HEALTH PAK INC
10KSB, 1999-01-08
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: PRUDENTIAL SECURITIES SECURED FINANCING CORP, 8-K, 1999-01-08
Next: NETEGRITY INC, SC 13D, 1999-01-08



                                        SECURITIES AND EXCHANGE COMMISSION
                                              WASHINGTON, D.C.  20549

                                                    FORM 10-KSB

                  [X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                           SECURITY EXCHANGE ACT OF 1934 [FEE REQUIRED]

                  [ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                           THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

  For the fiscal year ended May 31, 1998   Commission file No.  33-24483NY


         DELAWARE                                            11-2914841       
State or other jurisdiction                             (IRS Employer ID#)
 of incorporation or organization

                                          HEALTH-PAK, INC.                     
                  Exact name of Registrant as specified in its charter

                  1208 Broad Street,  Utica,  New York 13504 (Address
                  of principle executive offices) (Zip code)

         Registrant's telephone number, including area code  (315) 724-8370 

         Securities registered pursuant to Section 12 (b) of the Act:  None 

         Securities registered pursuant to Section 12 (g) of the Act:  None 

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the  Securities  Act of 1934,  during the
preceding 12 months (or for such period that the registrant was required to file
such reports) and (2) has been subject to such filing  requirements for the past
90 days.

                                         Yes     X            No          


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

         Issuers revenue for its most recent fiscal year $3,715,487

         The aggregate market value of the voting common stock held by non-
         affiliates (1) of the Registrant based on the average of the high ($
         ) and low ($    ) bid prices ($    ) of the Company's Common Stock, for
         the week ended                 is approximately        based upon the
         shares of Registrant's Common Stock held by non-affiliates.

         The number of shares outstanding of each of the Registrant's classes of
         Common Stock, as of May 31, 1998 is 15,490,009  shares all of one class
         of $.002 par value Common Stock.


                                        DOCUMENTS INCORPORATED BY REFERENCE
                                                       NONE


         Transition Small Business Disclosure Format  Yes           No    X    

<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                              YEAR ENDED MAY 31, 1998






                                   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, 1998, and the related consolidated  statements
of income (loss),  shareholders'  equity, and cash flows for the years ended May
31, 1998 and 1997.  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, 1998, and the results of its operations,  shareholders'
equity  and its  cash  flows  for the  years  ended  May 31,  1998  and  1997 in
conformity with generally accepted accounting principles.











Zeller Weiss & Kahn
July 16, 1998
Mountainside, New Jersey
                                                                           F-2


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                     CONSOLIDATED BALANCE SHEET - MAY 31, 1998



                                                      ASSETS

Current assets:
  Cash                                                            $   31,905
  Receivables, trade, net of allowance of $13,500                    641,152
  Inventory                                                        1,572,320
  Prepaid expenses                                                    83,870
                                                                   ----------
     Total current assets                                          2,329,247
                                                                   ---------

Property and equipment:
  Machinery and equipment                                            315,978
  Leasehold improvements                                             133,598
  Office equipment                                                   110,130
  Automotive equipment                                                21,021
                                                                   ----------
                                                                     580,727
  Less accumulated depreciation                                      248,417
                                                                     -------
                                                                     332,310
                                                                     -------

Other assets:
  Investments in affiliated companies                                135,027
  Notes receivable                                                    89,039
  Deferred offering expenses                                          99,530
  Deferred income taxes                                               83,115
  Deposits                                                            32,888
  Loan acquisition fees and costs, net of amortization                 3,240
  Cash surrender value, officers' life insurance                      33,942
  Officers' loan                                                       1,200
                                                                   ----------
                                                                     477,981
                                                                     -------

                                                                  $3,139,538
                                                                  ==========

                                       LIABILITIES AND SHAREHOLDERS' EQUITY


Current liabilities:
  Current portion of long-term debt                               $   14,351
  Notes payable, bank                                                768,134
  Accounts payable                                                   811,730
  Payroll and sales tax payable and accrued expenses                  98,508
                                                                  ----------
    Total current liabilities                                      1,692,723
                                                                   ---------

Long-term debt, net of current portion                                10,325
                                                                  ----------

Minority interest in consolidated subsidiary                          11,279
                                                                  ----------

Shareholders' equity:
  Common stock, .001 par value 2,000,000 shares authorized,
   none issued
  Common stock, .002 par value 20,000,000 shares
   authorized, 15,490,009 shares issued and outstanding               30,980
  Common stock purchase warrants:
    Class A
    Class B
    Class C
  Additional paid in capital                                       2,304,334
  Deficit                                                        (   910,103)
                                                                  ----------
                                                                   1,425,211
                                                                  -----------

                                                                  $3,139,538
                                                                  ==========

     See notes to consolidated financial statements.
                                                                            F-3


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                      CONSOLIDATED STATEMENT OF INCOME (LOSS)

                                         YEARS ENDED MAY 31, 1998 AND 1997








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


                                                                                       1998                1997
                                                                                       ----                ----

Net sales                                                                           $3,715,487         $3,421,452

Cost of sales                                                                        2,518,909          2,526,468
                                                                                    ----------         ----------

Gross profit                                                                         1,196,578            894,984

Selling, general and administrative expenses                                         1,113,248            948,980
                                                                                    ----------         ----------

Income (loss) from operations                                                           83,330       (    53,996)
                                                                                    ----------        ----------

Other income and expenses:
  Gain (loss) on investment in unconsolidated
   subsidiary                                                                            4,390       (     5,763)
  Interest expense                                                                (   129,578)       (    54,810)
                                                                                   ----------         ----------

                                                                                  (   125,188)       (    60,573)
                                                                                   ----------         ----------

Loss before minority interest                                                     (    41,858)       (   114,569)

Minority interest in loss of consolidated
 subsidiary                                                                             50,751             27,009
                                                                                    ----------         ----------

Income (loss) before taxes                                                               8,893       (    87,560)

Income taxes                                                                             2,939              2,062
                                                                                    ----------         ----------

Net income (loss)                                                                   $    5,954       ($   89,622)
                                                                                    ==========        ==========

Net income (loss) per common share:

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

  Fully diluted                                                                    ($     0.01)      ($     0.01)
                                                                                     ==========        ==========

Weighted average number of common shares outstanding:

  Primary                                                                           17,040,009         16,439,815
                                                                                    ==========         ==========

  Fully diluted                                                                     17,040,009         16,439,815
                                                                                    ==========         ==========



</TABLE>







     See notes to consolidated financial statements.
                                                                             F-4
<PAGE>




                                        HEALTH-PAK, INC. AND SUBSIDIARY

                                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                                          MAY 31, 1996 TO MAY 31, 1998







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



                                                                                  Unissued
                                          Common stock       Preferred stock    common stock       Capital    Retained
                                      number of $.002 par   number of $10 par  number of $.002 par in excess  earnings
                                      shares     amount   shares    amount     shares   amount     of par val.(deficit)     Total
                                     ------      ------   ------  ------       ------  ------    -----------    -------     -----


Balance at May 31, 1996            13,641,962  $27,284      0        0        0          0      $1,923,070   ($ 836,516) $1,113,838

Prior period adjustment for write-off of
 offering expenses                                                                                          (   125,419) (  125,419)
                                  ----------   -------    -----   -------   -------    ----     ----------     ----------   -------

Balance at May 31, 1996 as restated 13,641,962   27,284     0        0        0          0       1,923,070  (   961,935)    988,419

Exercise of stock options            1,848,047    3,696                                            381,264                  384,960

Net income for year ended May 31, 1997                                                                        (  89,622)  (  89,622)
                                    ----------   -------  -----   -------   -------    ----      ----------    ----------   --------

Balance at May 31, 1997             15,490,009   30,980     0        0        0          0       2,304,334  ( 1,051,557)  1,283,757

Prior period adjustment for forgiveness
 of rent                                                                                                        135,500     135,500
                                    ----------  -------  -----    -------  -------     ----     ----------    ----------   --------

Balance at May 31, 1997 as restated 15,490,009   30,980     0        0        0          0       2,304,334  (   916,057)  1,419,257

Net income for year ended May 31, 1998                                                                            5,954       5,954
                                    ----------  -------   -----   ------   -------     ----      ----------  ----------  ----------

Balance at May 31, 1998             15,490,009  $30,980     0        0        0         0       $2,304,334  ($  910,103) $1,425,211
                                    ==========  =======   =====   ======   =======    ====      ==========    ========== ==========




</TABLE>






     See notes to consolidated financial statements.
                                                                            F-5

<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                       CONSOLIDATED STATEMENT OF CASH FLOWS

                                         YEARS ENDED MAY 31, 1998 AND 1997




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


                                                                                      1998               1997
                                                                                      ----               ----
Operating activities:
  Net income (loss)                                                                 $  5,954         ($ 89,622)
  Adjustments to reconcile net income to cash provided by
   operating activities:
    Depreciation                                                                      38,941             28,635
    Amortization                                                                      18,515             16,385
    (Gain) loss on investment in unconsolidated
     subsidiary                                                                   (   4,390)              5,763
    Minority interest in loss of consolidated
     subsidiary                                                                   (  50,751)         (  27,009)
    Changes in operating assets and liabilities:
      Accounts receivable                                                         ( 185,776)         ( 168,450)
      Inventory                                                                   ( 115,330)         ( 796,332)
      Prepaid expenses                                                                16,779         (   6,528)
      Accounts payable                                                                32,663            436,879
      Accrued expenses                                                                14,005             45,348
      Deposits and loan fees                                                           2,778         (  37,943)
      Other assets                                                                                   (  10,151)
                                                                                    --------          --------

      Net cash used in operating activities                                       ( 226,612)         ( 603,025)
                                                                                   --------           --------

Investing activities:
  Purchase of property and equipment                                              (  41,589)         (  65,150)
  Officers loan                                                                                      (      50)
  Note receivable                                                                                    (  89,039)
  Officers' life insurance                                                        (   7,182)                   
                                                                                   --------            --------

      Net cash used in investing activities                                       (  48,771)         ( 154,239)
                                                                                   --------           --------

Financing activities:
  Proceeds from issuance of common stock                                                                384,960
  Proceeds from long-term debt                                                                           18,349
  Proceeds from notes payable, bank                                                  231,347            486,944
  Payment of notes payable, bank                                                  (  16,165)         (  14,819)
  Payment of long-term debt                                                       (  17,105)         (  10,335)
                                                                                   --------           --------

      Net cash provided from financing activities                                    198,077            865,099
                                                                                    --------           --------

Net increase (decrease) in cash                                                   (  77,306)            107,835

Cash, beginning of period                                                            109,211              1,376
                                                                                    --------           --------

Cash, end of period                                                                 $ 31,905           $109,211
                                                                                    ========           ========

Supplemental  disclosures and cash flow  information:  Cash paid during the year
  for:
    Interest                                                                        $129,578           $ 54,810
                                                                                    ========           ========
    Income taxes                                                                    $      0           $      0
                                                                                    ========           ========



</TABLE>



     See notes to consolidated financial statements
                                                                            F-6

<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  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 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 disposable  paper
    products for use in serviced-related  industries,  primarily the medical
    and  hospital  industry.  The  industry  is  highly  competitive  and is
    serviced by several large  national and  multi-national  companies  with
    greater  financial  resources in comparison  to the financial  resources
    available  to the Company.  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.

    The Company maintains  manufacturing  facilities in upstate New York, Mexico
    and to a lesser extent,  Haiti. In addition to paper goods,  the Company
    also  manufactures a sporting goods accessory item,  sales of which were
    minimal for the year ended May 31, 1998. The Company's  sales are spread
    throughout the United States.



                                                                          F-7


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS








3. Summary of significant accounting policies:

    Principles of organization:
        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
         issued 387,648 shares to the public for $60,000.

      Principles of consolidation:
        The accompanying  consolidated financial statements include the accounts
         of the  Company  and  its 65%  owned  subsidiary,  Protective  Disposal
         Apparel,   Co.,  LLC.  All  significant   inter-company   balances  and
         transactions  have been eliminated (See Note 5).  Investments in 20% to
         50% owned affiliates are accounted for in the equity method.

    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, 31-1/2 and 39
        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.







                                                                          F-8


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS









3. Summary of significant accounting policies (continued):

    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.

      Long-lived assets:
        The Company has adopted  Statement  of  Financial  Accounting  Standards
         (SFAS) No. 121, "Accounting for the Impairment of Long-Lived Assets and
         for the Long-Lived Assets to be Disposed of", which requires impairment
         losses to be recorded on  long-lived  assets  used in  operations  when
         indicators  of  impairment  are  present  and  undiscounted  cash flows
         estimated  to be  generated  by those  assets  are less than the assets
         carrying amount. The Company  continually  evaluates whether events and
         circumstances  have  occurred  that  indicate the  remaining  estimated
         useful life of long-lived  assets may warrant revision or the remaining
         balance may not be recoverable. As of May 31, 1998, management believes
         that no  revision  to the  remaining  useful  lives  or  write-down  of
         long-lived assets is required.

      Intangible assets:
        Intangible  assets  consist  primarily  of  deferred   financing  costs.
         Intangible  assets are being amortized on a straight-line  method based
         on the estimated lives noted below.  Deferred financing costs are being
         amortized over the life of the respective contracts and agreements.



         Intangible assets consist of the following:


           Deferred financing costs                   2 years       $ 25,918
           Deferred offering fees                     1 year          99,530
                                                                     --------
                                                                     125,448
           Less accumulated depreciation                              22,678
                                                                      ------

                                                                    $102,770
                                                                    ========




        Amortization  expense for intangible  assets was $16,385 and $18,515 for
         the years ended May 31, 1998 and 1997, respectively.












                                                                           F-9


<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:
        In June 1997, the Financial  Accounting  Standards Board issued SFAS No.
         130, "Reporting  Comprehensive  Income".  SFAS No. 130 is effective for
         fiscal  years   beginning   after  December  15,  1997.  SFAS  No.  130
         establishes  standards for the  reporting and display of  comprehensive
         income  in a set  of  financial  statements.  Comprehensive  income  is
         defined as the change in net assets of a business  enterprise  during a
         period from transactions  generated from non-owner sources. It includes
         all  changes in equity  during a period  except  those  resulting  from
         investments by owners and distributions to owners.  Management believes
         that the  adoption  of SFAS No. 130 will not have a material  impact on
         the financial statements.

        In June 1997, the Financial  Accounting  Standards Board issued SFAS No.
         131.   "Disclosures   about  Segments  of  an  Enterprise  and  Related
         Information".  SFAS No.  133  applies to all  public  companies  and is
         effective for fiscal years  beginning after December 15, 1997. SFAS No.
         131 requires that business segment financial information be reported in
         the  financial  statements  utilizing  the  management  approach.   The
         management  approach  is  defined  as the  manner  in which  management
         organizes  the  segments  within the  enterprise  for making  operating
         decisions  and  assessing  performance.  SFAS No. 131 also  establishes
         standards  for  related   disclosures   about  products  and  services,
         geographic  areas  and  major  customers.   The  Company  is  currently
         evaluating the impact, if any, of the adoption of this pronouncement on
         the Company's existing disclosures.

      Fair value of financial instruments:
        The Company's  financial  instruments consist primarily of cash and cash
         equivalents,  accounts receivable,  accounts payable,  accrued expenses
         and debt  instruments.  The book  values of cash and cash  equivalents,
         accounts   receivable,   accounts  payable  and  accrued  expenses  are
         considered to be representative  of their respective fair values.  None
         of the Company's debt  instruments  that are  outstanding as of May 31,
         1998 have readily  ascertainable  market values;  however, the carrying
         values are considered to approximate their respective fair values.  See
         Notes 7, 8, 9 and 10 for the terms and carrying values of the Company's
         various debt instruments.









                                                                          F-10


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS







3. Summary of significant accounting policies (continued):

      Net loss per common shares:
        The  Company  adopted  SFAS No. 128  "Earnings  Per Share" as of May 31,
        1998. In accordance  with SFAS No. 128, prior period earnings per share
        amounts have been  restated to conform with SFAS No. 128.  SFAS No. 128
        requires  basic  earnings  per  share  which is  computed  by  dividing
        reported  earnings  available  to common  stockholders  by the weighted
        average  shares  outstanding  and  diluted  earnings  per  share  which
        reflects the dilutive effect of common stock  equivalents such as stock
        options  and   warrants,   unless  the   inclusion   would   result  in
        antidilution.  Inclusion of the common stock equivalents in the diluted
        net loss per share calculation would be antidilutive and therefore such
        shares are not included in the calculation.

      Income taxes:
        The Company  accounts for income  taxes under SFAS No. 109,  "Accounting
        for  Income  Taxes".  SFAS No. 109  requires  the  liability  method of
        accounting  for  deferred   income  taxes.   Deferred  tax  assets  and
        liabilities  are  determined  based  on  the  difference   between  the
        financial  statement and tax bases of assets and liabilities.  Deferred
        tax assets or  liabilities  at the end of each  period  are  determined
        using the tax rate  expected  to be in effect  when taxes are  actually
        paid  or  recovered.  A  valuation  allowance  is  established  against
        deferred tax assets unless the Company  believes it is more likely than
        not that the benefit will be realized.

      Concentration of credit risk::
        Financial  instruments that potentially  subject the Company's  customer
        base principally comprises companies within the waste disposal industry
        and municipal authorities. The Company does not require collateral from
        its customers.



4. Restated information:

      Certain  accounts  of the  balance  sheet  of the  prior  year  have  been
       reclassified  for purposes of the  statement of cash flows.  Adjustments
       have been made to reflect rent forgiveness from prior year accruals.



5.  Inventories:

    Inventories consist of:
                                                                 May 31
                                                                  1998
                                                                  ----

              Raw materials                                  $  483,696
              Finished goods                                  1,088,624
                                                              ----------

                                                             $1,572,320
                                                             ==========






                                                                           F-11


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS










6.  Investment:

        A)    The  Company  purchased  a 10%  equity  interest  in  Silver  Lake
              Corporation in November, 1995 in exchange for its own common stock
              valued at $.682 per share.  The investment is accounted for with a
              fair value of the stock contributed of $136,400. Health Pak, Inc.,
              being a significant  influence  over the operations and finance of
              the joint  venture  activities  of Silver  Lake  Corporation,  has
              elected to use the equity method of accounting for the investment.

        B)    In October  1996,  the Company,  as a 65% owner,  formed a limited
              liability  company  (LLC) with a non-related  party.  The LLC then
              acquired on October 18, 1996  substantially  all of the assets and
              liabilities of Scherer Healthcare,  Ltd. d/b/a Protective Disposal
              Apparel for cash in the amount of $254,397.  The cash paid for the
              purchase price was funded from the sale of 1,577,848 shares of the
              Company's common stock valued at $341,960.


7. Note receivable:

    The Company  is  due  $89,039  from  the  minority  interest  owner  of  its
        subsidiary,   Protective   Disposable  Apparel  Co.,  LLC.  This  amount
        represents the  subsidiary  portion of the purchase cost of the business
        which the Company paid on behalf of the minority  shareholder.  The note
        receivable  is  non-interest   bearing,   unsecured  and  indefinite  in
        maturity.



8. Notes payable, bank:

    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,  1998 and 1997
        the  balance  due on  the  line  of  credit  was  $49,843  and  $66,008,
        respectively.

    The Company  opened a line of credit with Foothill  Capital  Corporation  in
        September 1996. The loan ceiling amount is based on a percentage formula
        of eligible  accounts  receivable and inventory.  The balance due at May
        31, 1998 was $718,291.












                                                                          F-12


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS










9. Long-term debt:
                                             Rate   Amount    Maturity

    Note payable, Manifest Group         (a)  10%  $12,792    July, 1999
    Note payable, Waste Mgmt. of N.Y.    (b)  10%    2,706    November, 1998
    Note payable, Resource Capital Corp. (c)  10%    3,382    March, 2000
    Note payable, Resource Capital Corp. (d)  10%    2,220    September, 1999
    Note payable, Resource Capital Corp. (e)  10%    3,576    July, 1999
                                                   -------
                                                    24,678
      Less current portion                          14,351
                                                    ------

                                                   $10,325
                                                   =======



      (a)      Note  payable  is  collateralized  by  equipment  with a cost  of
               $20,064.  The note is payable in  installments  of $492 per month
               including interest.

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

      (c)      Note  payable  is  collateralized  by  equipment  with a cost  of
               $6,796.  The note is  payable in  installments  of $170 per month
               including interest.

      (d)      Note  payable  is  collateralized  by  equipment  with a cost  of
               $5,296.  The note is  payable in  installments  of $155 per month
               including interest.

      (e)      Note  payable  is  collateralized  by  equipment  with a cost  of
               $9,053.  The note is  payable in  installments  of $251 per month
               including interest.

      Maturities of long-term debt as of May 31, 1998 are as follows:



                                 Year                            Amount

                             May 31, 1999                       $14,351
                             May 31, 2000                         9,343
                             May 31, 2001                           984
                                                                -------
                                                                $24,678
                                                                =======










                                                                         F-13


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS






10. 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 $86,550 for
        the year ended May 31, 1997.

      OnJune 21, 1998, the Company purchased the building for $600,000.  All the
        current rent was forgiven due to this transaction.

      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.

      Inaddition,  the Company also issued  4,500,000  stock  options at various
        exercised  prices.  As of May 31,  1998,  2,748,047  options  have  been
        exercised as follows:

                         Number of options               Exercise price

                               600,000                      .10
                               233,333                      .15
                            1,914,714                       .26



11. Income taxes:

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

           Deferred tax assets:
              Bad debt allowances                                 $    500
              Net operating loss carryfoward                       114,115
                                                                   -------
                                                                   114,615
                                                                   -------

           Deferred tax liability:
              Depreciation                                             900
                                                                       ---

           Deferred tax asset                                      113,715

           Valuation allowance                                      30,600
                                                                    ------

           Net deferred tax asset                                 $ 83,115
                                                                  ========






                                                                       F-14


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS










11.  Income taxes (continued):

        Areconciliation  of the  Company's  effective  tax rate to the statutory
         U.S. Federal tax rate is as follows:

              Computed at the expected statutory rate              $1,400
              State income tax                                      2,939
              Federal tax benefit                                 ( 1,400)
                                                                   ------

              Income tax expense                                   $2,939
                                                                   ======
                                                                  


        As of May 31,  1998,  the  Company  has  available,  for  tax  reporting
         purposes, net operating loss carryovers of approximately $640,000 which
         expire through 2011.



12. Shareholders' equity:

        In the year ended May 31, 1996, the Company recorded 1,100,000 shares as
         exercise of stock  options.  The amount  should have been  900,000 with
         200,000  shares  reflected  as an  exchange  of  shares  in a  non-cash
         transaction  for a 10% equity  interest  in the  affiliate  investment,
         Silver Lake Corporation.  The shareholder  equity has been corrected to
         present the cash  transaction  on exercise of the options and the stock
         transfer for the investment.  The capital account has been corrected as
         follows:
                                                        As Reported
                                                                       Paid in
                                           Shares          Capital     Capital

            Exercise of options           1,100,000         2,200      212,800

            Common stock issued for
             acquisition of Silver Lake
             Corporation                          0             0            0

                                                        Corrected
                                                                       Paid in
                                          Shares        Capital        Capital

            Exercise of options           900,000            1,800     213,200

            Common stock issued for
             acquisition of Silver Lake
             Corporation                  200,000              400     136,000








                                                                         F-15


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS










12.     Shareholders' equity (continued):

        The Company erroneously  omitted the transactions  regarding Silver Lake
         Corporation and has retroactively  adjusted the balances to reflect the
         correction.



13. Employment contracts:

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



14. Deferred offering expense:

        The value  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 1998. In the event the offering does not
         take  effect,  the  deferred  offering  expenses  will  be  charged  to
         operating expenses.

        All deferred offering expenses pertain to the Class C warrants which had
         not been issued as of the statement date.



15. Prior period adjustment:

        Aprior  period  adjustment  in the  amount  of  $135,500  has been  made
         against  retained  earnings for forgiveness of rent in conjunction with
         the purchase of the building the Company occupies.



16. Related party transactions:

     Officers  loans are  unsecured  and  non-interest  bearing.  Officers  have
         indicated  that  they  will  not be  repaid  in the  current  year.  In
         addition,  the  Company has  advanced  funds to its  minority  interest
         partner, Protective Disposal Apparel, in the amount of $89,039.








                                                                        F-16


<PAGE>



                                          HEALTH-PAK, INC. AND SUBSIDIARY

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



17. Common stock purchase options:

        As of May 31, 1998 the unexercised options held by Silver Lake, Inc. are
         as follows:

           Amount of options         Exercise price             Expiration

                    500,000               .75                October 31, 1998
                    600,150              1.25                October 31, 1998
                    500,000              2.00                October 31, 1998


        The Company  has elected to  continue  use of the methods of  accounting
         described by APB-25 "Accounting for Stock Issued to Employees" which is
         based on the intrinsic value of equity  instruments and has not adopted
         the principles of SFAS-123  "Accounting  for Stock Based  Compensation"
         effective for fiscal years beginning after December 15, 1995,  which is
         based  on  fair  value.  There  is no  significant  difference  between
         compensation  cost  recognized  by APB-25 and the fair value  method of
         SFAS-123.  The Company has not recognized  compensation on the granting
         of the options and warrants to employees and consultants since the fair
         value  of the  warrants  or  options  is the  same as or less  than the
         exercise price.


18. Earnings per share:
                                                 May 31, 1998      May 31, 1997
                                                 ------------      ------------

                                                   Primary          Primary
       Number of shares:
         Weighted average shares outstanding      15,490,009       14,839,665
         Incremental shares for outstanding
          stock options                            1,575,075        1,600,150
                                                  ----------       ----------

                                                  17,065,084       16,439,815
                                                  ==========       ==========


      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,  1998
        and May 31, 1997.



19. Subsequent events:

        On June 21, 1998,  the Company  purchased  the building that it occupies
         for $600,000. As part of the agreement all back rent except for $50,000
         would be forgiven. The current accrual at May 31, 1998 has been reduced
         to reflect this transaction.



                                                                        F-17

<PAGE>

        PART I

ITEM 1. DESCRIPTION OF BUSINESS.

     The  Company's  primary  business  in  fiscal  1998  continued  to  be  the
manufacture  and/or  distribution  of reusable and nonwoven  disposable  textile
products,  including  apparel such as  examination  gowns,  lab coats,  surgical
gowns,  coveralls  and  ancillary  items such as 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,  winter wear
and golf wear sold primarily to customers in the regular clothing industry.


     During the 1997 fiscal year, however,  the Company also acquired the assets
and business of  Protective  Disposable  Apparel  Company  L.L.C.  ("PDA") which
basically added a new dimension to the products offered by the Company.


     PDA's products,  though  somewhat  similar to the Company's  products,  are
primarily sold to industry markets such as pharmaceutical companies, the nuclear
industry,  laboratories  and other similar  types of  operations  where either a
"germ  resistant,"  "contamination  free" or "clean room"  atmosphere is needed.
Because  the items  sold by PDA are so similar to the  Company's  products,  the
Company is able to undertake the  manufacture of most of PDA's inventory in many
instances.

     PDA's products include industrial safety coveralls,  lab coats and caps and
other  industrial  safety items used for  protective  purposes.  A "paint spray"
jacket and coveralls have been added for use in the automotive industry.

     The  Company  also  offers a line of  sterilized  products  such as sterile
laboratory coats, coveralls, hoods and boots, influenced by the PDA acquisition.
These are items which are  principally  used in  environments  where a germ-free
objective is required by the customer.

     To accommodate the production of "clean room"  products,  primarily for PDA
customers,  the Company built its own "clean room"  facility  which is necessary
for the production of sterile  products.  This facility was completed during the
1997 fiscal  year and is now in full  operation.  Over 90% of sterile  items are
manufactured for disposable use.

     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 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.

     Last year the Company also  introduced  "sonic  sealed"  garments which are
items produced by a sonic welding process at the seams,  and are manufactured by
ultrasonic  equipment which essentially  changes the molecular  structure of the
material  being made, to form a complete and  impenetrable  seal at the point of
closure. No heat is used or necessary for this process. These garments are fluid
and chemical resistant and are used primarily in chemical and nuclear work.

     This year the  Company  also  began to sell its  outdoor  sportswear,  spun
polyester fleece items,  winter wear and recreational wear and other non-medical
or industrial  protective wear through another outlet store in the Utica area as
well as through its own factory outlet store. While these sales are not material
compared  to the overall  revenues  for other  products,  this has been a slowly
growing business for the Company.

     These products include winter wear scarves,  hats,  gloves,  pants,  socks,
jackets,  shirts and related other  wearables and  accessories  for both men and
women.

     The Company has also marketed the non-medical and  non-industrial  items to
specialty  catalog  companies and retail stores  principally in the Northeastern
United States.  The modest success of the outlet store and non-medical  products
in past years has prompted  the Company to continue  this  operation  during the
current  fiscal  year.  During  fiscal  1998  the  outlet  store  accounted  for
approximately  2% of net revenues  compared to 3 % in 1997. The lower percentage
this year results from greater  revenues from other  products in fiscal 1998 and
the additional revenues from the acquisition of PDA rather than lower sales from
these sources.

     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.

     Management  believes  that the  growing  concern  over  disposal of medical
related  waste   products   which  are  not  degradable  has  re-  sulted  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.


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


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
the balance in demand for disposable and reusable  products changes from time to
time,  the  Company  continues  to offer both types of  products  and it is in a
position to shift from one to the other as customer demand changes.

     "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  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 is working on and plans to market in the near future a line of
fire-retardant garments for fire safety industry use. The Company has produced a
prototype  of these  garments  and has received  trial,  sample  orders for this
product.

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

     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 stand- ards  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.


     Over the past few  fiscal  years  the  Company  has been  anticipating  the
development of the "Rigg," a sling-like  product that is designed to hold one or
more balls to free the use of arms in transporting sports equipment. The Company
has been  dependent on the owners of this product to develop sales and marketing
while its own  participation  was limited to manufacturing  this item. There has
been little or no activity in this  development  during the last fiscal year, so
that the  Company is no longer  taking an active role in the  production  of the
"Rigg."


Acquisition of Jake Industries, Inc.

   In August, 1998 the Company entered into an agreement of purchase with Jake
Industries,  Inc.  ("Jake") for a consideration  of $1,317,380,  of which amount
$317,380 is payable in cash and the balance in stock of the Company.

     Located in Brielle,  New Jersey, Jake manufactures and sells paper products
and  tissue  primarily  to  health-care  facilities  and the  medical  industry.
Products  include   disposable  wipes  and  toilet  tissue.   Jake's  sales  are
approximately $2 million per annum.

     It is  anticipated  that the  acquisition  of Jake will give the  Company a
broader  product  line  and  new  customers  as  well as  certain  equipment  to
manufacture  paper  products  sold by Jake.  The Company  has  already  acquired
equipment for the purpose of producing  rolled tissue paper for doctor's  office
use and the Company is targeting  this area for sales during the current  fiscal
year.

     The Company believes that with this diversification in its product line, it
will be in a position  increase  sales and  revenues  during the current  fiscal
year.


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 also  consists  of firms  with which the  Company  has
"private label" arrangements and a number of direct end-users.

     The Company  markets  PDA  products  through a network of five  independent
manufacturers  representative  groups  specializing  is sales to the clean  room
distribution  market,  or sales to industrial  users of clean room supplies.  In
addition,  the Company  maintains a small sales office facility in Arden,  North
Carolina  which is staffed by two  full-time  sales  employees and one part-time
employee.  The Arden sales group  handles  sales to national  and  international
accounts, house accounts and other similar customers of PDA.

     The  Company is also  represented  by two of the  largest  distributors  of
industrial  products  and is featured in the  national  catalogue  of one of the
distributors.  In addition,  the Company  advertises its PDA products in four or
five  industry  magazines  and sales  representatives  for PDA attend safety and
clean room shows to offer PDA products.

     During fiscal 1998 the Company's three largest  customers  accounted for 14
%, 3% and 2%, respectively, of its total annual net sales.

Competition.

     The  medical  marketplace  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.

     The products  manufactured  for  industrial  use such as safety  coveralls,
laboratory  coats,  caps and other similar products such as those distributed by
its PDA subsidiary is equally subject to extreme competition, primarily from the
same  suppliers  to the  medical  industry.  Competition  in this  area  must be
characterized as intense.

     The Company will compete in this industry by offering  quality products and
service, and primarily by being competitive in terms of its pricing.

     Also,  while  presently  not  significant  in  its  present  product  line,
sportswear items 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 68  persons,  including  two
executive officers, eight employees in managerial or supervisory capacities, two
hourly  office  workers  and 66  hourly  production  employees.  As the  Company
implements the planned  expansion of its  operations it will require  additional
personnel,  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 21, 1998 the Company  purchased for $600,000 its present office and
manufacturing  facility located at 2005 Beechgrove Place,  Utica, New York 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. The Company has now consolidated all of its executive offices
and manufacturing operations within this single facility.


     The  Company was  previously  paying  $7,500 in rental for the  facilities.
Mortgage amortization and taxes will be approximately $6,500 per month.


     In the opinion of the  Company,  this  facility  is  adequate  both for the
Company's  present  operations  and  is  also  expected  to  provide  sufficient
production  capacity to  accommodate  its  expansion  plans for the  foreseeable
future.

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
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  approvals  have been  obtained.  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.


     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  ex-  pected  to  have  materially
favorable  impact  upon the  Company's  sales  during  the  foreseeable  future.
Although no assurances can be giv- en, 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  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  was  recently  purchased  by  the  Company.   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."

     The  Company  also  leases a small sales  office  facility in Arden,  North
Carolina for two full time employees and one part time employee engaged in sales
activities for PDA.


ITEM 3. LEGAL PROCEEDINGS.

     The Company  knows of no  substantial  litigation  pending,  threatened  or
contemplated,   or  unsatisfied   judgments   against  it,  or  any  substantial
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,  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 three 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, 1998.

                                                      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 OTC  Electronic  Bulletin  Board.  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

     The Company's Common Stock is traded in the over-the-counter  market on the
OTC  Electronic  Bulletin  Board.  A  summary  of the  trading  history  for the
Company's Common Stock is as follows:

                                                        BID
                                                  High        Low  
         Quarter ended February 28, 1995         $0.39       $0.35
         Quarter ended May 31, 1995              $0.57       $0.32
         Quarter ended August 30, 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 30, 1996           $0.45       $0.32
         Quarter ended November 30, 1996         $0.39       $0.39
         Quarter ended February 28, 1997         $0.39       $0.25
         Quarter ended May 31, 1997              $0.29       $0.10
         Quarter ended August 30, 1997           $0.16       $0.15
         Quarter ended November 31, 1997         $0.105      $0.09
         Quarter ended February 28, 1998         $0.10       $0.115
         Quarter ended May 31, 1998              $0.175      $0.165


     On May 22, 1998 the reported high bid price for the Company's  Common Stock
was $0.165.  The number of record  holders of the Company's  Common Stock on May
31,  1998 was 268.  There  currently  are 14  market  makers  for the  Company's
securities.

     The  Company  has not paid any  dividends,  except for the Class C Warrants
declared by the Board of Directors but not yet  distributed.  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 assurance, 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.

Introduction.

     As previously  stated,  the financial  statements and the discussion  which
follows includes, on a consolidated basis, the assets, liabilities and operating
results  for  Protective  Disposable  Apparel  Company,  LLC  ("PDA")  which was
acquired  by  the  Company  in  October,   1996  as  a  65%  owned   subsidiary.
Inter-company balances have also been eliminated in the consolidation.

(a) Financial Condition.

Assets:

     Total assets  increased by $75,829 at May 31, 1998 when compared to May 31,
1997, an increase of only 2.5%. This increase is not  significant  when measured
against the Company's previous total assets.  However,  subsequent to the fiscal
year end,  the  Company  acquired  its  plant  facility  in  Utica,  which was a
previously leased facility. This acquisition should contribute to an increase in
assets during the first quarter of 1999.

     The slight  increase in assets occurs from increases in receivables  (which
increased by  approximately  41% from the previous  year), a slight  increase in
inventory  and other  assets,  which were  sufficient  to overcome a substantial
decline in cash,  when  compared  to the year ended May 31, 1997 and the quarter
ended February 28, 1998.

     Receivables  increased by approximately 10% from the quarter ended February
26, 1998.

     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
1998.

     A comparison of certain significant  tangible assets of the Company for the
three fiscal years ended May 31, 1998 is as follows:


                            1998            1997            1996 
                            ----            ----            ---- 

   Cash             $      31,905    $    233,330     $     1,376
   Receivables            641,152         455,376         286,926
   Inventory            1,572,320       1,456,990         571,619
   Net Property 
    & Equipment           332,310         326,662         293,147
                          -------         -------         -------
                    $   2,577,687    $  2,475,358     $ 1,153,068    
                    =============    ============     ===========    


     This  comparison  shows a substantial  decline in cash for 1998 compared to
1997 because of paying down accounts payable and incurring costs associated with
the acquisition of the Company's plant facility in Utica,  New York. The Company
was accumulating  cash for the building  acquisition in 1997 as part of the down
payment and to cover  closing  costs.  The  comparison  also shows  increases in
receivables  in 1998 and inventory,  and a very slight  increase in net property
and equipment for 1998.

     The increase in inventory  coincides with the increase in business from the
year ended May 31, 1997, an increase in revenues of  approximately  8.6% and the
purchase of additional  inventory  items to support the Company's sales efforts.
At the end of the third quarter (February 28, 1998) inventory was $580,319.

     The Company is also  holding  approximately  $100,000 in  inventory  of the
"Rigg," a product in the development stage which has not begun significant sales
as of this date. There were no significant  purchases of machinery and equipment
during the year ended May 31, 1998.

     Cash in 1997 increased  because the Company made a decision in that year to
accumulate  cash to use as a down  payment  for  the  purchase  of the  building
occupied by the Company and to cover closing costs.  While this purchase was not
concluded  during  the 1998  fiscal  year,  closing  expenses  did occur in that
period.  The building was purchased during the first quarter of 1999, in July of
1998. As previously stated,  management believes that the building purchase will
result  in  significant  savings  in  terms of rent for  future  operations.  In
addition,  the  exercise of options in 1997,  contributed  to  increases in cash
during that year. Similar purchases of securities did not occur during 1998.


     Last year the Company  replaced its high cost  factoring  arrangements  and
replaced this financing with a more reasonable  receivables  financing agreement
which resulted in reduced  interest expense for 1997 and 1998.  However,  as the
Company  grows in terms of assets,  it is expected that the Company will be in a
position  to  finance  its  own  receivables  and  thereby  replace  all  costly
financing. This will improve profits in future years.


     Comparison  of Quarter  ended  February 27, 1998 and the year ended May 31,
1998.

     Except for the  substantial  decline in cash from  February 28, 1998 to May
31, 1998, as described above,  and the slight increase in inventory,  there were
few dramatic changes in the assets from these dates.


Liabilities:

     An increase  in bank notes  payable  and a  reduction  in accounts  payable
represent  the most  significant  changes in  liabilities  of the  Company  when
compared to the year ended May 31,  1997.  The  increase  in bank notes  payable
reflects  additional  borrowing  by the  Company  on its  credit  line while the
reduction in accounts  payable shows the Company's  application of cash to these
accounts during the year.

     These differences are not as remarkable when comparing the end of the third
quarter  (February  28,  1998) with the year end except  that the  reduction  in
payables occurred in the fourth quarter,  after February 28,1998. This coincides
with the reduction of cash in the fourth quarter.

     Total current liabilities for the year ended May 31, 1998 are approximately
the same when  compared  to the year ended in 1997;  however,  at the end of the
third  quarter,  total current  liabilities  increased to  $2,079,559  which was
$386,837  higher than the year ended May 31, 1998 and  $384,522  higher than the
year ended May 31, 1997. These increases at February 28, 1998 were due to higher
amounts in bank notes payable and additions to payables.

     Liability  for payroll  taxes  varies with the number of  employees  at any
given  time  and the  date  upon  which  the year  end  falls.  There  was not a
significant  change in this  account for the period from May 21, 1997 to May 31,
1998.

     The Company's deficit of $(910,103) for 1998 shows slight  improvement over
the deficit of $(1,051,557) for 1997. This compares with a deficit of $(836,516)
for 1996. See "Results of Operations."

     Management believes that, overall, there has been slight improvement in the
financial condition of the Company in fiscal 1998 when compared to prior years.

     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  1998.  Working  capital  at May 31,  1998 was  $771,551  compared  to
$689,501 in 1997 an increase of $82,050. Working capital at the end of the third
quarter,  February 28, 1998,  was $542,936 (an  improvement  at they year end of
$228,615).  The  increase in working  capital in 1998  occurred  even though the
Company had higher cash demands  during the last  quarter of 1998 in  connection
with the pat down of  accounts  payable  and  demands  from the  closing  of the
building purchase.

     Principal short-term liabilities at May 31, 1998 were $811,730 in payables,
short term note  obligations  of $768,134 and payroll taxes due of $98,508 for a
total of $1,678,372.  Against this total, in 1998 the Company had liquid current
assets of $31,908 in cash,  inventory of $1,572,320 and  receivables of $641,152
for a total of $2,245,372.

     This year  management also had at its disposal a credit line of $750,000 of
which  approximately  $31,709 was available at May 31, 1998. The credit line was
increased in 1998 to $750,000 from  $600,000 and  recently,  the credit line was
increased again to $850,000.

     In combination,  management  believes that the Company will have sufficient
liquidity and 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
1998 has been from  operating  revenues  and proceeds  from its credit line,  as
reflected in the Company's financial statements.

II. Results of Operations.

     In fiscal  1998 the  Company  had net sales of  $3,715,487  compared to net
revenues of  $3,421,452 in 1997 and  $1,881,149 in 1996.  This is an increase of
$294,035 compared to 1997 or approximately 8.6% and an increase of $1,834,338 or
approximately 97.5% over 1996.

     The increase in revenues  this year when compared to last year is much less
dramatic  because  the  Company  did  not  add  substantial   sales  through  an
acquisition as it did in 1997 when it acquired PDA. This year revenues were also
only  slightly  influenced  by pricing  changes made in PDA products sold by the
Company which were effected by July, 1997. These increases did not effect prices
on the core of the Company's products.

     The Company  also  eliminated  sales which were not  profitable  during the
fiscal year ended May 31, 1998. This accounted for a drop in sales overall which
was overcome by new business during the year.

     As for the future,  the Company has  entered  into an  agreement  with Jake
Industries,  Inc.  ("Jake")  and  its  principal  shareholders  to  acquire  the
substantial  part of the  assets  of Jake as a  going  concern.  Located  in New
Jersey,  Jake is a  manufacturer  of  paper  products  to the  medical  industry
including toilet tissue paper for  institutions  and tissue gowns.  Revenues are
presently approximately $2 million per annum; however, the Company believes that
these revenues can be greatly expanded with its own network of customers and new
business which the Company will seek to obtain after the closing.

     The acquisition  agreement calls for the payment of more than $300,000 cash
and the issuance of stock to the  shareholders  of Jake. The Company has not yet
closed this agreement as of the date of this report.

     The Company also  introduced  "sonic  sealed"  garments  which are garments
produced  by a sonic  sealing or welding  process,  manufactured  by  ultrasonic
equipment  which  essentially  changes the  molecular  structure of the material
being made to form a complete and impenetrable seal at the point of closure.  No
heat is used or  necessary  for this  process.  These  garments  are  fluid  and
chemical  resistant  and are used  primarily in chemical and nuclear work. It is
expected that these products will  contribute to sales during the current fiscal
year.

     The shift,  beginning in 1996, to private  label work has been  essentially
discontinued  as  the  Company  assumed   additional   responsibility   for  the
manufacture of PDA's products and required additional manufacturing capacity for
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 at a reduced rate.

     The  Company's  production  of operating  gowns did not achieve the results
expected   and  were   essentially   discontinued;   however,   the  Company  is
manufacturing  such gowns presently to the  specifications of a new customer and
will continue to offer this product mainly through the orders  received from its
customer.

     There were no  significant  contributions  to revenues from the sale of the
"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  beginning  in 1995 and the Company is still  awaiting
marketing efforts of others to see important revenues from this product.

     However,  based on the potential of the new products  mentioned  above, the
new markets opened by the Company and the addition of PDA's sales and customers,
management  believes  the Company  will grow again in terms of net  revenues for
1999.

     For additional information see Item 1. "Description of Business."

     Cost of  sales  expressed  as a  percentage  of sales  for  1998 was  67.8%
compared to 73.8% in 1997. This is an improvement of  approximately 6% over last
year and reflects the  Company's  measures to properly  cost the products of its
newly acquired  subsidiary,  PDA, during the last fiscal year. This  improvement
plus the slight  increase in revenues for 1998 resulted in a higher gross profit
for 1998 when compared to 1997.

     It should be remembered that the cost of sales increased last year to 73.8%
with the  introduction  of PDA products as part of the Company line.  Management
pointed out that the PDA products  were  initially  introduced  at a higher cost
basis than the Company's  products.  Costing  analysis and immediate  action was
taken to correct these  differences  and the result is a cost of sales this year
that is more in line with the Company's usual standards.

     As stated above,  the  elimination of  unprofitable  business and the price
increases  effected  for the PDA  products  influenced  the lower cost basis for
products in 1998 and resulted in the slight operating profit for the year.

     Additional  efficiency  was gained from the fact that PDA's  warehouse  was
moved to the  Company's  plant in Utica,  New York during the fiscal year and by
undertaking  to  manufacture  more  than  half  of  PDA's  products  which  were
previously purchased items.

     Gross  profits for 1998 were higher by $245,536 than gross profits for 1997
(i.e.  $$1,196,578 in 1998 compared to $894,984 for 1997) on slightly  increased
net sales of $3,715,487 compared to net sales of $3,421,452 for 1997.  Expressed
as a percentage of net revenues,  gross profits were 32.2% of net sales for 1998
compared to 26.1% of net revenues for 1997.  The  improvement  occurs because of
the lower cost of sales percentage for 1998 compared to 1997.

     Selling,  general and  administrative  expenses were 31.3% of net sales for
1998  compared to 27.7% of net sales for 1997.  The higher  percentage  for 1998
reflects  the fact that PDA was not  operated  for a full year  during 1997 and,
therefore,  general and administrative  costs for PDA were not fully included in
last years financial statement.  This year the full cost of selling, general and
administrative  expenses are included for PDA.  Also,  approximately  $38,000 in
sales  commissions  from 1997 were  amortized  during the 1998 fiscal year.  The
higher percentage,  of course,  reduced profitability for the year ended May 31,
1998, but still allowed for an operating profit of $80,391 for the year compared
to a loss from operations for 1997 of $56,058.

     While the Company eliminated its high cost of factoring  receivables during
the 1996 fiscal year,  financing costs for 1998 in the form of interest  expense
was  increased to $129,578  compared to only $54,810 for 1997.  This, of course,
reflects increased borrowing during 1998.

     Net income for 1998 was $5,954 compared to a loss of $89,622 for 1997. This
is an improvement  of $83,668 over 1997 and results from slightly  higher sales,
more efficient cost of sales and higher gross profits.  These  improvements were
substantial  enough so that they were not offset by increased  selling,  general
and administrative costs and much higher interest costs in 1998


     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."

     Third  Quarter ended  February 28, 1998 Compared with Fourth  Quarter Ended
May 31, 1998

     Net sales for the three  months  ended  February  28, 1998 were  $1,020,193
which is more than 50% higher than net sales for the fourth  quarter sales (i.e.
three months ended May 31, 1998) of $696,371.  This is due primarily to the fact
that most of the orders  taken for sales in the third  quarter came early enough
for  shipments to be made in that  quarter,  while  normally  many of the orders
taken in the third quarter are shipped in the fourth quarter. In addition,  many
orders taken in the fourth quarter were not shipped,  this year, until the first
quarter of 1999.

     Net sales at February  28, 1998 were also  slightly  lower  higher than the
$1,166,224 reported revenues for the third quarter ended February 28, 1997.


     Cost of sales in the third  quarter  expressed as a percentage of net sales
was 75.6% which compares with 92.1% for the same period in 1997 and reflects the
correction of problems  encountered  with  assimilating  PDA's products into the
Company's  line as previously  discussed in the Company's  10-KSB report for May
31, 1997.  This compares  with a cost of sales  percentage of 67.8% for the year
ended May 31, 1998, which shows further improvement by the year end.

     The  improvement in cost of sales allowed the Company to enjoy an operating
profit of $248,659 for the three months ended February 28, 1998.

III.  Capital Resources.


     On July 21, 1998 the Company acquired its plant facility in Utica, New York
for a purchase  price of  $600,000.  As part of the  agreement  to purchase  the
building,  all back rent (the Company was  withholding  rent for repairs) except
for $50,000 was forgiven.  The Company was paying $7,500 per month for rental of
this facility.

     During  the  fiscal  year  ended May 31,  1998,  there  was no  significant
increase in the purchase of any property  and  equipment.  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  Company'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 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 other items
under development 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.  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.

                                    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          55         President, Chief
                                          Executive Officer,
                                          Chairman of the Board

MICHAEL A. LIBERATORE          32         Vice President-Market-
                                          ing, Secretary-
                                          Treasurer and Director

WILLIAM F. MEOLA               52         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  which the
Company will fill at its proposed next shareholder's meeting.

     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.  Additionally,  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


     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,  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,  1998,  May 31, 1997 and May 31, 1996 the
following  remuneration  was paid to the officers and  directors of the Company:
Annual Compensation:                       
                               Annual               Long Term     All Other
Name and Position     YEAR     Compensa-            Compensa-     Compensa-
                               tion;                tion          tion (1)
                               Salary      Bonus

Anthony Liberatore    1998      $85,000     None     None         $14,250
President             1997      $73,417     None     None         $14,250
                      1996      $51,900     None     None         $10,460
                                                                   (2)

Michael Liberatore    1998      $55,000     None     None         $1,261
Vice President        1997      $47,728     None     None         $1,261
                      1996      $33,673     None     None         $1,261
                       

     (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.

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

     The Company  previously had employment  agreements with Messrs.  Anthony J.
Liberatore and Michael A. Liberatore  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.  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 December 1, 1998 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)                 3,324,427           22.75%
Elizabeth Liberatore(3)                    747,153            4.8%

Officers & Directors as
a group (3 persons)(2)                   4,627,146           29.87%
____________________________
     (1) Assumes a total number of shares  outstanding of  15,490,009;  however,
the Company's Board of Directors has approved a reverse stock split of one share
for each 15  shares  held  which  has not been  effected  as of the date of this
Report.  If the  reverse  split  is  finally  adopted,  Principal  Shareholder's
holdings will be as follows:

     Anthony J. Liberatore          221,628
     Elizabeth Liberatore            49,810
     Officers and Directors
     as a Group                     308,476


     (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;  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.


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
     Anthony J.  Liberatore has granted an option to the Company to purchase the
Company's  former office building from him located at 1208 Broad Street,  Utica,
New York, at a purchase price of $130,000 less certain  payments already made by
the Company. The building is presently owned by Mr. Liberatore. The Company does
not pay any rent for the use of the property; however, the building is presently
not occupied.                                        


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  Consoli-  dated
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 previ- ously 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 Regis- trant 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  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 reference.


     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.

     10(l).  Agreement  between the Company and Jake Industries,  Inc.  ("Jake")
provideing for the acquisition of Jake by the Company. Filed with this Report on
Form 10- KSB.


     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
reference.


     (b) Form 8-K filings: None filed during last quarter of the fiscal year.


                                                    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: December 4, 1998                       By: /s/Anthony J. Liberatore  
                                                     Anthony J. Liberatore
                                                     President and Principal
                                                     Executive Officer


Dated: December 4, 1998                       By: /s/Michael A. Liberatore 
                                                     Michael A. Liberatore,
                                                     Vice President, Treasurer,
                                                     Secretary, Principal
                                                     Financial and 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: December 4, 1998                           /s/Anthony J. Liberatore
                                                     Anthony J. Liberatore
                                                     President and Principal 
                                                     Executive Officer and
                                                     Director

Dated: December 4, 1998                          /s/Michael A. Liberatore
                                                    Michael A. Liberatore,
                                                    Vice President, Treasurer,
                                                    Secretary, Principal
                                                    Financial and Accounting
                                                    Officer, Director
 

Dated: December 4, 1998                          /s/William F. Meola     
                                                    William F. Meola
                                                    Director


                                EXHIBITS

                                                  Filed With


                                                    Form 10-KSB


                                            HEALTH-PAK, INC.








<TABLE> <S> <C>


<ARTICLE>                     5                                              
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              MAY-31-1998
<PERIOD-START>                                 JUN-01-1997
<PERIOD-END>                                   MAY-31-1998
<EXCHANGE-RATE>                                1
<CASH>                                          31,905
<SECURITIES>                                         0
<RECEIVABLES>                                  641,152
<ALLOWANCES>                                    13,500
<INVENTORY>                                  1,572,320
<CURRENT-ASSETS>                             2,329,247
<PP&E>                                         580,727
<DEPRECIATION>                                 248,417
<TOTAL-ASSETS>                               3,139,538
<CURRENT-LIABILITIES>                        1,692,723
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        30,980
<OTHER-SE>                                   2,304,334
<TOTAL-LIABILITY-AND-EQUITY>                 3,139,538
<SALES>                                      3,715,487
<TOTAL-REVENUES>                             3,715,487
<CGS>                                        2,518,909
<TOTAL-COSTS>                                1,113,248
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             129,578
<INCOME-PRETAX>                                  8,893
<INCOME-TAX>                                     2,939
<INCOME-CONTINUING>                              5,594
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,594
<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