
neoprene  and  other  required  raw  materials  as well as the  required  sewing
machinery to begin  manufacture of the Rigg, as required under its manufacturing
agreement.  Management  expects  that full  production  will begin in the second
quarter of the current  fiscal year.  However,  although  the pricing  structure
agreed to between the Company and Silver Lake


                                                         8

<PAGE>



provides for manufacture to be on a "cost plus 30%" basis,  management cannot at
this point make any estimation of the expected revenues from this product.

Recent Developments.

         The  Company  is  presently   negotiating   with  the  holders  of  the
outstanding common stock of Protective Disposable Apparell, Inc. ("Protective"),
a manufacturer of products somewhat similar to the products of the Company,  for
a partial acquisition of Protective.  If terms are successfully negotiated,  the
Company will acquire  approximately  % of this  corporation.  Current  sales for
Protective are in the area of $2,000,000 per annum.  The Company believes that a
combination with Protective will be beneficial to both companies  because of the
economies of operation that the joining of these  companies  would  achieve.  In
addition, the Company would access additional customers to make sales of its own
products  and,  Protective  would be in a position to offer its  products to the
Company's customers.

         None  of the  terms  have  been  agreed  upon as yet  and  there  is no
assurance that this transaction will eventually take place.

Sales and Marketing.

         The  primary  markets for the  Company's  medical  products  are in the
health-care  sector,  divided  essentially  into  three  broad  categories:  (i)
hospitals;  (ii)  "alternative  site" facilities  (including  surgical  centers,
nursing  homes,  and  elderly  care  facilities  and  clinics);  and (iii)  home
(consumer)  use.  Primary  customer  categories  would be the  single  end-user,
purchasing  associations or consortiums of various kinds - a dominant feature in
the hospital sector - and various  federal,  state and local  government  bodies
(the majority of whose purchases are open to competitive  bidding).  The primary
channels  of  distribution  include  medical  supply  distributors,  dealers who
specialize  in the  medical  and  hospital  markets  and  firms  purchasing  the
Company's  products  for resale under  "private  label"  arrangements  for other
suppliers and  retailers.  Primary sales and marketing  techniques or strategies
include direct mailings,  trade publication  advertising,  attendance at various
industry trade shows,  bidding for government  contracts  when  appropriate  and
direct solicitation of prospective customers.

         To  date  the   Company   has   relied   primarily   on  sales   though
Northeast-based dealers,  manufacturer's  representatives and on "private label"
agreements  for the marketing of its products and sales by Company  officers and
employees.  The Company's  customer base presently  consists of firms with which
the Company has "private label" arrangements and a number of direct end-users.



                                                         9

<PAGE>



         During fiscal 1996 the Company's three largest customers  accounted for
8%, 7% and 6%, respectively, of its total annual net sales.

Competition.

         The Company is now  primarily  engaged in  producing  and  distributing
apparel  products  and related  accessories  made from  various  fabrics for the
medical  marketplace.  The  medical  market-place  is an  intensely  competitive
atmosphere  for  manufacturers  of  medical  items  made  from  fabrics,  and is
populated by over fifty suppliers  ranging in size from  multinational  concerns
like Baxter  International,  Johnson & Johnson and Kimberly-Clark to enterprises
smaller in size than the  Company.  Certain of these  companies,  such as Baxter
International and Kimberly-Clark, are also suppliers of the basic materials used
by the Company in the manufacture of its products as well as being manufacturers
or suppliers of finished products.  At present,  the Company purchases a portion
of its  raw  materials  from  Kimberly-Clark  and  others.  However,  management
believes that there are adequate alternative sources for the materials purchased
from these suppliers so that a loss of any one source of supplies would not have
a materially adverse impact upon the Company's operations. See "Suppliers."

         In addition to the  advantages  offered by their larger  size,  greater
resources, greater visibility and established reputations in the market, certain
of the  Company's  larger  competitors  possess  the  added  advantage  of  also
producing the fabrics from which their  products are made.  The control over the
cost of materials  provided by this kind of "vertical  integration"  may be even
more  advantageous  to such  companies  in the future if costs  continue to pose
increasing  problems for the medical apparel  business (as has recently been the
case).

         Product  competition in the medical apparel industry is primarily based
on price, fabric quality and design features.  For many end-users,  however, the
size of and  resources  controlled  by the  supplier,  and thus its  ability  to
satisfy a broad range of customer requirements at the lowest possible cost, is a
major consideration. This is particularly true for hospital chains, associations
and  buying  consortiums  and for  other  large  institutional  customers.  This
situation,  of course, places smaller firms such as the Company at a competitive
disadvantage.  The Company is not a  significant  factor in the medical  apparel
industry and competes primarily on price, service, quality and delivery.

         Nevertheless,  the Company  believes  that its smaller size enables the
Company to react more quickly to a customer's needs and to service its customers
on a more personal basis. The Company,  therefore,  also competes on its ability
to afford its customers a personal service.


                                                        10

<PAGE>



         Also,  while  presently not  significant  in its present  product line,
sportswear  items and  industrial  type garments are equally  subject to intense
competition from very large and well-known manufacturers,  garment designers and
smaller producers of similar apparel. The Company competes aggressively in these
markets as well on the basis of price, service and quality.

Patents and Trademarks.

         The Company has no patents and there is little  likelihood that it will
develop patentable products or processes in the foreseeable future.  Absent such
protection,  the Company will primarily rely upon trade secrets and  proprietary
techniques  to attain  any  commercial  advantage.  There is no  assurance  that
competitors  will  not  independently  develop  and  market,  or  obtain  patent
protection for,  products  similar to those designed or produced by the Company,
and thus negate any advantage of the Company with respect to any such  products.
The Company may, however,  distribute products  manufactured by others which are
covered by one or more  patents.  The Company  may also seek to patent  products
manufactured by third parties which were not previously patented. Even if patent
protection  becomes  available,  there can be no assurance that such  protection
will be commercially beneficial to the Company.

         In connection with its marketing efforts, and in order to fully benefit
from the Company's name recognition in the future,  the Company has filed and as
of March 18, 1994,  received trademark  protection of the name "HEALTH-PAK" with
the United States Patent and Trademark Office.

Suppliers.

         The  Company at present  purchases  its raw  materials  and fabric from
several different  suppliers.  Management does not believe that there is or will
be, in the near future,  a significant  shortage or inability to obtain adequate
supplies of raw materials needed for its operations. Rather, the primary problem
encountered  by the  Company  has been,  and is  expected  to be, the  continued
escalation  in the costs of needed  raw  materials.  High  cost for  fabric  has
already  seriously  impacted  upon the  Company's  profit  margins and continued
increases in such costs could pose a serious  threat to the  competitiveness  of
all of its products,  which is one primary  reason that the Company is expanding
into new  areas  such as  reusable  fabrics  and other  new  products.  See also
"Competition."

Employees

         At present  the  Company  employs a total of 61  persons,  including  2
executive  officers,  6 employees in managerial or supervisory  capacities,  two
hourly  office  workers  and 53  hourly  production  employees.  As the  Company
implements the planned  expansion of its  operations it will require  additional
personnel,

                                                        11

<PAGE>



both skilled and unskilled.  Although the Company believes that the personnel it
will require are readily  available at reasonable salary rates, no assurance can
be given that it will be able to attract the type and quantity of employees  its
operations  will require.  Further,  even if such  personnel are  available,  no
assurance can be given that they can be hired on terms favorable to the Company.


Production Facilities.

         On July 23, 1993 the Company  entered into a Contract for Purchase with
the Utica Industrial Development  Corporation ("UIDC") for the lease or ultimate
purchase  of its  present  office  and  manufacturing  facility  located at 2005
Beechgrove Place,  Utica, New York (the "Premises")  which it now occupies.  The
property is a cinder-block  building having  approximately 43,500 square feet of
office and  manufacturing  space  situated on  approximately  4.6 acres of land.
Registrant has now consolidated all of its executive  offices and  manufacturing
operations within this single facility.

         In conjunction with the proposed purchase of the premises,  the Company
has  entered  into a Lease  Agreement  with  the UIDC  having  an  initial  term
commencing  August 1, 1993 and  continuing  through  April 30, 1994 at a monthly
rental of $7,500.  The Lease of the  premises by the  Company has been  extended
through April 30, 1997 at a monthly  rental of  approximately  $9,000 per month,
including  allocation for real property taxes.  The Company's option to purchase
the building was also extended through July 31, 1997.

         The  Company's  new  facility is  expected to be adequate  both for the
Company's present  operations and is expected to provide  sufficient  production
capacity  to  accommodate  its  expansion  plans  for  the  foreseeable  future,
including  adequate space for installation of specialized  facilities which will
be needed when the Company elects to enter the sterilized products markets.

Government Regulation.

         The  products  marketed by the Company  are  subject to  regulation  as
medical  devices  by the Food And Drug  Administration  (the  "FDA"),  which has
comprehensive  authority to regulate the development,  production,  distribution
and promotion of medical devices. The states and foreign countries where Company
products are sold may also impose additional regulatory requirements.

         Pursuant to the federal Food,  Drug and Cosmetic Act and the regulation
promulgated thereunder,  a medical device is ultimately classified by the FDA as
either a Class I, Class II or Class III  device.  Class I devices are subject to
general  controls  which are  applicable to all devices.  Such controls  include
regulations regarding FDA inspection of facilities, "Good Manufacturing

                                                        12

<PAGE>



Practices," labeling,  maintenance of records and filings with the FDA. Class II
devices must meet general  performance  standards  established by the FDA before
they can be marketed and must adhere to such standards once on the market. Class
III devices require individual pre-market approval by the FDA before they can be
marketed,  which can involve extensive tests to prove safety and efficacy of the
device.

         Each  manufacturer  of medical devices is required to register with the
FDA  and  also to  file a  "510(k)  Notification"  (the  "Notification")  before
initially  marketing a new device intended for human use. The  manufacturer  may
not  market  such  new  device  until  90  days  following  the  filing  of such
Notification  unless the FDA permits an early  marketing date. The FDA, prior to
the  expiration  of the 90- day  period,  may  notify the  manufacturer  that it
objects  to the  marketing  of the  proposed  device  and  thereby  may delay or
preclude  the  manufacturer's  ability to market that  device.  The FDA may also
require further data from, or testing by, the manufacturer.

         The FDA permits the marketing of some medical  devices,  subject to the
general controls under the Act, if the devices are "substantially equivalent" to
devices marketed in interstate  commerce before May 28, 1976 (the effective date
of the Medical Device Amendment to the Act).

         Of the Company's present products, its gowns and sterilization wrappers
are  Class I devices  for  which the  necessary  filings  have  been  made.  The
Company's proposed sterilized products, on the other hand, would fall within the
Class III  category,  in which case the Company  would have to file a Pre-market
Approval  Application.   Such  application  must  be  accompanied  by  extensive
literature  references  and  preclinical  and  clinical  testing  data.  The FDA
normally has 180 days to review a Pre-market Approval Application,  during which
time an independent  advisory  committee  evaluates the  Application and provide
recommendations  to  the  FDA.  While  the  FDA  has  often  responded  to  such
Applications within the allotted time, there are many instance where the reviews
have been more  protracted,  and a number of devices have never been cleared for
marketing.

         Any  products   distributed  by  the  Company  pursuant  to  the  above
authorizations  are subject to pervasive and  continuing  regulation by the FDA.
All phases of the  manufacturing  and  distribution  process are governed by FDA
regulation  and  each  supplier  of  products  to the  Company  must  also  have
FDA-approved  products.  Products must be produced in registered  establishments
and be manufactured in accordance with "Good Manufacturing  Practices." All such
devices  must  be  listed  periodically  with  the  FDA as  well.  Labeling  and
promotional  activities  are  subject  to  scrutiny  by the FDA  and in  certain
instances  by the  Federal  Trade  Commission.  The  export of  devices  is also
regulated in certain instances.



                                                        13

<PAGE>



         The Mandatory Device Reporting ("MDR") regulation obligates the Company
to provide  information to the FDA on injuries  alleged to have been  associated
with the use of a product or certain product  failures which could cause injury.
If due to FDA inspections,  MDR reports or other  information,  the FDA believes
that the  Company  is not in  compliance  with the  law,  the FDA can  institute
proceedings  to detain or seize  products,  enjoin future  violations,  or asses
civil and/or criminal penalties against the Company,  its officers or employees.
Any such action could disrupt the Company's operations for an undetermined time.

         In  addition,  numerous  other  federal  and  state  agencies,  such as
environmental,  hazard control,  working conditions and other similar regulators
have  jurisdiction  to take actions which could have a material  adverse  effect
upon the Company's business.

         As discussed  above, In January,  1992, OSHA issued  comprehensive  new
federal  regulations aimed at establishing new protective  standards to minimize
occupational  exposure to various blood borne  pathogens  such Hepatitis and the
HIV virus associated with AIDS. OSHA determined,  after a four year study of the
need for such regulations,  that employees face a significant health risk as the
result  of  occupational  exposure  to blood and  other  potentially  infectious
materials and concluded that this exposure can be minimized or eliminated  using
a  combination  of work  practice  controls,  personal  protective  clothing and
equipment, training and medical surveillance.  Furthermore,  there are 23 states
with their own OSHA-approved occupational safety and health plans which must now
adopt a comparable  standard within six months or amend their existing  standard
if it not at least as effective as the federal  standard.  These new regulations
are primarily aimed at the healthcare  industry where, based upon published OSHA
findings, between 2 and 2.5 Million workers are presently at risk of infection.

         From the Company's  point of view,  these new  regulations,  which make
mandatory in the healthcare industry the use of protective apparel,  such as the
products  manufactured by the Company, are expected to have materially favorable
impact upon the  Company's  sales  during the  foreseeable  future.  Although no
assurances  can be given,  based upon sales of the new  OSHA-mandated  products,
management  believes that the Company will  continue to be a beneficiary  of the
increase  in  demand  for  products  of this  type for the  foreseeable  future.
Management  has begun  development  of new barrier gowns and similar  protective
apparel  specifically  designed  to  meet  the  requirements  of  the  new  OSHA
regulations and has restructured its marketing plans to bring these new products
to market.

Insurance

         Due to the  decrease  in the number of  insurance  carriers  willing to
provide product liability insurance in the health care

                                                        14

<PAGE>



industry,  product  liability  insurance  availability  has  been  significantly
reduced and premiums have increased  dramatically over recent years. At present,
the Company maintains  product liability  insurance in the amount of $2,000,000.
Although the Company intends to maintain such insurance  coverage,  there can be
no  assurance  that the Company will be able to obtain  insurance at  reasonable
premiums  which it can afford in the future.  The  inability  to  continue  such
insurance  could have a materially  adverse effect upon the business,  financial
condition  and future  prospects of the  Company.  To date there have no product
liability claims against the Company.


ITEM 2. DESCRIPTION OF PROPERTIES.

Facilities

         The Company's principal executive offices,  manufacturing and warehouse
facilities  are  located  at 2005  Beechgrove  Place,  Utica,  New York where it
occupies 43,500 square feet of space located in a single cinder-block  building.
The  property is leased from an  unrelated  party  pursuant to an interim  lease
while the  Company  completes  its  financing  efforts in  contemplation  of the
purchase  of the  plant  for a  purchase  price  of  $600,000.  Also see Item 1.
"Description of Business - Production  Facilities" for additional information on
the Company's plant facility.

         The Company  also leases,  with an option to purchase,  the premises at
1208  Broad  Street,  Utica,  New York  pursuant  to its lease  with  Anthony J.
Liberatore,  its President;  although this building is not presently occupied by
the Company and all operations have now been consolidated with its manufacturing
plant at 2005 Beechgrove  Place in Utica, New York. While the Company leases the
premises from Mr. Liberatore,  it has not paid any rent since July, 1995 and Mr.
Liberatore  has agreed that any payments  made to him during fiscal 1995 will be
applied  against the purchase price of the building if the option to purchase is
exercised.  The  Company's  option price is $130,000,  less the payments made in
fiscal  1995,  and Mr.  Liberatore  has  agreed to accept  Common  Stock for the
purchase  price.  See  "Certain  Relationships  and  Related  Transactions"  and
"Executive Compensation."


ITEM 3. LEGAL PROCEEDINGS.

         The Company knows of no litigation pending, threatened or contemplated,
or unsatisfied  judgments against it, or any proceedings in which the Company is
a party,  except as set forth  below.  The Company also knows of no legal action
pending or threatened or judgments  entered against any officers or directors of
the Company in their  capacity as such,  except for one pending  suit brought in
the Supreme Court of The State of New York, County of Oneida,

                                                        15

<PAGE>



against the Company and Anthony J. Liberatore by Edward Dyman, a former director
of the  Company.  The suit was  commenced  on March  13,  1991 and  alleges,  in
essence,  that certain  services  were  performed on behalf of the Company which
were not properly  compensated and seek money damages in the aggregate amount of
approximately  $1.1 Million.  The plaintiff in this case has taken no action for
more than two  years.  The  Company  has  vigorously  defended  this  suit,  has
interposed  counterclaims against the plaintiff which seek money damages against
Mr. Dyman in the sum of $5 Million in the  aggregate.  Based upon the opinion of
Uscher, Quiat & Usher, special litigation counsel,  this suit is subject to good
and non-frivolous  defenses and management  expects to prevail in its defense of
the suit and expect to prevail  with  respect  to its  counterclaim.  No adverse
impact upon the Company or its operations is expected to result from the suit.


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

         No matters were  submitted  to the  Company's  stockholders  during the
fourth quarter ended May 31, 1996.


                                                        16

<PAGE>



                                                      PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         The  Company  sold an issue of Units  consisting  of  Common  Stock and
Warrants in 1990.  Trading in the Units commenced in September,  1990;  however,
the  Company's  Common Stock has traded  separately  from the Units since August
1991 and the last trading in the Units  occurred on March 12,  1992.  Trading in
the Common Stock has been on a limited basis.  The principal market on which the
Company's  securities  are  traded is the  over-the-counter  market in the "pink
sheets." The following  tables show for the periods  indicated the range of high
and low bid quotes for the Common Stock of the Company  which were obtained from
the National  Quotation  Bureau and are between  dealers,  do not include retail
mark-ups,  mark-downs,  or other fees or  commissions,  and may not  necessarily
represent  actual  transactions.  There is no  present  trading  market  for the
Company's Units or issued Warrants:

                            COMMON STOCK TRADING HISTORY

                                                   BID

                                              High        Low

         Quarter ended February 28, 1993    $2.375      $0.43
         Quarter ended May 31, 1993         $2.125      $0.68
         Quarter ended August 31, 1993      $1.25       $0.875
         Quarter ended November 30, 1993    $0.625      $0.50
         Quarter ended February 28, 1994    $0.4375     $0.25
         Quarter ended May 31, 1994         $0.25       $0.1875
         Quarter ended August 31, 1994      $0.3125     $0.0625
         Quarter ended November 30, 1994    $0.16       $0.0625
         Quarter ended February 28, 1995    $0.39        $0.35
         Quarter ended May 31, 1995         $0.57        $0.32
         Quarter ended August 31, 1995      $0.60        $0.58
         Quarter ended November 30, 1995    $0.46        $0.44
         Quarter ended February 28, 1996    $0.75        $0.60
         Quarter ended May 31, 1996         $0.36        $0.32
         Quarter ended August 31, 1996      $0.35        $0.34

     On October 9, 1996 the  reported bid price for the  Company's  Common Stock
was $0.36. The number of record holders of the Company's Common Stock on May 31,
1996 was 274. There currently are 12 market makers for the Company's securities
 .
         The Company has not paid any dividends, except for the Class C Warrants
to  be  distributed  to   Shareholders   upon  completion  of  the  pending  S-1
Registration  Statement.  There  are no plans to pay any cash  dividends  in the
foreseeable  future.  The declaration and payment of dividends in the future, of
which there can be no assur-

                                                        17

<PAGE>



ance,  is  determined  by the Board of  Directors  based  upon  conditions  then
existing,  including earnings,  financial  condition,  capital  requirements and
other  factors.  There  are no  restrictions  on the  Company's  ability  to pay
dividends.

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS.

I. Financial Condition and Liquidity.

(a) Financial Condition.

Assets:

     In spite of declining  revenues and profits in 1996,  the  Company's  total
assets at May 31, 1996 increased by approximately  $296,091  compared to May 31,
1995.

         This increase is primarily  attributable  to capital  received upon the
exercise of certain options (i.e.  approximately $215,000) and additions in 1996
to inventory  and  receivables,  slight  increases in prepaid  expenses and more
substantial increases in machinery and equipment, leasehold improvements, office
equipment and vehicle acquisitions during the year.

         The increase in equipment  result  primarily from  acquisitions  by the
Company of  additional  sewing  equipment,  office  computer  equipment  and new
automotive equipment.  In anticipation of higher sales for the year, the Company
also acquired additional inventory.

         Receivables  were also  higher  during the 1996  fiscal year due to the
fact that the Company  eliminated the factoring of  receivables  during the last
three months of the 1996 fiscal year.  Ordinarily,  during the  operation of its
factoring  agreement,  receivables  would be sold to the  factor  and  would not
appear on the Company's books. As the amount factored  decreased,  the amount of
receivables would proportionately increase.

         The Company also spent  additional funds during 1996 on heating and air
conditioning  repairs to its plant in Utica,  New York.  Some of the increase in
total assets was also helped by non-operating increases in offering expenses and
an increase in the cash value of officer's insurance.

         The  increases  mentioned  above were not  offset by entries  for lower
amounts in the  current  portion of  consulting  agreements  and  prepayment  of
consulting  agreements  accounts  which were  reduced as the  Company  used such
services during 1996.






                                                        18

<PAGE>





         A comparison of certain significant  tangible assets of the Company for
the three fiscal years ended May 31, 1996 is as follows:


                    1996            1995            1994
                 ----------       ----------       ---------
 Cash            $    1,376      $    1,494      $   98,116
 Receivables        286,926         198,419         285,716
 Inventory          571,619         464,283         366,778
 Net Property
 & Equipment        293,147         224,885         214,779
                 -----------      ----------      ----------
         Total  $ 1,153,068      $  889,081      $  965,389


     This comparison shows an increase in basic net tangible assets for the year
ended May 31, 1996. The table also indicates the effect of increased receivables
at May 31,  1996 and shows the  increases  in  Inventory  and Net  Property  and
Equipment for 1996. As stated above,  the increase in receivables  was primarily
due to reducing the Company's  dependence on factoring  its  receivables  during
1996 while  increases  in inventory  reflects  additions to inventory in 1996 in
anticipation  of higher sales.  Increases in Net Property and Equipment for 1996
arises from  additional  machinery and equipment  purchases  during 1996 made in
anticipation of additional  future sales of various new products.  Cash is lower
in 1996 and 1995 compared to 1994 because 1994 was a year when cash was reserved
by the Company to finance a transitional period from the Company's dependence on
bank  financing  until  it  entered  into  the  previously  mentioned  factoring
agreement;  however,  while assets were inflated by the amount of excess cash in
1994,  liabilities in 1994 in the form of payables were comparatively greater in
that year because of reserving cash, so the difference between 1994 and 1995 was
not as great as may be assumed  from the  table.  Management  believes  that the
current trend toward increased assets reflects a healthier financial  atmosphere
and will  enable the  Company to now avoid the  exceptionally  high costs of its
factoring  agreement which affected  profits  significantly in 1996. The Company
was  greatly  helped by the  infusion  of cash  from the  exercise  of  options,
mentioned above, in eliminating its dependence on the factoring of its accounts.
The Company has  replaced  this  financing  with a more  reasonable  receivables
financing agreement which will substantially lower interest rates in 1997.

Liabilities:

         Both Long Term Debt and the Current Portion of Long Term Debt increased
during 1996,  reflecting  the Company's  purchases of machinery  and  equipment,
office computer equipment and a truck.



                                                        19

<PAGE>



         The  Company's  bank  debt  remained  essentially  the  same in 1996 as
compared to 1995;  however,  recently the Company  negotiated a monthly  payment
arrangement with its bank and this indebtedness is

being  amortized  at the rate of $2,107 per month and  currently  the balance is
$78,132.  In 1994,  the  Company's  obligation  to its  bank  was  approximately
$205,000.

         The Company  eliminated its outstanding  Other Notes in 1996 by issuing
common stock, amounting to a difference of $47,450 when compared to 1995.

         Accounts Payable increased by approximately $87,821 in 1996 compared to
1995. As discussed above, this increase reflects the Company's reduction in 1996
in the  factoring  of its  account  receivable  as  funds  were  not as  readily
available to meet  payables as they were when  factoring  was used.  The Company
also  purchased raw materials in 1996 in  anticipation  of greater sales for the
"Rigg" a new Company item and other new products.

         Liability for payroll taxes also increased in 1996 due to the fact that
there were more employees in 1996 than in 1995.

         These  additions  to  liabilities  in 1996  account for the increase in
Total Current  Liabilities at May 31, 1996 of approximately  $82,132 compared to
1995 ($614,775 in 1996 compared to $532,652 in 1995). Total Current  Liabilities
in 1994 were only $20,709  lower than Total Current  Liabilities  for 1996 (i.e.
Total Current Liabilities in 1994 were $594,066).  Current Liabilities were more
than offset by Current Assets of $960,709.

         The  Company's  retained  earnings  deficit of $836,516 for fiscal 1996
(compared  with  $785,615  for 1995 and  $789,695 for 1994) shows an increase of
$50,901 over 1995 due to a net loss from  operations in 1996. This loss compares
with a  profit  of  $4,080  in 1995.  Management  believes  that  the loss  from
operations  was  significantly  influenced  by its high costs of  factoring  its
receivables.  With the elimination of these costs in the current fiscal year and
replacement with new, more conventional financing costs, profits from operations
should improve during the current fiscal year. See "Results of Operations."

         Management  believes that,  overall,  there has been improvement in the
financial  condition  of the  Company in fiscal  1996 when  compared to 1995 and
1994.  This  improvement is evident from the increases in total assets,  working
capital and tangible assets in 1996. This growth would have been more impressive
if the  Company  were not  subject to the high cost of  factoring  its  accounts
during most of 1996, a problem that the Company has  eliminated  for the current
fiscal year by replacing such  financing with a new financing  agreement at more
reasonable rates.


                                                        20

<PAGE>




         See "Results of Operations" for additional information. For information
regarding  liquidity,  see  Subparagraph  (b) "Liquidity"  below. For additional
information  relating  to the  financial  condition  of the  Company,  also  see
"Inflation" and "Trends Affecting Liquidity, Capital Resources and Operations."

(b) Liquidity.

         The Company had sufficient liquid assets to meet its obligations at the
end of fiscal 1996.  Working  capital at May 31, 1996 was  $345,934  compared to
$310,960 in 1995 and $342,653 in 1994.  The increase in working  capital in 1996
when  compared to 1995  occurred  even  though the Company had higher  inventory
purchases  during 1996 and  additional  demands on cash during the period as the
Company exited from its factoring arrangements.

         Principal  short-term  liabilities  at May 31,  1996 were  $477,688  in
payables,  short term note  obligations of $97,932 and taxes due of $39,155 or a
total of $614,775.  Against this total, the Company had liquid current assets of
$1,375 in cash, inventory of $571,619, receivables of $286,926 and an income tax
refund of $1,740 for a total of $861,660.

         Although  cash  items  were  not  large  enough  to  defray  all of the
Company's  payables on a timely basis,  management  believes that this condition
was predictable because of its efforts to emerge from factoring receivables.

         Therefore,  management believes that there have been no adverse changes
in liquidity in 1996 when compared to 1995 and 1994.

         In combination, management believes that the Company will have adequate
working  capital  and  sufficient  credit  alternatives  to fund  the  Company's
operations  during the next  fiscal  year,  including  support  for its  planned
expansion of sales.

         The  principal  source of funds  for the  Company's  operations  during
fiscal  1996 has been from  operating  revenues,  capital  from the  exercise of
options and proceeds from financing  receivables,  as reflected in the Company's
financial statements.

II. Results of Operations.

         In fiscal  1996 the  Company  had net sales of  $1,881,149  compared to
$2,059,630  in 1995 and  $1,827,534  for fiscal  1994.  During  1996 the Company
shifted part of its  production  to the  manufacture  of goods for private label
(accounting  for  approximately  25% of total revenues for 1996) involving sales
which did not require the Company to supply materials; therefore, accounting for
somewhat lower  revenues.  Since contracts for private label involved labor only
they were also more profitable for the Company during this year.

                                                        21

<PAGE>




         The Company previously worked on labor only contracts for private label
medical  and other  apparel  but the terms of such  contracts  did not allow for
sufficient  profits and the Company converted back into primarily  manufacturing
its own products.

         Under new agreements for manufacturing private label goods with two new
principal  customers,  the Company will sustain  sufficient profits to warrant a
continuation of this work.

         In addition,  certain of the Company's new  products,  introduced  last
year, such as operating gowns which decreased approximately $200,000 in sales in
1996, did not achieve the results expected during last year. However, orders for
this product have  increased  during the current  fiscal year and a  substantial
order has  recently  been placed with the  Company for future  delivery  and the
Company will continue sales of this item in its line.

         Also  sales  of  the  Company's   "Rigg"  (a  sling  designed  to  hold
basketballs,  soccer balls and baseballs,  among other things, allowing free use
of the hands and arms) a non-medical product offered for consumer use in 1995 is
only beginning to be advertised and revenues from this item are also expected to
contribute to overall sales during the current fiscal year.

         On July 1, 1996 (after the close of the fiscal year ended May 31, 1996)
the Company  raised its prices an average of 11% to 13% on all of its  products.
This increase has not affected the Company's  customer relations and is expected
to have a positive influence on revenues for the current fiscal year.

         The Company has also opened the United States  Government as a customer
in recent months for certain of its medical products.  Since sales in the volume
expected to the government will be new in fiscal 1997,  anticipated increases in
revenues should result from this source during the current fiscal year.

         The most significant source for increased revenues in 1997
will result from the Company's proposed acquisition of Protective
Disposable Apparel, Inc. during the current fiscal year, a company
whose sales are in the area of $2,000,000 a year in somewhat
similar products now sold by the Company.  See Item 1.  "Descrip-
tion of Business - Recent Developments."

         The  Company  is also  renegotiating  with an  Australian  company  for
manufacturing and distribution  rights to a new type of car cover. This item was
a principal target a few years ago, but  negotiations  were dropped when a claim
for exclusive  distribution rights for this item was made by a third party. This
impediment  has been cured and the Company  believes  that terms will be reached
during the current fiscal year for the manufacture and sale of this item.


                                                        22

<PAGE>



         The  Company  also has new orders for  disposable  wash  cloths for the
current  fiscal  year,  all of which  will,  in the  Company's  opinion  improve
revenues for 1997.


         Therefore,  while revenues declined in 1996 by approximately 8.67% when
compared with 1995, it is management's  opinion that  improvement will result in
revenues for 1997 from the foregoing  items as well as through normal  expansion
of the Companies business in that year.

         Cost of Sales for 1996  decreased by $221,706  when compared to 1995, a
change of approximately 14%, which is consistent with greater efficiency on some
of the Company's labor only  contracts.  Cost of sales expressed as a percentage
of net sales was 71.4% in 1996,  76% in 1995 and 91% in 1994.  Gross Profits for
1996 were actually higher by $43,225 than gross profits for 1995 (i.e.  $536,940
for 1996 and $493,715 for 1995) on declining revenues for 1996.

         This  shows an  increasing  trend to more  efficient  operation  by the
Company from the Company's financial position in 1994.

         The increase of $127,039 in selling, general and administrative expense
for 1996 when  compared  to 1995,  an  increase  of  approximately  28% over the
previous year, clearly  illustrates how the factoring of receivables was hurting
profits in the last two  years.  This was the  principal  reason for the loss of
$52,619 in income from operations in 1996.  With this problem  corrected in 1997
by replacing such financing,  the Company should return to profitability  during
the current fiscal year. Selling,  general and administrative  expenses for 1996
were $589,559 compared to $462,520 in 1995 and $459,987 in 1994.

         The  difference  in net income  (loss) for 1996  compared with 1995 has
been discussed  above and the causes of the loss in 1996 has been  identified as
primarily the result of higher factoring costs and to a lesser extent, reduction
in  anticipated  sales of operating  gowns and other products in 1996. As stated
above,  factoring  receivables has been  eliminated  during 1996 and more normal
costs of  financing  have  replaced  the  factoring  of accounts  receivable  at
previous high rates.

         The Company's retail outlet store,  previously  opened to sell seasonal
winter  garments  made  of  fleece  as  an  ancillary   operation  again  showed
improvement  for the year.  The Company  intends to continue  expansion  of this
facility and to operate the store on a year round basis with products other than
just winter wear,  although  significant  annual  revenues have not been made as
yet.




                                                        23

<PAGE>



         For information with respect to the possible effect of future trends on
operations,  see the discussion under the caption "Trends  Affecting  Liquidity,
Capital Resources and Operations."


III.  Capital Resources.

         Property and equipment  increased in 1996 by  approximately  $68,262 in
1996 compared to 1995 as mentioned  above.  The increase results from additional
acquisitions of machinery and equipment, vehicular purchases and office computer
additions.

         There were no material  commitments for capital expenditures at the end
of  fiscal  1996.  However,  under  an  agreement  for  the  lease  of  its  new
manufacturing  facility,  the Company has an option to purchase the property for
an option  price of  $600,000.  The Company  has not yet made any  determination
whether or not it will  exercise its option,  which if  exercised,  will require
separate  financing.  Because of the value of the building,  management does not
anticipate that a substantially large down payment would be required and monthly
amortization charges should not substantially exceed rentals now being paid.

         The  Company  also does not  presently  anticipate  the  allocation  of
significant   resources  for  machinery  and  equipment   purchases.   Any  such
commitments  will be dependent on demand for the delivery of products  under new
or increased orders and will primarily be purchased in cooperation with New York
State financing programs,  leasing programs or bank financing without committing
substantial cash assets. Future conditions,  such as successful equity financing
efforts, may change this position.

         Current conditions indicate,  however, that some funds will be required
for  additional  capital  expenditures  in the near future which  coincides with
management's sales expansion program; however, as explained above, financing for
purchasing  these resources will be obtained from sources which will not require
a substantial outlay of cash and will be in proportion to its expansion program.

IV. Inflation.

         Management  anticipates  that inflation will not have a material effect
on the  Company's  operations  in the  future.  This is  principally  due to two
factors.  First, if orders  increase due to inflation the Company  presently has
adequate  manufacturing  equipment  and capacity to support not only its present
level of operations  but,  with the addition of a second and, if needed,  third,
operating shift, to support a substantial  increase in production of its present
product lines.  Second,  although product pricing would be affected by inflation
due to higher costs,  management believes that public health and safety concerns
would  outweigh any negative  impact of price  increases and would not adversely
affect the Com-

                                                        24

<PAGE>



pany's projected sales. Additionally,  the hospital and health care markets have
historically  been best able to pass on increased costs which are typically paid
by insurance coverage.

V.  Trends Affecting Liquidity, Capital Resources and Operations.

         A  number  of  factors  are  expected  to  impact  upon  the  Company's
liquidity, capital resources and future operations. Included among these are (i)
environmental  concerns;  (ii) economic factors  generally  affecting the health
care industry;  (iii) governmental regulation of the Company's products and (iv)
the  growing  concern  in  many  industries  about  controlling  the  spread  of
infectious disease.

         Some  disposable   products  offered  by  the  Company  are  made  from
plastic-based  materials  which have raised concern among  environmental  groups
over their proper disposal. Although management believes that such concerns are,
in many cases,  valid,  it is also believed that these concerns must be balanced
with safety provided by these products against infectious diseases such as AIDS,
hepatitis  and others.  This belief has  recently  been  reinforced  by the new,
comprehensive  safety regulations  issued by the Occupational  Safety and Health
Administration  (OSHA) which require extensive new measures to combat the spread
of infection and disease in many  industries  which had not previously  required
such measures. Most importantly,  from the point of view of the Company, are the
requirements  for protective  apparel such as that  manufactured by the Company.
Management believes that the regulations,  which are now fully implemented, will
increase  demand  for  the  Company's  products  and  significantly  expand  the
Company's markets. Based upon recent increased orders,  management believes that
most  significant  among these new markets for its products will be the hospital
looking to comply with the new OSHA regulations,  emergency service  industries,
including police,  fire and ambulance  services,  which routinely are exposed to
unusually high risk of infectious diseases and physicians.

         Nevertheless,   the   requirements   relating  to  proper  disposal  of
plastic-based  garments is still in question and the Company  cannot predict the
outcome of any future  regulations  relating  to these  matters.  Any changes in
manufacturing  or disposal  requirements  could  result in higher  manufacturing
costs and less profitability for the Company or, perhaps,  complete elimination,
which  could have a  substantially  negative  impact on  liquidity  and  capital
resources in the future.

         Management  also  believes  that perhaps the most  significant  adverse
impact upon its liquidity,  capital  resources and future  operations may result
from  economic  pressures to keep health care costs low.  Spearheaded  by health
care insurers and now the federal government, the entire health care industry in
the United  States has come under  increasing  pressure  and  scrutiny to reduce
unnecessary and wasteful costs. To meet the criticism in recent years

                                                        25

<PAGE>



over the higher cost of disposable  products,  the Company has introduced a line
of limited  reusable  products.  These  products  are  designed to be washed and
reused from between 25 and 100 times before being replaced.  Management believes
that such  products  will not only  address the  economic  concerns but also the
environmental  issues  by  reducing  the  amount  of  products  which  are being
discarded.  However,  as already mentioned,  in situations where there is a high
risk of spreading  infection,  management  believes that the disposable products
will continue to have strong appeal and demand in the marketplace.

         As new Company manufactured products, such as the "Rigg" and car covers
are introduced,  management believes that sales revenues will increase and, over
the long term,  will result in more stable sales and higher  profit  margins for
the  Company.  A  substantial  increase  in sales will also occur if the Company
completes its proposed acquisition of Protective  Disposable Apparell,  Inc. See
Item 1.  "Description  of  Business - Recent  Developments."  In  addition,  the
existence  of  the  Occupational   Safety  and  Health   Administration   (OSHA)
regulations are expected to continue to have a positive  influence on the demand
for the Company's products.

         In short, the above factors may each have a significant impact upon the
Company's  future  operations.  At  present,  management  believes  that  safety
concerns over the spread of infectious diseases such as AIDS and hepatitis will,
at  least  for the  foreseeable  future,  outweigh  economic  and  environmental
concerns.  Consequently,  management does not anticipate any adverse impact upon
its future  operations  for the  foreseeable  future.  Apart from these factors,
management  knows of no  trends or  demands  that  would  adversely  affect  the
financial condition of the Company.


ITEM 7.  FINANCIAL STATEMENTS.

         The response to this item is  submitted  as a separate  section to this
report (see Pages F-1 to F-17).


ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNT-
         ING AND FINANCIAL DISCLOSURE.

         There have been no changes in and no disagreements  with accountants on
accounting and financial disclosure.


                                                        26

<PAGE>




                                                     PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS PROMOTERS AND CONTROL
PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

     The executive  officers and  directors of the Company and its  wholly-owned
subsidiary are as follows:

        NAME                     AGE               POSITION(S) HELD

ANTHONY J. LIBERATORE             52               President, Chief
                                                   Executive Officer,
                                                   Chairman of the Board

MICHAEL A. LIBERATORE             29               Vice President-Market-
                                                   ing, Assistant Secretary,
                                                   Treasurer and Director

GUSTAVE J. DeTRAGLIA              47               Secretary

WILLIAM F. MEOLA                  49               Director


         Profiles  of the  directors  and  officers of the Company are set forth
below. All directors hold office until the next annual  shareholders  meeting or
until their death, resignation,  retirement, removal,  disqualification or until
their successors have been elected and qualified.  Vacancies in the Board may be
filled by  majority  vote of the  remaining  directors.  Officers of the Company
serve at the will of the Board of Directors,  subject to the terms of employment
agreements  as  discussed  below.  There  is no  Executive  Committee  or  other
committee of the Board of Directors. Election to the Board of Directors is for a
period of one year and elections  are  ordinarily  held at the Company's  Annual
Meeting of  Shareholders.  The Board of Directors  has regular  meetings  once a
year, after the Annual Meeting of Shareholders,  for the purpose of electing the
officers of the Company.

     There are at present three  vacancies on the Board of Directors  occasioned
by the resignations of Messrs.  R. Peter Sirbu,  Benedict A. Girardi and Alfredo
A. Zennamo who were elected at the last Board of Director's  meeting.  Mr. Sirbu
resigned to take a new executive position in Omaha, Nebraska and Mr. Girardi has
perma- nently moved to Florida. Mr. Zennamo was on medical leave without pay for
most of fiscal 1995.  Following the fiscal year end, on September 12, 1995,  Mr.
Zennamo  resigned  as an officer  and  director  of the  Company.  There were no
disagreements  with either  Messrs.  Sirbu,  Girardi and  Zennamo.  The Board of
Directors plans to fill at least one of the vacancies within the near future but
has not yet determined the replacement  candidate.  The other vacancies will not
be filled until the next annual Board of Director's meeting.
                                                        27

<PAGE>



     Messrs.  Anthony  Liberatore  and Alfredo A. Zennamo,  a former officer and
director, may be deemed "parents" and "organizers" of the Company as those terms
are defined in the Rules and Regulations promulgated under the Securities Act of
1933, as amended.  Anthony  Liberatore and Michael A.  Liberatore are father and
son. Addition- ally, Alfredo Zennamo is the nephew of Anthony Liberatore.  There
are no other family relationships between officers and directors.

Profiles of Officers and Directors
     ANTHONY  J.  LIBERATORE,  a  co-founder  of  Health-Pak,  Inc.,  a New York
corporation,  ("Health") the Company's  wholly owned  subsidiary,  has served as
President, Chief Executive Officer and Chairman of the Board of Directors of the
Company since April 30, 1991. He has held the same  positions  with Health since
its  formation in April 1985.  From May 1980 until  formation of Health in 1985,
Mr. Liberatore was employed as a senior procurement  specialist by the Utica New
York based North American  Division of  International  Computers Ltd., a British
corporation.  From 1970  until  1980,  Mr.  Liberatore  was  general  manager of
Disposable Profiles/Spartan Healthcare Inc. ("Disposable"),  also based in Utica
New York, a  wholly-owned  subsidiary of the Palm Beach  Company of  Cincinnati,
Ohio,  which  manufactured  and marketed  nonwoven  disposable  products for the
medical market. In his capacity as general manager of Disposable, Mr. Liberatore
was,  among  other  responsibilities,  charged  with  the  development  of  that
company's sterilized product line.

         MICHAEL  A.  LIBERATORE  has been Vice  President-Marketing,  Assistant
Secretary,  Treasurer  and a Director of the Company and Health,  the  Company's
wholly  owned  subsidiary,  since  April 30,  1991.  Prior  thereto he served as
Secretary and Assistant Treasurer of Health from January 1990, having originally
joined  Health in May 1987 as its  Director  of Sales and  Marketing.  From 1986
until joining Health,  Mr. Liberatore was employed as an assistant store manager
by the Chicago Market, a department store chain. Mr. Liberatore is a graduate of
Mohawk  Valley  Community  College  having  received  his  Associates  degree in
Individual Studies in 1986.

     GUSTAVE J. DeTRAGLIA has been Secretary of the Company since April 30, 1991
and has served as Secretary of Health,  the Company's  wholly owned  subsidiary,
since 1987.  Since 1974 Mr.  Detraglia has been  self-employed as an attorney at
law in Utica,  New York. Mr.  Detraglia is duly licensed to practice law and has
been a member of the bar of the state of New York since 1974.  He  received  his
Bachelor  of Science  Degree from  Wagner  College in 1970 and his Juris  Doctor
Degree from Syracuse University, College of Law in 1973.

     WILLIAM F. MEOLA has been a Director  of the  Company  since April 30, 1991
and has served as a Director of Health,  the Company's wholly owned  subsidiary,
since May 1987. Since March,
                                                        28

<PAGE>



1993, Mr. Meola has been employed as a registered representative with the Albany
Savings Bank,  Utica,  New York.  From September 1988 until March 1993 Mr. Meola
was a self-employed financial consultant and also sales manager and a registered
representative with the Prudential Insurance Company.  From January to September
1988 Mr. Meola was employed as an Assistant Vice President and District  Manager
of the Dime  Savings  Bank of New York.  From August 1982 until  shortly  before
joining  the Dime  Savings  Bank of New York,  Mr.  Meola was  employed  as Vice
President of the SBU Insurance  Agency of Utica New York.  Prior  thereto,  from
1973 until 1982,  Mr.  Meola held various  positions  within the  insurance  and
financial planning industry,  owning and operating his own insurance agency from
1980  until  its sale in 1982.  Mr.  Meola is a  graduate  of Utica  College  of
Syracuse University, having received his Bachelor of Science Degree in Biology.

ITEM 10.  EXECUTIVE COMPENSATION

         The following table sets forth information relating to the remuneration
received by officers and directors of the Company. At present, directors are not
compensated for their services as directors, except for the reimbursement of any
out-of-pocket  expenses  incurred  in  the  performance  of  their  duties.  All
information  set forth  herein  relates to Health,  the  Company's  wholly owned
subsidiary.

         During the periods  ended May 31, 1995 and May 31, 1996,  the following
remuneration was paid to the officers and directors of the Company:

                           Annual
                           Compensa-            Long Term        All Other
Name and                   tion;                Compensa-        Compensa-
Position        Year       Salary       Bonus   tion              tion(1)

Anthony         1996     $ 51,900       None      None           $10,460
Libera-         1995     $ 47,431       None      None           $24,061
tore;                                                            (2)
0Presi-
dent

Michael         1996     $ 33,673       None      None            $1,261
Libera-         1995     $ 29,446       None      None            $1,261
tore;
Vice Pre-
sident


==============================================================================
(1)  Includes the value of health and life insurance paid for the benefit of the
     persons named herein.
(2)  Includes  amount  paid to Anthony  Liberatore  for rent of building at 1208
     Broad Street, Utica, New York in 1995.


                                                        29

<PAGE>




     For additional information see "Certain Relationships and
Related Transactions."

     The Company  previously had employment  agreements with Messrs.  Anthony J.
Liberatore,  Michael A.  Liberatore and Alfredo Zennamo which expired on June 1,
1994.  None of the  agreements  were renewed and each of the foregoing  officers
continues to be employed at the will of the Board of Directors.  Mr. Zennamo has
since been on medical leave from the Company.

         The  Company  has no  other  employment  contracts.  There  are also no
retirement,  pension  or profit  sharing  plan in  effect  for any  officers  or
directors.

ITEM 11.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

         The following  table sets forth at October __, 1996 the stock ownership
of each person  known by the Company to be a  beneficial  owner of five per cent
(5%) or more of the  Company's  Common Stock and by all officers and  directors,
individually and as a group:

                          Number        Percentage
                          of Shares         of
                          Owned(1)      Class(1)
     Name              ______________  ___________
Anthony J. Liberatore(2)  3,524,427      27.6%
Elizabeth Liberatore(3)     747,153       5.9%

Officers & Directors as
a group (4 persons)(2)    4,627,146      36.2%
- ----------------------------
(1)      Assumes a total number of shares outstanding of 12,774,539

(2) This number includes  1,840,667 shares of Common Stock held  beneficially by
Anthony  J.   Liberatore;   747,153  shares  owned   beneficially  by  Elizabeth
Liberatore, wife of Anthony J. Liberatore;  200,000 shares owned beneficially by
Mark  Liberatore,  son of Anthony J.  Liberatore,  who resides with Mr. and Mrs.
Liberatore;  and a total of 736,607 shares of Common Stock owned beneficially by
two  shareholders  who have  granted  to Anthony J.  Liberatore  a voting  trust
agreement,  permitting Mr. Liberatore to exercise voting rights over the shares.
Anthony J. Liberatore  disclaims any beneficial interest in any of the foregoing
shares of Common Stock except those shares  registered  in his name.  All of the
shares of Common Stock  reported  herein under Mr.  Liberatore's  name have been
integrated  with his shares for  computation of the share  ownership of Officers
and Directors as a group.

(3)  Elizabeth Liberatore is the wife of Anthony Liberatore,
President of the Company.  Mrs. Liberatore's shares are integrated
with shares reported as owned by Anthony J. Liberatore.

                                                        30

<PAGE>






ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         1. During fiscal 1995,  payments of $21,600 were made by the Company to
Anthony J.  Liberatore for rent due on the Company's  former offices  located at
1208 Broad Street,  Utica, New York, which is presently owned by Mr. Liberatore.
During the same period,  Mr.  Liberatore  paid  approximately  $20,100 in taxes,
insurance  and  interest  with  respect to the  property  leased to the Company.
Approximately  $10,000 has been amortized on the mortgage  covering the property
since the  beginning  of the  mortgage.  This rental  compares  with rentals for
similar space in the area from non-affiliated persons.

         Since the Company moved all of its  operations to a new plant  facility
at 2005 Beechgrove Place, Utica, New York, these premises have not been occupied
by the Company but were held pursuant to a lease which expired in January, 1995.
The  Company and Mr.  Liberatore  later  agreed that no further  payments on the
lease would be made after July,  1995,  and that all payments made to him during
fiscal 1995 and thereafter would be applied against the purchase price.

         In  fiscal  1995,  Mr.  Liberatore  granted  the  Company  an option to
purchase the building for a total price of $130,000,  less all payments  made in
fiscal 1995 (i.e. $21,600) and any payments made thereafter,  at such time as he
is able to delivery title free and clear of existing  mortgages.  Mr. Liberatore
also agreed to accept the  Company's  Common  Stock in payment for the  purchase
price of the premises.


                                                        31

<PAGE>



                                                      PART IV

ITEM     13.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits required to be filed pursuant to Item 601 of
Regulation S-K:

     3. Certificate of Incorporation and By-Laws,  with all Amendments  thereto,
filed  previously as Exhibit 3 to Registrants S-1  registration  statement under
SEC file No. 33-43230 and incorporated herein by reference.

     4. Warrant  Agreement,  filed  previously as Exhibit 10 to the  Registrants
initial  registration  statement on Form S-18 under SEC file No. 33-24483-NY and
incorporated herein by reference.

     10(a).  Lease  Agreement  between the Company  and Anthony  Liberatore  for
             premises at 1208 Broad Street, Utica, New York, filed previously as
             Exhibit 10(c) to the Registrants S-1  registration  statement under
             SEC file No. 33-43230 and incorporated herein by reference.

     10(b).  Employment  Agreement  dated  as of June 1,  1991  between  the
             Company  and Anthony  Liberatore  filed  previously  as Exhibit
             10(d) to the Registrants S-1  registration  statement under SEC
             file No. 33-43230 and incorporated herein by reference.

      10(c). Employment  Agreement  dated  as of June 1,  1991  between  the
             Company  and Michael  Liberatore  filed  previously  as Exhibit
             10(e) to the Registrants S-1  registration  statement under SEC
             file No. 33-43230 and incorporated herein by reference.

      10(e).  Letter  of  Intent  between  the  Registrant  and  Consolidated
              Healthcare Corp.,  dated March 11, 1993, filed previously under
              Current Report on Form 8-K, dated March 17, 1993 under SEC file
              No. 33-24483-NY and incorporated herein by reference.

      10(f).  Letter  of Intent  between  the  Registrant  and  Covers  North
              America,  Inc.,  dated July 20, 1993,  filed  previously  under
              Current  Report on Form 8-K, dated July 26, 1993 under SEC file
               No. 33-24483-NY and incorporated herein by reference.

      10(g).  Contract for Purchase and Interim Lease between  Registrant and
              the Utica Industrial Development  Corporation for the lease and
              ultimate  purchase  of an  office  and  manufacturing  facility
              located at 2005 Beechgrove  Place,  Utica, New York, dated July
              23, 1993, filed

                                                        32

<PAGE>



               previously under Current Report on Form 8-K, dated
               July 27, 1993 under SEC file No. 33-24483-NY and
               incorporated herein by reference.

      10(h).   Amendment  to  Lease  Agreement  between  the  Company  and
               Anthony  J.  Liberatore  dated  March 1, 1995  relating  to
               changes in the lease and option to  purchase  the  premises
               located at 12008 Broad Street, Utica, New York. Filed as an
               Exhibit to Form  10-KSB for the Year ended May 31, 1995 and
               incorporated herein by refer ence.

       10(i).  Agreement between the Company and Silver Lake Holdings
               Ltd. Inc. dated July 1, 1995 for the manufacture of
               the "Rigg."  Filed as an Exhibit to Form 10-KSB for
               the year ended May 31, 1995 and incorporated herein by
               reference.

      10(j).   Agreement between the Company and Russo Securities,
               Inc. dated December 28, 1994 for consulting services.
               Filed as an Exhibit to Form 10-KSB for the year ended
               May 31, 1995.

      10(k).   Agreement between the Company and Creative Media
               International, Inc. to provide consulting services
               dated March 10, 1995.  Filed as an Exhibit to Form 10-
               KSB for the year ended May 31, 1995.

      11.      Statement re computation of per share earnings, See
              "Financial Statements - Statement of Operations and
               Note 18."

      21.      Subsidiaries of the Registrant.  Filed as an Exhibit
               to Form 10-KSB for the year ended May 31, 1995 and
               incorporated herein by reference.

      23(a)  Consents of B. Bruce  Freitag,  Esq.,  and Zeller Weiss & Kahn,
            Certified Public Accountants,  filed previously as Exhibit 24(a) to
             the  Registrants  S-1  registration  statement  under  SEC file No.
             33-43230 and incorporated herein by reference.

      23(b).  Consent  of Usher  Quiat & Usher,  litigation  counsel  for the
              Registrant,   filed   previously   as  Exhibit   24(b)  to  the
              Registrants  S-1  registration  statement  under  SEC  file No.
              33-43230 and incorporated herein by refer ence.

    (b)  Form 8-K filings:

                  None filed during last quarter of the fiscal year.


                                                        33

<PAGE>



                                                    SIGNATURES

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

                                                HEALTH-PAK, INC.


Dated: October  23, 1996                        By: /s/Anthony J. Liberatore
                                                      -------------------------
                                                Anthony J. Liberatore
                                                President & Principal Executive
                                                Officer


Dated: October  23, 1996                        By: /s/Michael A. Liberatore
                                                      -------------------------
                                                Michael A. Liberatore,
                                                Vice President, Treasurer
                                                Principal Financial & Accounting
                                                Officer

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


Dated: October  23, 1996                     /s/Anthony J. Liberatore
                                               --------------------------
                                                Anthony J. Liberatore
                                                President & Principal Executive
                                                Officer


Dated: October  23, 1996                     /s/Michael A. Liberatore
                                               --------------------------
                                                Michael A. Liberatore,
                                                Vice President, Treasurer
                                                Ast. Secretary, Principal
                                                Financial & Accounting
                                                Officer


Dated: October  23, 1996                     /s/William F. Meola
                                                ---------------------
                                                William F. Meola
                                                Director


Dated: October  23, 1996                     /s/Gustave J. DeTraglia
                                               -------------------------
                                                Gustave J. DeTraglia
                                                Secretary



<PAGE>



                          HEALTH-PAK, INC. AND SUBSIDIARY

                             YEAR ENDED MAY 31, 1996















                                 CONTENTS


                                                                   Page


Independent auditors' report                                        F-2


Consolidated financial statements:

  Balance sheet                                                     F-3

  Statement of income (loss)                                        F-4

  Statement of shareholders' equity                                 F-5

  Statement of cash flows                                           F-6

Notes to consolidated financial statements                       F-7 - F-17



















                                                                          F-1


<PAGE>












                            INDEPENDENT AUDITORS' REPORT







Board of Directors
Health-Pak, Inc. and subsidiary
Utica, New York


     We have audited the accompanying  consolidated balance sheet of Health-Pak,
Inc. and Subsidiary as of May 31, 1996, and the related consolidated  statements
of income (loss),  shareholders'  equity, and cash flows for the years ended May
31, 1996 and 1995.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial 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 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  financial  position of  Health-Pak,  Inc.  and
Subsidiary as of May 31, 1996,  and the results of its  operations  and its cash
flows for the years ended May 31,  1996 and 1995 in  conformity  with  generally
accepted accounting principles.







September 4, 1996
Mountainside, New Jersey
                                                                          F-2


<PAGE>



                            HEALTH-PAK, INC. AND SUBSIDIARY

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Organization of the Company:

     The Company  originally "Morgan Windsor Ltd," was incorporated in the state
of Delaware on December 28, 1987 as a "blind pool".  The only  operations of the
Company at that time were to  structure  a public  offering  of its  securities.
Thereafter the company began to search for a viable business opportunity.

    On  May 15,  1989,  the  Registration  Statement  containing  the  Company's
     original  prospectus  was  declared  effective  by  the  Securities  and
     Exchange Commission. Pursuant to the original prospectus the Company was
     offering up to 4,000,000 units, at $.10 per unit, each consisting of one
     share of common stock,  one Class A warrant and one Class B warrant.  No
     securities were sold pursuant to original prospectus.

    The Company subsequently amended its public offering to consist of a minimum
      of 15,000  units to a maximum  50,000  units to be  offered at $6.00 per
      unit.  Each unit consists of six shares of common stock (.002 par value)
      and eighteen  Class A  redeemable  common  stock  purchase  warrants and
      twelve Class B redeemable common stock purchase  warrants.  On September
      7, 1990,  the Company  sold 16,358  units  receiving  gross  proceeds of
      98,148.  Between October and November of 1989 the Company repurchased an
      aggregate of 178,583  shares of the Company from  nineteen  stockholders
      for an aggregate  price paid for these shares.  As a result of the above
      transactions   as  of  April  30,  1991,  the  date  of  acquisition  of
      Health-Pak,  Inc, the Company had  outstanding  shares of 387,648 to the
      public.

    On  April 30, 1991, the Company  acquired 100% of the issued and outstanding
     capital stock of Health-Pak, Inc. A New York corporation in exchange for
     4,996,352  shares of which 4,756,077 shares were exchanged for 97.54% of
     the  outstanding  shares of  Health-Pak,  Inc.  and 240,275  shares were
     retained to acquire the remaining outstanding shares of Health-Pak, Inc.

    Thereafter,   the  Company,   "Morgan  Windsor  Ltd"  changed  its  name to
     "Health-Pak,   Inc"  and  increased  its  authorized  capitalization  to
      20,000,000 shares.


2.  Nature of business:

    Health-Pak,  Inc. is a  manufacturer  and  distributor  of dispos able paper
     products for use in serviced-related  industries,  primarily the medical
     and hospital industry. The Company sells to the east coast of the United
     States.  There is no guarantee that this market will continue to develop
     since the incorporation of government intervention,  economic conditions
     and other  unforeseen  situations may occur.  This market is competitive
     with other companies with the major  concentration of customers being in
     the New York State region.
                                                                           F-7


<PAGE>



                        HEALTH-PAK, INC. AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3.  Summary of significant accounting policies:

    Principles of consolidation:
        The  acquisition of the Company's  subsidiary on April 22, 1991 has been
        accounted for as a reverse purchase of the assets and liabilities of the
        Company by Morgan Windsor Ltd. Accordingly,  the consolidated  financial
        statements  represent assets,  liabilities and operations of Health-Pak,
        Inc. prior to April 30, 1991 and the combined assets,  liabilities,  and
        operations for the ensuing period. The financial  statements reflect the
        purchase of the stock of Morgan  Windsor Ltd. by  Health-Pak,  Inc., the
        value being the historical cost of the assets acquired.  All significant
        intercompany  profits and losses from transactions have been eliminated.
        Pursuant to the purchase the Company's 387,648 shares were issued to the
        public for $60,000.

    Revenue recognition:
        The Company  maintains  its books and  records on the  accrual  basis of
        accounting, recognizing revenue when goods are shipped and expenses when
        they are incurred.

    Inventories:
        Inventories  are  stated  at the  lower  of  cost  or  market.  Cost  is
        determined by the first-in, first-out method (FIFO).

    Property and equipment:
        Property and equipment are stated at cost.  Depreciation of property and
        equipment is provided  using the straight line method over the following
        useful lives:
                                                Years
        Machinery and equipment                  10
        Leasehold improvements              19 and 31-1/2
        Automotive equipment                      5
        Office equipment                         10

    Expenditures for major renewals and betterments that extend the useful lives
    of  the  property  and  equipment  are  capitalized.   Expenditures  for
    maintenance and repairs are charged to expense as incurred.

    Per share amounts:
        Net  earnings  per share are  computed by dividing  net  earnings by the
        weighted average number of shares of common stock outstanding during the
        period. Fully diluted and primary earnings per common share are the same
        amounts for the period presented.

      Cash and cash equivalents:
      For purposes of the statement of cash flows, cash equivalents include time
      deposits,  certificates of deposit, and all highly liquid debt instruments
      with original maturities of three months or less.

                                                                          F-8


<PAGE>



                       HEALTH-PAK, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3.  Summary of significant accounting policies (continued):

      Use of estimates:
        The  preparation  of financial  statements in conformity  with generally
        accepted accounting principles requires management to make estimates and
        assumptions  that effect 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 differ from these estimates.

        Effect of recently issued accounting standards: The Financial Accounting
        Standards  Board  issued  Statement of  Financial  Accounting  Standards
        ("SFAS") No. 121,  "Accounting for the Impaired of Long-Lived Assets and
        for  Long-Lived  Assets to Be Disposed Of.  "SFAS" No. 121 requires that
        Long- Lived Assets and certain  identifiable  intangibles to be held and
        used by the Company be reviewed for impairment whenever events indicated
        that the carrying amount of an asset may not be recoverable. The Company
        has no impaired assets at May 31, 1996.

        The Accounting Standards Board issued Statement of Financial
        Accounting Standards ("SFAS") No. 123, "Accounting for Stock
        Based Compensation".  The effective date of SFAS No. 123 is
        for fiscal years beginning after December 15, 1995, and
        established a method of accounting for stock compensation
        plans based on fair value.  The Company does not believe that
        SFAS No. 123 will have an impact on its financial statements.
        The Company has not adopted SFAS No. 123 at May 31, 1996 and
        continues to use APB 25 which accounts for stock compensation
        at the intrinsic value.


4.  Inventories:

    Inventories consist of:
                                                May 31              May 31
                                                 1996                1995
        Raw materials                          $372,753            $227,582
        Finished goods                          198,866             236,701
                                               --------            --------
                                               $571,619            $464,283
                                               ========            ========

5.  Line of credit:

    The Company has at its disposal a line of credit at Marine Midland Bank. The
        note is due on demand and carries  interest  at prime + 1.5%.  Inventory
        and  accounts  receivable  are  pledged  as  security.  The note is also
        secured by the  personal  guarantees  of Anthony  Liberatore  and Alfred
        Zennamo to the extent of $50,000 in total.  As of May 31,  1996 and 1995
        the balance due on the line of credit was $80,827.

                                                                          F-9


<PAGE>



                            HEALTH-PAK, INC. AND SUBSIDIARY

                       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



6.  Long-term debt:
                                            Rate    Amount       Maturity
                 

    Note payable, Key Credit            (a)  12%   $ 3,793         May, 1998
    Note payable, Manifest Group        (b)  10%    14,372        July, 1999
    Note payable, H.E.P Leasing Co.     (c   10%     4,263    February, 1997
    Note payable, Waste Mgmt. of N.Y.   (d)  10%     7,763    November, 1998
    Note payable, Business Services, Co (e)  10%     3,576     January, 1998
                                                    -------
                                                    33,737

                                                 
    Less current portion                            17,105
                                                    -------
                                                   $16,662



      (a)     Note payable is collateralized by equipment with a cost of
              $5,690.  The note is payable in installments of $223 per
               month, including interest.

      (b)     Note payable is collateralized by equipment with a cost of
             $20,064.  The note is payable in installments of $410 per
               month including interest.

      (c)     Note payable is collateralized by equipment with a cost of
             $11,279. The note is payable in installments of $580 per
              month including interest.

      (d)     Note payable is collateralized by equipment with a cost of
             $11,923.  The note is payable in installments of $240 per
              month including interest.

      (e)     Note payable is collateralized by equipment with a cost of
             $7,688.  The note is payable in installments of $184 per
              month including interest.
  
      Maturities of long-term debt as of May 31, 1996 are as follows:

                   Year                     Amount

               May 31, 1997                $17,105
               May 31, 1998                 11,290
               May 31, 1999                  4,553
               May 31, 2000                    819
                                           ---------
                                           $33,767
                                           =======



                                                                       F-10


<PAGE>



                         HEALTH-PAK, INC. AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


7. Commitments:

      Commencing August 1, 1993, the Company entered into a lease agreement with
      the Utica Industrial Development  Corporation for manufacturing and office
      space of  approximately  43,500 square feet. The initial term of the lease
      was from August 1, 1993 to April 30,  1994 at a monthly  rental of $7,500.
      The Company had an option to purchase  the  facility  for  $600,000  which
      expired on April 30, 1994.  The  purchase  was not  completed by April 30,
      1994,  and the lease was  automatically  extended for an additional  three
      year period at the same terms and rental. Rent expense was $90,000 for the
      year ended May 31, 1996 and $75,000 for the year ended May 31, 1995.

      The following is a schedule of future  minimum  rental  payments  required
      under the above operating lease as of May 31, 1996:

                    Year                                  Amount
                May 31, 1997                              $82,500
                                                          -------
                                                          $82,500
                                                          =======

      Consultant contracts:

      The  Company  entered  into a three  year  investment  banking  consulting
      agreement on December 31, 1994.  The Company  issued  1,000,000  shares of
      $.002 par common shares and used a discount  valuation of $.002 per share.
      The consultant is to act as a placement agent for Health-Pak,  Inc. on all
      private placements or secondary offerings.  Services commenced as of April
      1, 1995. The agreement is being amortized over thirty six months.

      In addition,  the Company also issued  4,500,000  stock options at various
      exercised  prices.  As of  May  31,  1996,  1,100,000  options  have  been
      exercised as follows:

            Number of options     Exercise price

              600,000                   .10
              200,000                   .25
              300,000                   .35
     The Company entered into a public relations  consulting  agreement on March
10, 1995.  The agreement has a thirty month term and services  commenced on June
11, 1995.  The Company issued  1,750,000  shares of $.002 par common shares plus
17,242 shares per the original agreement that an additional 250,000 shares to be
issued at a rate of 8,621 shares per month over the next twenty nine  months.  A
valuation of $.02 per share was used.  The Company  withdrew from the consulting
agreement in August and no other shares were issued. In addition,  advances made
to the Company and on the books as a notes payable,  other, were reclassified as
payment for common stock already issued.

                                                                         F-11
<PAGE>



                            HEALTH-PAK, INC. AND SUBSIDIARY

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




8. Income taxes:

      Effective  June 1,  1993,  the  Company  has  adopted  the  Statements  of
      Financial  Accounting  Standards No. 109 ("SFAS No. 109"),  Accounting for
      Income  Taxes,"  which  applies a balance  sheet  approach  to income  tax
      accounting.  The new  standard  required  the  Company  to  reflect on its
      balance  sheet the  anticipated  tax  impact of future  taxable  income or
      deductions  implicit  in the  balance  sheet  in  the  form  of  temporary
      differences.  The Company has reflected certain future tax benefits on its
      balance sheet from the  realization  of the carryover of the current years
      net operating loss to anticipated  future earnings.  The cumulative effect
      as of June 1,  1993,  the  date of the  adoption  of  SFAS  No.  109,  was
      immaterial.   As  permitted  by  SFAS  No.  109,  prior  year's  financial
      statements have not been restated.

      Deferred  income  taxes are a result of timing  differences  arising  from
      depreciation  reported for tax purposes in periods different than for book
      purposes.

      The components of income tax expense (benefit) at May 31, 1996 are:

         Provision for income taxes:

         Federal tax                                $     0
         State tax                                        0
         Deferred tax benefit                      ( 15,160)
                                                     -------


Total income tax benefit                           ($15,160)
                                                    ========

         Deferred tax benefit arising from:

         Net operating loss carryfoward            ($15,160)
                                                   ======== 


      Reconciliation  of income  tax  benefit  at  statutory  rate to income tax
      expenses at the Company's effective rate is as follows:

         Tax benefit at statutory rate             ($20,012)
         Surtax exemption                             9,712
         State income tax benefit, net
          of federal tax benefit                   (  4,860)
                                                   -  ----- 
         Income tax benefit                        ($15,160)
                                                   ======== 


                                                                          F-12


<PAGE>




                          HEALTH-PAK, INC. AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8.  Income taxes (continued):

      The components of deferred tax assets and liabilities are as follows:

                                                Assets           Liabilities

         Bad debt allowances                   $   500
         Depreciation                                                   $900
         Net operating loss carryfoward         83,515
                                                -------             ---------

          Total                                 84,015                  $900
                                                                        ====
          Deferred tax liability                   900
                                                -------
          Net deferred tax asset               $83,115
                                               ========

      The components of income tax expense (benefit) for May 31, 1995 are:

      A reconciliation of income tax expense at the statutory rate to income tax
      expense at the Company's effective rate is as follows:

         Computed expense at expected statutory rates                 $1,734
         Surtax exemption                                            (   969)
         State tax                                                       255
                                                                      ------
         Income tax expense                                           $1,020
                                                                      ======


        The effective statutory rate for 1995 was 34% for federal tax purposes.

    As  of May 31, 1995, the Company has available,  for tax reporting purposes,
        net operating loss carryovers of approximately  $394,000 which expire in
        2009.



9.    Common stock purchase warrants:

      On May 26, 1989, Health-Pak, Inc. prior to the merger with
      Morgan Windsor Ltd on April 30, 1991, issued Health-Pak, Inc.
      warrants of which 120,795 of such warrants were exercised at a
      price of one warrant plus $.40 per common share.  The Company
      received $48,318 and exchanged Health-Pak, Inc. shares for
      344,991 shares of the Company.  These shares were issued for
      warrants of Health-Pak, Inc. (New York) and not from warrants
      issued by Health-Pak, Inc. (formerly Morgan-Windsor Ltd).
                                                                           F-13


<PAGE>



                        HEALTH-PAK, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


9.  Common stock purchase warrants (continued):

      On May 15, 1989, the Company completed its public offering in which 50,000
      units  were  offered  at $6.00 per unit.  Each unit  would  consist of six
      shares of common stock  ($.002 par value) and eighteen  Class A redeemable
      common stock purchase  warrants and twelve Class B redeemable common stock
      purchase  warrants.  Each Class A warrant  entitles the holder to purchase
      one  additional  share of common  stock at $.75 per share  until  June 30,
      1992. Each Class B warrant  entitles the holder to purchase one additional
      share of common stock at $2.00 per share until March 5, 1992.  Outstanding
      were 294,444 Class A and 196,296 Class B redeemable  common stock purchase
      warrants of the Company. As of the balance sheet date of May 31, 1996 both
      Class A and Class B warrants have expired as of December 31, 1994.


10.   Employment contracts:

      The Company has no employment  contracts.  Further,  it has no retirement,
      pension or profit sharing plan covering its officers or directors.


11.   Deferred offering expense:

   Thevalue  stated is the amount that has been paid by the Company for expenses
      incurred  for the public  offering  of  warrants.  The  deferred  offering
      expenses on the issued or expired  warrants  have been  deducted  from the
      proceeds of the offering. The offering of the Class C warrants is expected
      to be completed in 1997.  In the event the offering  does not take effect,
      the deferred offering expenses will be charged to operating expenses.

   Alldeferred  offering  expense  pertain to the Class C warrants which had not
      been issued as of the statement date.


12. Common stock shares outstanding:

    The following shares were issued and outstanding at these respective dates:

           May 31, 1996                                    13,972,039
                                                           ----------
           May 31, 1995                                    12,774,539
                                                           ----------




                                                                         F-14


<PAGE>



                          HEALTH-PAK, INC. AND SUBSIDIARY

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



13.   Proceeds from private placement:

      In June 1991,  the Board of Directors of the Company duly  authorized  the
      Company to undertake a private placement of up to 500,000 of the Company's
      shares  at a price  of  $0.50  per  share to  accredited  investors  only,
      pursuant to the exemption  provided in Regulation D of the  Securities Act
      of 1933.

      As of June 15, 1992, the Board of Directors of the Company duly authorized
      the Company to undertake a private  placement  of up to 500,000  shares of
      preferred  stock as of May 31, 1993.  The Company sold 6,500 shares at $10
      per share on a subscription  basis.  The preferred  stock was never issued
      and was never authorized by the certificate of incorporation.  The Company
      adopted a resolution to the effect that 500,000 shares of preferred  stock
      be authorized  convertible  into fifteen shares of the common stock of the
      Company  during the first year of its issue.  No action was taken to issue
      the preferred stock since all the  stockholders  converted.  The preferred
      stock  was at $10 par  value  and 9%  cumulative.  As of May 31,  1995 all
      shareholders  consented  to convert  their shares into common  stock.  The
      Company  issued  97,500  shares of its  common  stock for 6,500  shares of
      subscribed  for preferred  stock during 1996.  The proceeds to the Company
      amounted to $65,000.


14.   Subsequent events:

      On May 22, 1991, the Company  resolved to authorize the issue of 1,984,680
      as a new class of warrants,  to be  designated  Class C redeemable  common
      stock purchase  warrants which shall be registered with the Securities and
      Exchange  Commission and that,  following  completion of such registration
      process, said Class C warrants shall be distributed to all shareholders of
      the  Company as of June 14,  1991 on the basis of one Class C warrant  for
      every four shares of common stocks owned at such date.

      Each Class C warrant  shall  entitle the warrant  holders to purchase  one
      share of the  Company's  common stock at $.25 per share for a period of 90
      days following the distribution date of said warrants,  $.50 per share for
      the next 60 days and $1.25 per share for the final 30 days of the exercise
      period of Class C  warrants.  The Class C  warrants  shall be  distributed
      within ten days following the effective date of the Company's registration
      statement. As of May 31, 1996 no new registration statement had been filed
      with the Security and Exchange Commission.

     On August 26, 1995,  the Company's  Board of Directors  adopted a letter of
intent to  purchase  a building  from Mr.  Anthony  Liberatore  in the amount of
$130,000. All rental payments for the period June 1, 1994 to May 31, 1995, which
totaled $21,600, are to be applied as a down payment, with the remaining balance
to be paid by the issurance of the Company's common shares. The number of shares
to be issued to Mr.  Liberatore  shall be  determined by dividing the balance of
the cash purchase price remaining after the credit due to the Company for rental
payments by a par share price equal to 60% of the average  "bid" price as quoted
on the NASDAQ system for such shares during the period March 1 through March 15,
1995. As of May 31, 1996 no sale has taken place.
                                                                          F-15
     
<PAGE>



                       HEALTH-PAK, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


14. Subsequent events (continued):

      On August 5, 1996,  the Company  signed a letter of intent to purchase the
      inventory, accounts receivable and equipment, less the accounts payable of
      the protective  disposal  apparel  division of Scherer  Healthcare Ltd. at
      September  30,  1996.  Based on book  value  of  acquiring  assets  of the
      financial  statements,  the  consolidated  assets do not exceed 10% of the
      combined assets acquired by the significant  subsidiary test of Regulation
      S-X Rule 210.1-02 (w).

15. Related party transactions:

    Officers  loans  are  unsecured  and  non-interest  bearing.  Officers  have
        indicated that they will not be repaid in the current year.

16.   Subscription deposits payable:

      On April 5, 1993 the  Company  entered  into an  agreement  with  Investor
      Resources Services, Inc. for the purpose of concluding a private placement
      of up to 600,000 shares of the Company's  common stock to a limited number
      of private investors. The agreement with Investor Resources Services, Inc.
      provides that those private  investors  have the right to subscribe for up
      to 600,000  shares of the  Company's  common stock at a purchase  price of
      $.60 per share.  The Company has agreed to include such shares of stock in
      its  pending  registration  statement  as filed  with the  Securities  and
      Exchange Commission.  As a condition to the performance or registration of
      the stock, if by June 24, 1993 the registration statement is not effective
      and the shares subscribed for by Investor Resources Services, Inc. are not
      eligible  for sale to the public,  the Company  must provide the pledge of
      166,666 shares of its common stock by such or its  shareholders  as may be
      necessary to guarantee to each subscriber of Investor Resources  Services,
      Inc.

    Inconsideration of the shareholders  lending their shares of common stock to
      the  Company  pursuant to the pledge  agreement  with  Investor  Resources
      Services,  Inc. and their having lost their  shares of common  stock,  the
      Company shall issue additional  shares of common stock to the shareholders
      to replace the lost shares by foreclosure of Investor Resources  Services,
      Inc.  and in  addition  a 50%  bonus as  compensation  for  loosing  their
      privilege of selling the shares now and as compensation for the loan.

     On July 7, 1993 the shares of the  pledged  stock  were  taken by  Investor
Resources Services, Inc. pursuant to the terms of the pledge agreement. On April
5, 1993 Investor  Resources  Services,  Inc.  subscribed  for 166,666  shares of
common  stock for a total of  $100,000.  As of May 31, 1993 those shares had not
been  replaced to the  guarantors  who  pledged  those  shares.  The Company had
recorded this $100,000 as a subscription  deposit payable.  The Company,  on May
26, 1994, issued 249,999 shares of the Company's common stock to the guarantors

                                                                         F-16






<PAGE>



                     HEALTH-PAK, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS








17.   Common stock purchase options:

      As of May 31, 1996 the unexercised options held by Silver Lake,
      Inc. are as follows:


        Amount of options           Exercise price             Expiration

                 400,000                 .35                September 30,1996
               1,000,000                 .75                October 31, 1998
               1,000,000                1.25                October 31, 1998
               1,000,000                2.00                October 31, 1998


18.     Earnings per share:

                                                 May 31, 1996      May 31, 1995
                                                    Primary          Primary

         Number of shares:
           Weighted average shares outstanding     13,085,785       10,812,712
           Incremental shares for outstanding
           stock options                            3,352,083
                                                   ----------
                                                   16,437,868        10,812,712
                                                   ==========         ==========


      Primary  earnings  per share  amounts are  computed  based on the weighted
      average  number of  shares  actually  outstanding.  Shares  that  would be
      outstanding assuming exercise of dilutive stock options , all of which are
      considered  to be common stock  equivalents.  Fully  diluted  earnings per
      share are the same as primary  earnings per share for May 31, 1996 and May
      31, 1995.











                                                                        F-17


<PAGE>



                           HEALTH-PAK, INC. AND SUBSIDIARY

                     CONSOLIDATED BALANCE SHEET - MAY 31, 1996




                    ASSETS                          LIABILITIES

Current assets:                     Current liabilities
 Cash           $     1,376            Current portion of long term debt 17,105
 Receivables, trade, net of           Notes payable, bank (Note 5)       80,827
 allowance of $2,000  286,926         Accounts payable                  477,688
 Inventory (Notes 3 & 4) 571,619      Payroll and sales tax payable and
 Income tax refund receivable,        accrued expenses                   39,155
                                                                         ------

   current                1,740
  Prepaid expenses       92,381
  Current portion of consulting
   agreement              6,667
                          -----

   Total current assets  960,709       Total current liabilities        614,775
                         -------                                        -------


Property and equipment (Notes 3 & 6):
   Machinery and equipment  293,783     Long-term debt, net of current
   Leasehold improvements    87,546             portion (Note 6)         16,662
                             ------                         -            ------

   Office equipment          71,638
   Automotive equipment      21,021
                             ------
                            473,988
   Less accumulated                      Commitments (Note 7)
   depreciation             180,841        
                            -------        
                            293,147
                            -------

Other assets:                             Shareholders' equity:
 Deposit on building (Note 14) 23,400     Preferred stock A, 9% cumulative
 Security deposits                241      convertible $10 par, 5,000,000 shares
 Prepaid consulting agreements, net          unauthorized and unissued (Note 13)
 of current portion (Note 7)    5,555      Common stock,.001 par value 2,000,000
 Deferred offering expenses 
(Note 11                       225,419  shares authorized
 Deferred income taxes          83,115  Common stock, .002 par value 20,000,000
 Cash surrender value, officers'        shares authorized (Note 12)      27,943
  life insurance                16,139  Common stock purchase warrants:
 Officer's loan (Note 15)        1,150  Class A (Note 9)
                            ----------  Class B(Note 9)
                               355,019
                            ----------                        
                                      Additional paid in capital   (   836,516)

                                      Retained earnings (deficit)      977,438
                                                                       -------


                            $1,608,875                              $1,608,875
                            ===========                            ============
                                                                        F-3

<PAGE>



                            HEALTH-PAK, INC. AND SUBSIDIARY

                         CONSOLIDATED STATEMENT OF INCOME (LOSS)

                            YEARS ENDED MAY 31, 1996 AND 1995











                                            1996              1995
                                            ----              ----

Net sales                                $1,881,149         $2,059,630

Cost of sales                             1,344,209          1,565,915
                                         ----------         ----------

Gross profit                                536,940            493,715

Selling, general and administrative
 expenses (Note 14)                         589,559            462,520
                                          ----------         ----------

Income (loss) from operations           (    52,619)            31,195
                                          ----------          ----------

Other charges:
  Amortization                                                   8,765
  Interest expense                           13,442             17,330
                                           ----------         ----------
                                             13,442             26,095
                                           ----------         ----------

Income before income taxes              (    66,061)             5,100
                                          ----------          ----------

Income taxes expense (benefit) (Note 8)
  Current
  Deferred                              (    15,160)              1,020
                                          ----------          ----------

Net income (loss)                       ($   50,901)         $    4,080
                                          ==========           ==========

Net income (loss) per common share:

  Primary                               ($     0.01)           $    0.00
                                          ==========            ==========

  Fully diluted                               N/A                   N/A
  
Weighted average number of common shares outstanding (Note 18):

  Primary                                 16,437,868         10,812,712
                                          ==========         ==========

  Fully diluted                              N/A                N/A
                                          ===========        ===========












     See notes to consolidated financial statements. 

                                                                       F-4
<PAGE>


                        HEALTH-PAK, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                       YEARS ENDED MAY 31, 1996 AND 1995








                                                           1996            1995
                                                           ----            ----
Operating activities:
  Net income (loss)                                    ($ 50,901)      $  4,080
  Adjustments to reconcile net income to cash provided by
   operating activities:
    Depreciation                                          51,233         24,872
    Amortization                                                          3,443
  Changes in operating assets and liabilities:
    Decrease (increase) in interest receivable                            9,599
    Decrease (increase) in accounts receivable         (  88,057)        87,297
    Decrease (increase) in inventory                   ( 107,336)     (  97,505)
    Decrease (increase) in income tax refund receivable    2,733          1,020
    Increase in prepaid expenses                       (   6,520)     (  58,792)
    Increase in accounts payable                          87,821         62,697
    Increase (decrease) in accrued expenses               26,544      (  30,553)
    Decrease in other assets                              12,514
                                                         --------     ---------

    Net cash provided from operating activities        (  71,969)         6,158
                                                        --------       --------

Investing activities:
  Source of cash:
    Decrease in note receivable                                          68,000
  Use of cash:
    Purchase of property and equipment                 ( 119,497)     (  34,978)
    Increase in other assets                                          (  17,100)
    Increase in deferred offering expenses             (  43,065)     (  28,936)
                                                         --------      --------

    Net cash used in investing activities              ( 162,562)     (  13,014)
                                                        --------       --------

Financing activities:
  Sources of cash:
    Increase in long-term debt                           29,863           5,690
    Increase in notes payable, other                                     47,450
    Proceeds from issuance of common stock              252,000
  Use of cash:
    Decrease in notes payable, bank                                   ( 124,173)
    Payment of long-term debt                                         (  18,733)
    Decrease in notes payable, other                  (  47,450)
                                                        --------      ---------

  Net cash provided from (used in) financing activities  234,413      (  89,766)
                                                        --------       --------

Net increase (decrease) in cash                        (     118)     (  96,622)

Cash, beginning of period                                   1,494        98,116
                                                         --------      --------

Cash, end of period                                     $  1,376       $  1,494
                                                        ========       ========

Supplemental  disclosures and cash flow  information: 
 Cash paid during the year for:
  
    Interest                                            $ 13,442       $ 18,012
                                                        ========       ========
    Income taxes                                        $      0      $      0
                                                        ========       ========

Supplemental schedule of non-cash investing and financing activities:
   Issuance of common stock for director fees, past
    services and consulting contracts                $      0          $ 60,000
                                                        ========       ========





     See notes to consolidated financial statements. 
                                                                 F-6
   


<TABLE> <S> <C>


<ARTICLE>                     5
    

                       
                   
<MULTIPLIER>                                  1
<CURRENCY>                                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                  YEAR
<FISCAL-YEAR-END>                             MAY-31-1996
<PERIOD-START>                                Jun-01-1995
<PERIOD-END>                                  May-31-1996
<EXCHANGE-RATE>                               1
<CASH>                                        1,376
<SECURITIES>                                  0
<RECEIVABLES>                                 288,926
<ALLOWANCES>                                  2,000
<INVENTORY>                                   571,619
<CURRENT-ASSETS>                              960,709
<PP&E>                                        473,988
<DEPRECIATION>                                180,841
<TOTAL-ASSETS>                                1,608,875
<CURRENT-LIABILITIES>                         614,775
<BONDS>                                       0
                         0
                                   0
<COMMON>                                      27,943
<OTHER-SE>                                    1,786,011
<TOTAL-LIABILITY-AND-EQUITY>                  1,608,875
<SALES>                                       1,881,149
<TOTAL-REVENUES>                              1,881,149
<CGS>                                         1,344,209
<TOTAL-COSTS>                                 589,559
<OTHER-EXPENSES>                              0
<LOSS-PROVISION>                              0
<INTEREST-EXPENSE>                            13,442
<INCOME-PRETAX>                               (66,061)
<INCOME-TAX>                                  (15,160)
<INCOME-CONTINUING>                           (50,901)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                  (50,901)
<EPS-PRIMARY>                                 (0.01)
<EPS-DILUTED>                                 (0.01)
        


</TABLE>


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