SA TELECOMMUNICATIONS INC /DE/
10-K, 1998-06-10
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: GLOBAL UTILITY FUND INC, N-30D, 1998-06-10
Next: VARTECH SYSTEMS INC, 10-Q, 1998-06-10



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                
                                1997 FORM 10-KSB

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1997       Commission file number 0-18048
                          -----------------                              -------



                           SA TELECOMMUNICATIONS, INC.
                 (Name of small business issuer, in its charter)

             Delaware                                  75-228519
(State or other jurisdiction of                     (IRS Employer
incorporation or organization)                     Identification No.)

          1600 Promenade Center, 14th Floor, Richardson, Texas 75080
               (Address of principal executive offices)    (Zip Code)

        Registrant's telephone number, including area code (972) 690-5888

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                       Name of each exchange on
        Title of each class                                which registered
              NONE                                              N/A

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                    COMMON SHARES, $.0001 PAR VALUE PER SHARE

                                (Title of class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K (ss.  229.405 of this chapter) is not contained  herein,  and
will not be contained, to best of registrant's knowledge, in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K.

The  issuer's  revenues  for the  fiscal  year  ended  December  31,  1997  were
$39,841,012.

As of May 1, 1998, there were of record  16,881,353  shares of Common Stock, par
value $.0001 per share, outstanding.  On November 11, 1997, the Company's shares
were  excluded  from trading on the NASDAQ.  As a result of the  bankruptcy  and
subsequent sale of substantially  all of its assets,  the Company will liquidate
and cancel all shares. The Company is aware that some shares are being exchanged
on bulletin  boards and on pink sheets,  but  notwithstanding  such trades,  the
Company believes that its outstanding shares of Common Stock have no value.

DOCUMENTS INCORPORATED BY REFERENCE:

Part IV: Exhibit index is on pages 50 through 52.

Transitional Small Business Disclosure Format:      Yes       No  X  
                                                        ---      ---

                                     PART I

ITEM 1. A.  BUSINESS.

CAUTIONARY STATEMENT

         This report contains forward-looking statements regarding the Company's
business and the outcome of certain  bankruptcy  events that  involve  risks and
uncertainties. Words or phrases such as "will continue," "anticipate," "expect,"
"believe," "intend,"  "estimate,"  "project," "plan," or similar expressions are
intended to  identify  forward-looking  statements.  Should one or more of these
risks or  uncertainties  materialize,  or should  underlying  assumptions  prove
incorrect,  the Company's actual results and the outcome of the bankruptcy cases
may vary significantly from those indicated.

INTRODUCTION

         SA  Telecommunications,  Inc. is a holding  company which,  through its
operating  subsidiaries,   is  a  full-service  regional  interexchange  carrier
providing  a wide range of  domestic  telecommunications  services  through  its
network of owned and  leased  transmission  and  switching  facilities.  As used
herein,  the  term  "Company"  refers  to SA  Telecommunications,  Inc.  and its
operating subsidiaries, unless the context otherwise requires.

         The Company filed  petitions for relief under Chapter 11 ("Chapter 11")
of the United States  Bankruptcy  Code (the  "Bankruptcy  Code") on November 19,
1997  (the  "Petition  Date")  in the  United  States  Bankruptcy  Court for the
District of Delaware (the  "Bankruptcy  Court").  After the Petition  Date,  the
Company  continued  its  business  as  a  debtor-in-possession  subject  to  the
jurisdiction of the Bankruptcy  Court. In light of the Company's  operating cash
needs on the Petition Date and the uncertain prospects for obtaining  financing,
the Company was not optimistic  that it would be able to reorganize its business
and emerge from Chapter 11. Instead, the Company focused its efforts on locating
a  purchaser  for its assets  within the  context of the  Chapter 11 cases.  The
Company's  principal  asset is its customer base,  for which  telecommunications
services are provided on the Company's network.

         In March 1998, the Company entered into a definitive purchase agreement
with EqualNet  Corporation (the "Buyer") and EqualNet Holding Corp.  ("EqualNet"
and, collectively with the Buyer, the "EqualNet Parties"), pursuant to which the
Company  would sell  substantially  all of its assets to the Buyer.  The Company
currently  anticipates  that this sale (the "Sale") will close in late June 1998
(the  "Closing  Date").  The EqualNet  Parties took  operational  control of the
Company on March 17, 1998. Based on the anticipated  proceeds from the Sale, the
disposition of remaining assets and any recoveries  obtained through proceedings
under the Bankruptcy Code, the Company believes that general unsecured creditors
will receive  substantially  less than a full  recovery on their claims and that
the shareholders of the Company will not receive any  distribution  under a plan
of reorganization.  Upon the closing of the Sale, the Company will liquidate and
cancel all shares.  The market that has developed for the Company's common stock
(the  "Common  Stock")  on the  OTC-Bulletin  Board  and the pink  sheets is not
sponsored or supported by the Company.  Notwithstanding such trades, the Company
believes  that its  outstanding  shares of Common  Stock  have no value.  A more
detailed  description  of the events  leading to the  bankruptcy  and the events
during the bankruptcy is given below.

BACKGROUND

         The Company entered the telecommunications business in 1991 through the
acquisition  of  North  American  Telecommunications   Corporation  ("NATC"),  a
telecommunications     provider    offering    international    long    distance
telecommunications  services to foreign customers. In 1994 and 1995, the Company
acquired two  Texas-based  switchless  resellers,  Long Distance  Network,  Inc.
("LDN") of Dallas,  Texas, and U.S.  Communications,  Inc. ("USC") of Levelland,
Texas.  During 1996, the Company  purchased  substantially  all of the assets of
First Choice Long Distance,  Inc. ("FCLD"), a switched reseller of long distance
telephone services located in Amarillo, Texas. Additionally, in 1996 the Company
acquired  Economy  Communications,   Inc.,  a  switchless  reseller  located  in
McKinney, Texas, and Uniquest Communications,  Inc. ("Uniquest"),  a corporation
engaged  in  third   party   customer   verification   services   and   outbound
telemarketing.  Effective  November 1, 1996,  the Company  purchased  all of the
issued and outstanding capital stock of AddTel Communications,  Inc. ("Addtel"),
a switchless reseller of long distance services based in Glendale, California.

         Also  during  late 1995 and  early  1996,  the  Company  purchased  and
installed  switches  in Dallas,  Texas and  Phoenix,  Arizona  and added  leased
transmission  facilities  between  these  switches and the  operator  switch the
Company  acquired in the USC  acquisition.  The  Company  further  expanded  its
network  through the acquisition of switching  equipment in Amarillo,  Texas and
Lubbock,  Texas in  connection  with the FCLD  acquisition.  During  the  second
quarter  of  1997,  the  Company  moved  the  Amarillo  switch  to Los  Angeles,
California.  The  Company  planned to make this switch  operational  and further
expand its network during the third quarter of 1997, however, as a result of the
Company's financial difficulties, these plans were not implemented.

PROCESSING A LONG DISTANCE CALL

         A long  distance  telephone  call is processed  in three basic  phases:
origination,  transport (long haul) and termination. A call is originated when a
customer  first obtains a dial tone provided by such  customer's  local exchange
company  ("LEC"),  either  a  regional  bell  operating  company  ("RBOC")  or a
competitive local exchange carrier ("CLEC"). A customer who has chosen a primary
long distance  provider may initiate a long distance  telephone  call by dialing
"1" plus the area code and the telephone number of the person being called. If a
customer has chosen a long  distance  provider  which,  like the Company,  is an
interchange carrier ("IXC"), or which is a switched reseller,  the long distance
call is routed  to the  switching  equipment  maintained  by that long  distance
provider.  If the customer has  designated a long  distance  carrier  which is a
switchless  reseller,  the call is routed to a switch owned by the IXC providing
switching  service to the switchless  reseller.  The long distance provider will
pay access charges to the LECs originating and terminating the call.

         The IXC's switch, or point of presence, deciphers the call and switches
it to the long  distance  transmission  lines for  transport to the  appropriate
region of the country. Calls handled by the Company's switches are routed to the
Company's  transmission lines, where available,  or to the transmission lines of
others,  depending  upon the  destination  of the call.  Currently,  the Company
utilizes various  telecommunications  carriers to carry long distance calls that
cannot be carried by the Company's own network facilities.

         A long  distance  call leaves the  transport  process when it reaches a
switch owned by a LEC providing local access service to the terminating  number.
This switch routes the long  distance  call onto the LEC's local access  network
for  termination.  For each long distance call, the  originating and terminating
LECs  receive an access fee from the  switched  reseller or IXC  providing  long
distance service to the local customer.  A switched  reseller or IXC builds this
fee and any  termination  fees into the fees it charges its  customers  for long
distance telephone service.

         In order to complete a telephone  call  outside of the area  covered by
the  Company's  network  facilities,   the  Company  must  utilize  transmission
facilities  maintained  by  third  parties.  The  Company  pays a fee  to  these
companies  primarily on a usage  basis.  The  Company's  switches are capable of
routing calls to the provider of long distance  transmission  facilities for the
call in  question  with the least  cost to the  Company,  based  upon  pre-coded
instructions.

THE COMPANY'S NETWORK

         The Company currently operates switching  equipment in Dallas,  Denton,
Lubbock, Plano and Van Alstyne,  Texas and Phoenix,  Arizona under capital lease
arrangements.  In November  1997, it terminated operation of an operator service
switch located in Levelland,  Texas. During 1997, the Company upgraded and moved
the switch  formerly  located in  Amarillo,  Texas to Los  Angeles,  California.
However, due to the Company's financial  difficulties this switch was never made
operational,  and in April 1998 it was returned to the lessor. In addition,  the
Company leases local access circuits and long distance  transmission  facilities
from various  providers.  The local access circuits and transmission  facilities
connect the  Company's  switches  with each other and with  switching  equipment
owned by third  parties  in other  geographic  areas.  Together,  the  Company's
switches,  local access  circuits,  and long  distance  transmission  facilities
comprise the Company's network.  The Company's  transmission  facilities between
the  Company's  switches and the LECs in its market area permit the routing of a
customer's telephone call directly from the LEC's switch to the Company's switch
and  ultimately  to the  terminating  number.  The call can be  routed  over the
Company's network,  to the extent that the Company's long distance  transmission
facilities  originate and terminate in the appropriate  geographic  region, or a
combination of the Company's  facilities and a third party  provider.  Also, the
call  can be  routed  completely  over  a  third  party  provider  based  upon a
contractual  relationship with the Company.  Calls which originate and terminate
on the Company's network have a higher gross margin than other calls because the
Company pays primarily  origination and termination fees to the serving LECs and
not to another IXC for off-network  coverage.  The Company's digital switches in
Dallas,  Lubbock  and  Phoenix  permit the  Company to route  calls to the least
expensive alternative available to the Company.

SERVICES

         During  1997,  the  Company  primarily  served  small and medium  sized
commercial  accounts in the west,  southwest and south central United States.  A
vast majority of the Company's commercial and residential  customers are located
in suburban, secondary and rural markets. In addition to providing "1+" domestic
long distance  services,  the Company also offers  international  long distance,
wholesale long distance, operator services, and other products such as voice and
data private lines, "800/888" services, and travel cards. The Company is also an
authorized reseller of local telephone service in Texas,  California and Kansas.
In 1997,  the Company  marketed  its services in the areas served by its network
primarily under the "USC," "USI," "First Choice Long Distance,"  "Southwest Long
Distance Network," and "Addtel" trade names.  However,  during 1997, the Company
ceased using the First Choice Long Distance and Southwest Long Distance  Network
tradenames.

         Domestic Long Distance and Related Services

         The Company provides its customers with 24 hour long distance telephone
services  to all points in the  United  States  and to  foreign  countries.  The
Company's  primary  services are switched "1+"  domestic long distance  service,
in-bound  domestic  "800/888"  services,  and domestic travel card service.  The
Company's "1+" domestic  service is provided through equal access to the network
of the LEC with the Company as the  customer's  primary long  distance  carrier.
In-bound  "800/888"  service  allows a customer to receive  calls at a specified
number from the general  public at no cost to the  caller.  Travel card  service
allows an individual to call another  destination  while outside of their office
or home.  Other  offerings  include the ability to call foreign  countries  from
domestic  locations  (international  calling),  domestic long distance directory
assistance,  the  provision of voice and data private line  services,  dedicated
"1+" domestic long distance  service,  as well as domestic  operator  assistance
service.  Customer  billing is generated both  internally for the Company's "1+"
business and by LEC billing through a third party service  provider with respect
to operator services and certain mass marketing programs. Domestic long distance
and related services represented  approximately 92% of the Company's revenues in
1995, 95% in 1996 and 77% in 1997.

         The Company's  customers  can access the  Company's  network in several
ways.  If a  customer  is located  in an area that has been  converted  to equal
access  (meaning that all long distance  carriers are provided with equal access
to the  respective  LEC's network) and that customer has selected the Company as
its primary long distance carrier, access is gained by dialing "1" plus the area
code and number  desired.  The vast  majority of the  Company's  customers  gain
access to the Company's network in this manner. The Company also provides access
to its switches through  dedicated access lines which are  private-leased  lines
dedicated  to one  customer.  Finally,  customers in both equal access areas and
non-equal  access  areas can access the  Company's  network by dialing a Company
provided  access  number.  Under its service  options,  the Company  charges its
customers on the basis of minutes of usage at rates that vary with the distance,
duration and/or time of day of the call.

         Operator Services

         The Company provides operator services to pay telephone owners,  hotels
and other persons who provide publicly available telephone equipment, as well as
to its "1+" and travel card customers.  These services  consist of assistance in
placing   long   distance   telephone   calls,   including   collect   calls  or
person-to-person  calls. Operator services represented  approximately 22% of the
Company's  revenues in 1995, 11% in 1996 and 5% in 1997. While in early 1997 the
Company's  employees provided these services directly,  during the course of the
year  the  Company   outsourced  these  operations.   During  1997  the  Company
discontinued  doing business with its largest payphone agent,  Teletrust,  Inc.,
which  previously  accounted  for in  excess  of 80% of the  Company's  operator
services business.

         Wholesale Services

         The Company also  provided  transport and switch  services  through its
network to resellers of domestic  long  distance  services.  Although  wholesale
services constituted only 4% of total revenue in 1995, this percentage increased
to 13% in 1996  due to the  Addtel  acquisition.  In  1997,  wholesale  services
constituted 18% of total revenue.  As a result of the acquisition of Addtel,  in
early 1997,  the Company  derived a significant  portion of its revenue from the
provisions of wholesale long distance services to Star Telecommunications,  Inc.
The Company phased out the wholesale business obtained in the Addtel acquisition
by the end of the  second  quarter  of 1997  because  the  Company's  management
believed this segment of the business was substantially less profitable than the
retail business and bore a higher credit risk. The Company ceased doing business
with Star Telecommunications, Inc. in July 1997.

         International Call Back

         The Company also provided during 1997  international  service under the
GlobalCOM product name to individuals  originating long distance telephone calls
from outside the United States. During the fourth quarter of 1996, management of
the Company decided to sell the  international  call back business.  Pursuant to
agreements dated August 1997, the  international  call back business was sold to
Globalcommunications, S.A.

MARKETING

          In early 1997, the Company marketed it services primarily through four
sales channels: direct sales, agent sales,  telemarketing and mass marketing. In
mid-1997,  the Company  terminated its  telemarketing  and mass marketing  sales
efforts.  Throughout 1997 the number of individuals involved in direct sales was
reduced.  Due to these  changes in  marketing  methods,  during 1997 the Company
closed  all of the  locations  from  which it  conducted  direct  marketing  and
terminated  the leases for those  premises.

EMPLOYEES

          At December  31,  1996,  the Company  employed  265  individuals  on a
full-time  equivalent basis and 20 individuals on a part-time basis. At the time
of its  acquisition,  Addtel  had 63  full  time  employees  and  one  part-time
employee.  In late July 1997,  as part of its  consolidation  and  restructuring
effort, the Company reduced its work force by 53 employees.

         The following key members of the Company's  management left the Company
throughout 1997 and early 1998: (i) Jack W. Matz, Jr.,  Chairman of the Board of
Directors and Chief Executive  Officer and Paul R. Miller,  Director,  President
and Chief Operating Officer in July 1997; (ii) John H. Nugent, Director and Vice
President  Acquisition/Business  Development  in  August  1997;  (iii) J.  David
Darnell,  Director and Chief Financial Officer and Lynn Johnson, General Counsel
and Vice  President  in November  1997;  (iv) Kellie  Watts,  Assistant  General
Counsel in January 1998; and (v) George Trevino, Controller in February 1998.

LIQUIDITY AND CAPITAL RESOURCES

         The Company has been unable, since its inception,  to generate earnings
adequate to cover its fixed charges. On August 12, 1996, the Company completed a
private placement of $27,200,000 of 10% Convertible Notes due 2006 (the "Notes")
and on March 25, 1997, the Company completed a private placement of a $3,800,000
10%  Convertible  Debenture  due  2006  (the  "March  Debenture")  for a net  of
$3,230,000  on  terms  substantially  identical  to  the  terms  of  the  Notes.
Semi-annual  interest  payments were due on the Notes and the March Debenture on
February 15 and August 15, 1997.  However, in early August 1997, it became clear
that the Company had insufficient cash to make the required interest payment. On
August 13, 1997, the Company  completed a private  placement of a $5,000,000 10%
Convertible  Debenture due 2006 (the "August Debenture") for a net of $3,500,000
and amended the March  Debenture by the  attachment  of an allonge (the "Amended
March Debenture" and, collectively with the August Debenture, the "Debentures").
The terms of the  Debentures  are  substantially  identical to the Notes.  As of
November 19, 1997,  the Company's long term debt  attributable  to the Notes and
the Debentures was  $34,014,149,  with  $27,200,000  attributable  to the Notes,
$3,269,242  attributable to the March  Debenture and $3,544,907  attributable to
the August Debenture.

         In addition,  by  agreement  dated  December  26,  1996,  as amended on
February  12,  1997,  the Company  completed a line of credit  arrangement  with
Greyrock Business Credit  ("Greyrock"),  a division of NationsCredit  Commercial
Corporation  (the "Greyrock  Prepetition  Facility").  The Greyrock  Prepetition
Facility has a maximum availability of $10,000,000, with borrowings based on 80%
of eligible  accounts  receivable and inventory other than  receivables  arising
from  telecommunications  services  rendered  to  customers  by a  RBOC,  a Bell
operating  company,  a LEC,  a  credit  card  company,  or a  provider  of local
telephone services (the "Excluded Receivables"). The borrowings bear interest at
a  floating  rate of 2.5% above the  reference  rate of Bank of America NT & SA,
with a minimum  interest rate of 9% per annum and a minimum  interest  amount of
$10,000 per month.  The  borrowings are secured by all the assets of the Company
and its subsidiaries and the stock of the Company's  subsidiaries.  The Greyrock
Prepetition  Facility  had a maturity  date of December 31,  1997.  However,  as
discussed below,  the Company and Greyrock  entered into a  debtor-in-possession
financing  arrangement  after the Company filed for Chapter 11  protection  (the
"Greyrock  DIP  Facility"  and,   collectively  with  the  Greyrock  Prepetition
Facility,  the "Greyrock Facility").  Outstanding  borrowings under the Greyrock
Facility at November 19, 1997 were $3,274,350.54.

HOLIDAY AND SEASONAL VARIATIONS IN REVENUE

         To the extent that the Company's  customers  are  primarily  commercial
entities, the Company's business is affected by holiday and seasonal variations.
Since a substantial  portion of the  Company's  revenues are generated by direct
dial  domestic  long  distance  commercial  customers,  the Company  experiences
decreases in revenues  around holidays when  commercial  customers  reduce their
usage.  The Company's  fourth fiscal quarter ending  December 31, which includes
the  Thanksgiving,  Hanukkah,  Christmas  and New Year's Eve  holidays,  and the
Company's  first  fiscal  quarter  ending March 31,  historically  have been the
slowest  revenue  periods of the  Company's  fiscal year.  The  Company's  fixed
operating expenses, however, do not decrease during these quarters. Accordingly,
the Company  generally  experiences lower revenues and earnings in its first and
fourth fiscal quarters when compared with the other fiscal quarters.

REGULATION

         General

         The Company's  domestic long distance  telephone business is subject to
regulation at the federal level by the Federal Communications Commission ("FCC")
and at the state level by the Public Utility Commissions ("PUCs") of the various
states in which the Company  operates.  Pursuant to  regulation  by the FCC, the
Company's international business must maintain current tariffs for jurisdictions
where the Company services foreign customers.

     The FCC has  regulatory  jurisdiction  over  interstate  and  international
telecommunications  common  carriers like the Company.  Under Section 214 of the
Federal Communications Act, the FCC must certify a communications common carrier
Schedule   before  it  may  provide   international   services.   The  Company's
subsidiaries, Addtel, LDN, USC and NATC, have obtained Section 214 authorization
to provide international switched services by means of resale. The FCC has ruled
that  "non-dominant"  common  carriers,  like the  Company,  need not  apply for
Section 214 authorization for the provision of U.S. interstate services.

         In  addition  to its  certification  as a long  distance  carrier,  the
Company is an authorized reseller of local exchange service in Texas, California
and Kansas.

         Telecommunications Act of 1996

         The  Telecommunication  Act of 1996 (the  "Telecom  Act"),  among other
things,  permits the RBOCs to provide domestic and  international  long-distance
services  to  customers  located  outside of the RBOCs'  home  regions.  It also
permits a RBOC to  provide  domestic  and  international  long-distance  service
originating  within states in its region upon a finding by the FCC that the RBOC
has  satisfied  certain  criteria for opening up its local  exchange  network to
competition and that its provision of  long-distance  services would further the
public  interest;  and removes  existing  barriers  to entry into local  service
markets.  Additionally,  the Telecom  Act  changes  the manner in which  certain
interconnection  agreements  between incumbent local exchange carriers ("ILECs")
and carriers are  negotiated,  arbitrated and approved,  provides  procedures to
revise  universal  service  standards,  and imposes  penalties for  unauthorized
switching of customers.

         In implementing  the Telecom Act, the FCC issued an order  establishing
nationwide  rules designed to encourage new entrants to participate in the local
services  markets through  interconnection  with ILECs,  resale of ILECs' retail
services,  and use of individual and combinations of unbundled network elements.
These rules set the groundwork for statutory  criteria governing RBOC entry into
the long-distance  telecommunications  market. The FCC order was appealed to the
Eighth Circuit,  which, among other things,  vacated all of the FCC's nationwide
pricing  rules and the FCC's  requirement  that  unbundled  network  elements be
provided  on a combined  basis.  The United  States  Supreme  Court has  granted
certiorari to review the decision.

         Pursuant to the Telecom Act, the FCC has denied four applications filed
by three of the RBOCs seeking authority to provide  in-region  telephone service
originating and terminating  between local access and transport areas ("LATAs").
Three of the  denials  have been  appealed.  Certain  RBOCs  have also  raised a
constitutional challenge to the provision of the Telecom Act that grants the FCC
the  authority  to deny these  applications  and  restricts  RBOC  provision  of
inter-LATA long-distance  telecommunication  services in their local regions. On
December 31, 1997, the United States District Court for the Northern District of
Texas ruled that this  restriction  violates the Bill of Attainder Clause of the
U.S.  Constitution.  The District Court subsequently stayed its decision pending
appeal.

         The  Telecom  Act  also  provided  for FCC  review  and  reform  of the
Universal Service subsidies which, among other things,  allow consumers in rural
or other high cost areas access to  telecommunications  and information services
at rates comparable to those charged in urban areas.

         In 1997,  the FCC issued a series of orders that will reform  Universal
Service  subsidiary  allocations  and  it has  adopted  various  reforms  to the
existing rate structure for  interstate  access  services  provided by the ILECs
that are designed to reduce  access  charges,  over time,  to more  economically
efficient  levels and rate  structures.  These actions have been appealed by the
ILECs to federal  courts of appeals.  In addition,  several state  agencies have
started  proceedings to address the reallocation of implicit subsidies contained
in the access rates and retail service rates to state Universal Service funds.

         The Company  cannot  predict the ultimate  outcome of the challenges to
the orders issued by the FCC pursuant to the Telecom Act.

         The Buyer is and will be subject to the same  regulatory  scheme as the
Company. The Buyer will, therefore,  need to comply with the applicable laws and
obtain necessary approvals from the regulatory  authorities of each jurisdiction
in which it proposes to provide telecommunications  services. The Company cannot
express an opinion as to when and if the Buyer will receive such approval.

ITEM 1. B.  THE CHAPTER 11 CASES.

EVENTS LEADING UP TO THE CHAPTER 11 CASES

         The Company  undertook its acquisitions  with a view toward achieving a
certain economy of scale. However, the Company encountered  significant problems
in  implementing  the  consolidation  of its  operations  which were a necessary
predicate to achieving  this goal.  The delay in achieving this economy of scale
resulted in significant cash losses over past levels. As such, in July 1997, the
Company began the  implementation of a restructuring  plan to more closely align
the Company's expense levels with revenues.  The restructuring plan involved all
areas of the Company and  included a reduction in force and  reconfiguration  of
the  Company's  network  coupled  with the closing of  substantially  all of the
Company's outlying sales offices in leased office locations.

         The Company had experienced losses from continuing operations since its
inception,  with such losses of  $1,819,000,  $1,935,000  and $5,382,000 for the
fiscal years ended December 31, 1994, 1995 and 1996,  respectively.  As a result
of the  problems  in  implementing  the  consolidation  of its  operations,  the
Company's losses continued to increase,  with a loss from continuing  operations
of  $7,474,338  for the fiscal year ended  December 31, 1997.  In addition,  the
Company has incurred  losses of $630,000 for the period January 1, 1998 to March
31, 1998.

         In mid to late 1997,  the  Company  took a number of actions to address
its  increasingly  critical  financial  condition.  In  particular,  the Company
attempted  to find a merger  candidate  or to arrange a sale of the  business to
another telecommunications company. Although the Company received expressions of
interest,  it was unable to  consummate a  transaction,  and the Company  became
unable to comply with its financial obligations as they became due.

         As a result of cash  losses  from  continuing  operations,  significant
arrearages  with respect to the Company's  obligations to various of its service
providers  and vendors  existed  throughout  1997.  As of August 15,  1997,  the
Company  had  past  due  invoices  from   WorldCom,   Inc.   ("WorldCom"),   MCI
Communications,  Inc.  ("MCI") and other long line and local  exchange  carriers
(collectively, the "Service Providers") aggregating approximately $4,900,000. As
is standard in such contracts, the Service Providers have the right to terminate
services to the Company for nonpayment upon the expiration of limited periods of
time after written notice of termination.  In October and November 1997, several
of the Company's key Service Providers threatened to terminate various contracts
that are crucial to the Company's operations.  The Company was able, however, to
make interim payment  arrangements and, therefore,  temporarily  forestalled the
need for bankruptcy protection.  However, since any interruption in the services
provided to the Company by key Service Providers would have had an immediate and
profound  negative  effect on the Company's  ability to continue its operations,
the Company ultimately had no choice but to seek the protections of Chapter 11.

     As a result of all of the  foregoing,  on November  19,  1997,  the Company
filed for bankruptcy in the United States  Bankruptcy  Court for the District of
Delaware. Since the Petition Date, however, the Company has continued to operate
as a debtor-in-possession  subject to the supervision of the Bankruptcy Court in
accordance with sections 1107(a) and 1108 of the Bankruptcy Code. The Company is
authorized  to operate in the  ordinary  course of  business,  but  transactions
outside the ordinary course of business require  Bankruptcy  Court approval.  An
immediate effect of the filing of the bankruptcy  petition was the imposition of
the automatic stay under the Bankruptcy Code,  which,  with limited  exceptions,
enjoins the commencement or continuation of all collection efforts by creditors,
enforcement of liens against the Company and litigation against the Company. The
automatic stay will remain in effect throughout the bankruptcy case.

GENERAL

         On the Petition Date,  the Company filed  numerous  "first day motions"
which were  granted  after a hearing  before the  Bankruptcy  Court.  The orders
entered by the Bankruptcy  Court on or about the Petition Date  included,  among
others,   (i)  orders   authorizing   the   retention  of  attorneys  and  other
professionals,  (ii)  orders  authorizing  the Company to honor  obligations  to
employees  and  agents,  (iii)  orders  authorizing  the  continued  use of bank
accounts and business forms and the maintenance of their cash management system,
(iv) orders  authorizing  the Company's use of the cash  collateral that secured
its  obligations  to Greyrock in order to permit it to continue to make ordinary
course and other  approved  payments and (v) orders  approving  the Greyrock DIP
Facility,  which facility shall not exceed the lesser of (a)  $10,000,000 or (b)
the sum of (x) 80% of the amount of the Company's  defined eligible  receivables
plus  (y)  $1,276,031,  in the  form of a  revolving  credit  facility.  Amounts
advanced  pursuant to the Greyrock  DIP  Facility are entitled to  superpriority
administrative  expense  status,  are  secured  by a lien on all  assets  of the
Company's Chapter 11 estate, and are available to be used by the Company for its
working  capital  and other  general  corporate  purposes.  At May 1, 1998,  the
Company had outstanding  indebtedness  under the Greyrock Facility in the amount
of $3,305,746.

DEALINGS WITH SERVICE PROVIDERS

         As noted above,  as of the Petition Date,  the Company had  significant
arrearages to its various  Service  Providers.  Shortly after the Petition Date,
certain of these Service  Providers filed motions with the Bankruptcy Court each
seeking  (i)  authorization  to  terminate  its  contract  with the  Company and
immediately cease providing  telecommunication  services, (ii) immediate payment
for all  services  provided  from the  Petition  Date,  and/or  (iii) a security
deposit and advance payments for any additional services provided.

         The Company believed that any interruption in services to its customers
would have a catastrophic  effect on its business and would seriously  undermine
its ability to sell the business  within the context of the bankruptcy  case and
provide any  recovery  to  creditors.  The  Company  and the  Service  Providers
ultimately  negotiated  an interim  payment  arrangement  pursuant  to which the
Company was  required to make  advance  weekly  payments to the various  Service
Providers  based on an estimate of the  services to be provided in the  upcoming
week. If the Company failed to make any required weekly  payment,  after a brief
notice period,  the effected  Service  Provider could  terminate  service to the
Company without further order of the Bankruptcy Court.

         The initial interim payment  agreement,  which was embodied in an order
approved  by the  Bankruptcy  Court,  covered  the period  from  December  10 to
December 23, 1997.  Subsequent  orders (with certain  amendments)  extended this
initial  interim  payment  order  for  various  terms.  On  March  27,  1998 the
Bankruptcy  Court  approval the Fifth Interim  Payment Order which  provides for
continuation of the negotiated  interim payment  agreements.

EMPLOYEES AND ACCOUNTANTS

         At November 19, 1997, the Company employed  approximately  229 full and
part-time   employees.   However,  the  uncertainty  created  by  the  Company's
prepetition  financial  difficulties,  the  Chapter 11 filing and the attempt to
negotiate a sale of the  business  caused many  experienced  employees to become
concerned  about  their  futures  with the  Company  and to  become  targets  of
recruiting agencies and competitors.  The Company, therefore,  concluded that it
needed to create  incentive  programs  to entice  employees  to remain  with the
Company  and  to  avoid  departures  of  employees  crucial  to  its  continuing
operations.  As a result,  soon after the  Petition  Date,  the Company  filed a
motion with the  Bankruptcy  Court  seeking  authorization  for the  creation of
certain employee retention bonus and severance programs.  Although the incentive
plans proved somewhat beneficial,  the number of employees continued to decline.
Furthermore, after the transfer of operational control to EqualNet, 81 employees
were  terminated  effective  March 31, 1998. As of May 13, 1998, the Company had
approximately 48 full and part-time employees.

         The following key members of the Company's  management left the Company
throughout 1997 and early 1998: (i) Jack W. Matz, Jr.,  Chairman of the Board of
Directors and Chief Executive  Officer and Paul R. Miller,  Director,  President
and Chief Operating Officer in July 1997; (ii) John H. Nugent, Director and Vice
President  Acquisition/Business  Development  in  August  1997;  (iii) J.  David
Darnell,  Director and Chief Financial Officer and Lynn Johnson, General Counsel
and Vice  President  in November  1997;  (iv) Kellie  Watts,  Assistant  General
Counsel in January 1998; and (v) George Trevino, Controller in February 1998.

          On December 17, 1997, Price Waterhouse LLP, the Company's  independent
accountants,  resigned  as the  Company's  auditor.  Hein +  Associates  LLP was
retained by the EqualNet  Parties to conduct an audit, at their expense,  of the
Company prior to the Closing Date.

SALE OF THE COMPANY

     In light of the Company's operating cash needs on the Petition Date and the
uncertain prospects for obtaining financing, the Company was not optimistic that
it would be able to reorganize its business and emerge from Chapter 11. Instead,
the  Company  intended  to locate a purchaser  for the  business  and to sell it
within the context of the Chapter 11 case.  On December  23,  1997,  the Company
moved the Bankruptcy  Court for an order approving  procedures for the provision
of information, solicitation of bids and submission of offers in connection with
a sale of  substantially  all of the Company's  assets.  An order  approving the
procedures  to govern a proposed  sale was  entered by the  Bankruptcy  Court on
January 9, 1998 (the "Procedures Order").

         Pursuant  to  the  Procedures   Order,  the  Company   distributed  bid
solicitation  packages and entered into negotiations with a number of interested
parties in order to solicit  offers for the  purchase of the Company and for the
additional  financing  needed to fund operations and the advance payments to the
Company's  Service  Providers prior to the closing of a transaction.  On January
15,  1998,  the  Company  and  the  EqualNet  Parties  entered  into a  purchase
agreement, pursuant to which the Company agreed to sell substantially all of its
assets to the Buyer.

     Under  bankruptcy  law,  however,  the Company  was  required to conduct an
auction of its assets in order to obtain the  "highest and best" offer for them.
Therefore,  on March 4, 1998,  the Company  held an auction at which it received
three  proposals  for the  purchase  of  substantially  all of its  assets  (the
"Auction").  At the  conclusion  of the  Auction,  the Company and the  Official
Committee of Unsecured  Creditors (the  "Committee")  jointly  determined in the
reasonable  exercise of their business  judgment that the revised offer from the
EqualNet  Parties (the  "Revised  Offer") was the highest and best offer for the
Company's  assets.  The Company and the EqualNet  Parties entered into a revised
purchase agreement to reflect the Revised Offer (the "Purchase Agreement").

          After a hearing  on March 6, 1998,  the  Bankruptcy  Court  entered an
order  approving the Sale on March 9, 1998. The Company and the Buyer  currently
contemplate that the transaction will close in late June 1998.

THE BUYER

     The  Buyer,  a  Delaware  corporation,  is  a  wholly-owned  subsidiary  of
EqualNet,  a Texas  corporation.  EqualNet is a long-distance  telephone company
that, as of March 31, 1998, provides telecommunications service to approximately
30,000 customers  nationwide.  EqualNet markets its services  primarily to small
business customers with monthly long-distance bills of less than $1,000 and uses
independent  marketing  agents  and an  internal  sales  force  in  selling  its
services.  EqualNet  generated its sales volume primarily through its network of
independent marketing agents and through the acquisition of customer accounts of
other resellers. In early 1998, EqualNet entered into several related agreements
with the Willis  Group LLC,  a Texas  limited  liability  company  (the  "Willis
Group"), and MCM Partners,  a Washington limited  partnership.  These agreements
provided for a  recapitalization  of EqualNet and the acquisition by EqualNet of
certain telecommunications network assets and switches.

THE TERMS OF THE SALE

     Under the Revised Offer,  the Company agreed to sell  substantially  all of
its assets to the Buyer in exchange  for the  following  consideration:  (i) the
payment  and  discharge  by the Buyer of all  obligations  of the Company on the
Closing Date in respect of the outstanding  principal amount of, and all accrued
and unpaid  interest  on, the  debtor-in-possession  facility  to be provided by
EqualNet in an amount of up to $1,500,000 (the "EqualNet Facility"); (ii) a cash
payment in an amount  equal to the  excess of  $3,000,000  over the  outstanding
principal  amount  of, and all  accrued  and unpaid  interest  on, the  EqualNet
Facility on the Closing  Date;  (iii) a cash  payment in the amount of $472,500;
(iv) the  assumption of up to $1,000,000  of the Greyrock  Facility;  (v) a cash
payment equal to all amounts paid to satisfy  arrearages  for assumed  leases or
executory contracts,  if any; and (vi) shares of Series C Convertible  Preferred
Stock of EqualNet  equal to the  quotient of (A) 40% of the  annualized  Revenue
Amount, as defined in and adjusted pursuant to the Purchase  Agreement,  and (B)
$27.50.

         However,  if on the Closing Date, the Company owes less than $1,500,000
under the EqualNet Facility, then (i) the Company shall repay Greyrock an amount
of up to $300,000 and (ii) EqualNet shall issue to the Company, as agent for the
Company and its subsidiaries, a promissory note in an amount equal to the amount
repaid to Greyrock by the Company. In addition to the foregoing, pursuant to the
Purchase  Agreement,  the Company must,  on the Closing Date,  make a payment to
Greyrock of not more than $73,969.

         The  EqualNet  Parties also agreed to take  operational  control of the
Company  beginning  March 17, 1998 and, in connection  therewith,  to assume all
operating  losses of the Company  accruing on or after April 1, 1998 through the
Closing Date.

THE EQUALNET FACILITY

     In order for the Company to be able to continue to pay its operating  costs
pending  consummation  of the Sale to the Buyer,  EqualNet  provided the Company
with the EqualNet  Facility.  Without the EqualNet  Facility,  the Company would
have been  unable to  continue  operating  through  the  Closing  Date.  Amounts
advanced  pursuant  to the  EqualNet  Facility  are  entitled  to  superpriority
administrative  expense  status and are  secured to the extent  provided  in the
stipulation  setting  forth the terms of the  EqualNet  Facility.  The  EqualNet
Facility  was due to mature on May 31, 1998,  subject to automatic  renewals for
additional sixty (60) day periods, unless either party gives the other notice of
termination  at least fifteen (15) days prior to a scheduled  maturity date. The
EqualNet Facility was extended prior to May 31, 1998.

         Pursuant to the Bankruptcy  Court's approval of the EqualNet  Facility,
the liens securing the EqualNet  Facility are junior and  subordinate to (a) the
liens  securing the Greyrock DIP Facility,  (b) any  obligations  of the Company
under the Greyrock Prepetition Facility and (c) any payments made by Greyrock to
a Service Provider or to any third party in order to continue  operations during
foreclosure  of Greyrock's  interest in its  collateral.  On March 13, 1998, the
Bankruptcy Court entered an order approving the EqualNet Facility.  As of May 1,
1998,  $1,500,000  was  outstanding  under the EqualNet  Facility.  The EqualNet
Parties  have also made  payments  of  approximately  $1,000,000  on  account of
certain expenses chargeable to them pursuant to the Management Agreement.

THE TRANSITION TO EQUALNET

         For various  technical and  operating  reasons,  the  transition of the
Company's  customers to the Buyer's  network  takes  several  weeks to months to
accomplish.  Therefore,  in order to facilitate  the transition of the customers
and to limit the cost and expense borne by the Company through the Closing Date,
the Company and the EqualNet  Parties  entered  into a  Management  and Services
Agreement (the "Management  Agreement") on March 12, 1998, pursuant to which (i)
the EqualNet  Parties  agreed to take  operational  control of the Company as of
March  17,  1998 and (ii)  the  Company  agreed  to  provide  telecommunications
services to the EqualNet  Parties from the Closing Date until the  transition to
the Buyer of the  Company's  customers  is  completed.  On March 24,  1998,  the
Bankruptcy Court approved the Management Agreement.

         As contemplated  under the Management  Agreement,  the EqualNet Parties
took  operational  control of the Company as of March 17,  1998.  As part of the
transition to EqualNet,  the Company has begun to wind down its  operations,  to
vacate many of its leased spaces and to return  certain pieces of equipment that
are no longer needed.  Pursuant to the  provisions of the  Bankruptcy  Code, the
Company has  rejected  the real  property  and  equipment  leases  covering  the
premises  and  equipment  either  vacated  or  turned  over by the  Company.  In
particular, in April 1998, the Company reached an agreement with Siemens Telecom
Networks f/k/a Siemens  Stromberg-Carlson and a/k/a  Telecommunications  Finance
Group ("TFG") under which the Company  rejected the leases of its switches,  but
will be permitted to use the switches and certain computer  equipment at no cost
for various  periods of time.  The Company has also filed a motion to reject the
lease of its headquarters space (the "Headquarters  Lease") at Promenade Center,
but has entered  into a new lease for a smaller area in the same  building.  The
Company  also  terminated a number of employees  whose  services  were no longer
needed.

THE WIND DOWN

         The Company  anticipates that it will take several months to completely
wind down its business operations and to dispose of its remaining assets. During
this  period,  the Company will also need to review and resolve the claims filed
against it and bring any appropriate  recovery  proceedings under the Bankruptcy
Code.  Finally,  the Company will need to oversee the distribution of recoveries
under the plan of reorganization.

         The Company has appointed  Windle Ewing to head a team of employees who
will participate in the wind down process.

ASSETS AND LIABILITIES

         As required under  bankruptcy  law, the Company  filed,  on January 29,
1998, a Schedule of Assets and  Liabilities  (the  "Schedule")  and Statement of
Financial  Affairs  (the  "Statement")  after  receiving  one  extension  of the
originally   mandated  filing  date.  The  Schedule  and  the  Statement  report
information as of the Petition Date. The Company sought  authorization to file a
consolidated  Schedule and Statement for all debtors,  rather than the customary
separate reports for each debtor entity. The Company sought such relief based on
management's  assertion  that  the  Company's  books  and  records  had not been
maintained in a manner which would allow for individual Schedules and Statements
in a timely or cost effective  fashion.  The Bankruptcy  Court  authorized  such
relief by order dated January 13, 1998.

     In the Schedule,  the Company  listed assets of  $44,6265,937  comprised of
real and personal  property.  The Company listed  $9,157,535 in secured  claims,
$761 in unsecured  priority  claims and  $44,595,307  in  unsecured  nonpriority
claims.  These  prebankruptcy  liabilities total $53,753,603.  This statement of
liabilities may not include all claims against the Company as the Company listed
a large  number of priority and  nonpriority  unsecured  creditors  for whom the
Company was unable to provide a claim amount.  The Bankruptcy  Court set June 1,
1998 as the last day by which each  creditor of the Company must file a proof of
its claim  including a claim amount and designation of which debtor the claim is
asserted  against.  The  universe of  prebankruptcy  claims  against the Company
cannot be stated with  certainty  until all claims  filed by that date have been
recorded and reviewed.

THE PLAN OF REORGANIZATION

         The  Company  intends to draft a plan of  reorganization  (the  "Plan")
pursuant to which it will  distribute  to its  creditors the net proceeds of the
Sale and the  disposition  of any other  assets as well as any  recoveries  from
proceedings  brought  under the  Bankruptcy  Code.  The Company is  currently in
discussions with representatives of major creditors of the debtor parent holding
company  and  the  various  debtor  subsidiaries  regarding  Plan  concepts  and
distribution  issues.  The principal issues under discussion are (i) whether the
Company  and  its   subsidiaries,   or  any  combination   thereof,   should  be
substantively  consolidated and (ii) the appropriate  allocation of the proceeds
to be distributed  between and among the estates of each of the debtor entities.
The Company  currently has the exclusive right to file a plan of  reorganization
until June 18, 1998 and the exclusive  right to solicit  acceptances of it until
August 16, 1998.  The Company is seeking a 100 day  extension of these  periods,
which it expects will be granted by the Bankruptcy Court.

         Under  bankruptcy  law  a  plan  of  reorganization  must  provide  for
satisfaction of claims against a debtor according to a particular hierarchy. All
secured  claims and  claims  arising  during the course of the  Chapter 11 case,
including  professional  fees,  must be paid in full before  unsecured  priority
claims can receive any recovery. Likewise, all priority unsecured claims must be
satisfied before general unsecured claims can receive any distribution. Finally,
all claims must be paid in full before shareholders receive any return.

     Regardless of the outcome of the discussions with creditor representatives,
however,  based on the  anticipated  proceeds from the Sale, the  disposition of
remaining assets and any recoveries  obtained through  proceedings brought under
the Bankruptcy Code, the Company believes that general unsecured  creditors will
receive  substantially  less than a full  recovery on their  claims and that the
shareholders  of the Company will not receive any  distribution  under a plan of
reorganization.  Upon the  closing  of the Sale  and  confirmation  of a plan of
reorganization, the Company will liquidate and cancel all shares.

ITEM 2.  PROPERTIES.

         In  anticipation  of the closing of the Sale, the Company and the Buyer
have  been  conducting  a  review  of all  of the  Company's  owned  and  leased
properties in order to make a  determination  as to the continuing need for such
properties.

         Throughout  1997,  the  executive   offices  of  the  Company  and  its
subsidiaries were located on three floors in the Promenade Center in Richardson,
Texas. The Company occupied these premises under the Headquarters  Lease,  which
had a five year term  expiring in 2001. In light of the  anticipated  closing of
the Sale and the  transfer of  operational  control of the Company to the Buyer,
the Company no longer had the need for such  extensive  premises.  However,  the
Company  determined  that it would  continue to need  reduced  office  space for
several  months  while the  operations  of the  Company  were wound down and the
Chapter 11 cases  concluded.  As a result of discussions  with the  Headquarters
Lease  landlord,  the Company entered into an arrangement for a short term lease
of premises on one floor of Promenade Center (the "Short Term Lease"). The Short
Term  Lease  is for an  initial  term of 90 days,  with a month to month  option
thereafter.  In early May 1998, the Company filed a motion seeking authorization
to reject the  Headquarters  Lease and to enter into the Short Term  Lease.  The
Bankruptcy Court has not yet entered an order granting these requests.

         In addition,  in 1997 the Company had two separate leases for two areas
of office space in a building in Glendale,  California  ("Glendale Office").  In
March  1997,  the Company  and the Buyer  determined  that the Company no longer
needed all of the leased space in Glendale.  An order approving rejection of one
lease for the Glendale Office is pending before the Bankruptcy Court.

         The Company  leases  space in Dallas,  Denton,  Lubbock,  Plano and Van
Alstyne,  Texas, Phoenix,  Arizona and Los Angeles,  California for the switches
which route long  distance  calls.  In addition  to the  foregoing,  the Company
leases storage  facilities and parking spaces in Dallas,  Texas. The Company and
the Buyer have not yet made a  determination  as to the ultimate  disposition of
these leases.

         During 1997, the Company also leased space for sales offices in various
     locations in Arkansas, Arizona, Colorado, Kansas, Louisiana, New Mexico,
Oklahoma  and Texas.  These leases were all  terminated  prior to the Chapter 11
cases, or, pursuant to Bankruptcy Court order, subsequent to the Petition Date.

         In 1997, the Company owned their operator services and customer service
facilities  in Levelland,  Texas.  This property is included in the assets being
sold to the Buyer.  The Company also owns an office  building in Midland,  Texas
which is subject to a deed of trust and  vendor's  lien note  having  $91,509 in
principal amount due as of May 1998.  Throughout 1997, the Midland property was
leased to an unrelated third party. This property is not included in the sale to
the Buyer and the  Company  is engaged in  discussions  regarding  a sale to the
present tenant.

ITEM 3.  LEGAL PROCEEDINGS.

     The Company is presently  operating its business as a  debtor-in-possession
subject to the  jurisdiction of the Bankruptcy Court and subject to the Sale and
the Management  Agreement  discussed  above. The Company  currently  retains the
exclusive  right to file a plan of  reorganization  until  June 18,  1998 and to
solicit  acceptances of a plan of reorganization  until August 16, 1998, but the
Company is seeking a 100 day of extension of these periods which it expects will
be granted by the Bankruptcy Court. The Bankruptcy Court has set June 1, 1998 as
the last date by which  claims  against  the  Company  which  arose prior to the
Petition Date must be filed. Claims filed against the Company prior to this date
and certain other claims  brought  against the Company which are incident to the
Chapter 11 case will be resolved within the context of the Chapter 11 case.

         There was one material  legal  proceeding  pending  against the Company
prior to the  Petition  Date,  and one  action as to which the  Company  was the
plaintiff:

         On  July  23,  1997,  a suit  was  filed  against  the  company  by NTS
         Communications,  Inc.  in the 364  District  Court of  Lubbock  County,
         Texas,  Cause  No.  97-560,  640  (NTS  COMMUNICATIONS,   INC.  VS.  SA
         TELECOMMUNICATIONS, INC., D/B/A/ U.S. COMMUNICATIONS, INC., D/B/A/ LONG
         DISTANCE  NETWORK,  INC., AND D/B/A/  SOUTHWEST LONG DISTANCE  NETWORK,
         INC.). On August 6, 1997, the plaintiff  amended its original  petition
         to  add  USC,  LDN  and  Southwest  Long  Distance  Network,   Inc.  as
         defendants.  The suit was  filed by a  vendor  alleging  nonpayment  of
         telecommunications  services  provided  by such  vendor to the  Company
         under a contract  with the  Company in the  amount of  $864,436.10  and
         seeks such  amount  plus  interest  and  attorney's  fees.  The Company
         answered the complaint raising  affirmative  defenses.  Continuation of
         this  action has been  stayed as a result of the  Company's  Chapter 11
         filing.   Any  allowed  portion  of  the  claim  asserted  in  the  NTS
         Communications,  Inc. litigation should be a general unsecured claim in
         the Chapter 11 cases and, as such,  should be  compromised  pursuant to
         any plan of reorganization confirmed in the Company's bankruptcy case.

         The Company filed suit on January 23, 1996 against  Dickinson & Co., an
         investment banking firm  ("Dickinson"),  its parent,  Dickinson Holding
         Corp. and Polish  Telephone and Microwave  Corporation  ("PTMC") in the
         298th  Judicial  District  Court for Dallas  County,  Texas,  Cause No.
         96-00768-M (SA TELECOMMUNICAITONS,  INC. F/K/A SA HOLDINGS V. DICKINSON
         CO. & DICKINSON  HOLDINGS  CORP.  AND POLISH  TELEPHONE  CAN  MICROWAVE
         CORPORATION).  The  Company  has  alleged,  among  other  claims,  that
         Dickinson  intentionally  and willfully  breached its fiduciary duty to
         the Company under its financial  consulting  agreement with the Company
         and that it  interfered  with the  business  relationship  between  the
         Company  and PTMC in  conspiracy  with the  other two  defendants.  The
         Company  is  seeking  an  unspecified  amount of actual  and  exemplary
         damages and recovery of attorneys  fees.  The matter was  scheduled for
         trial on November 24, 1997. While discussions regarding a settlement of
         this  action  were  taking  place on or about  the  Petition  Date,  no
         settlement  was ever  finalized.  Continuation  of this action has been
         stayed as a result of the Company's bankruptcy filing.

         In addition to the foregoing, two actions were settled during 1997:

         On February 24, 1997, the parties  reached a settlement with respect to
         the  lawsuit  filed in the 101st  Judicial  district  court for  Dallas
         County, Texas, Cause No. 95-07136-E (SILVIO AVYAM V. SA HOLDINGS,  INC.
         AND NORTH AMERICAN TELECOMMUNICATIONS  CORPORATION), the terms of which
         were not  material  to the  Company.  As part of such  settlement,  the
         lawsuit  in  Dallas,  Texas  was  dismissed  on June  10,  1997 and the
         criminal  complaint  filed by Mr.  Avyam in Guatemala  City,  Guatemala
         against  NATC,  the  Company's  former  President  and Chief  Operating
         Officer and two other NATC employees was also dismissed.

         On September 17, 1997 the parties  reached a settlement of a suit filed
         in the Circuit  Court of the 20th Judicial  Circuit,  St. Clair County,
         Illinois  (THE  PEOPLE  OF THE  STATE OF  ILLINOIS  VS.  LONG  DISTANCE
         NETWORK, INC.), Cause No. 96CH394, the terms of which were not material
         to the Company.  The Company entered into a consent judgment  ("Consent
         Judgment")  resolving the  allegations  that the Company had engaged in
         unfair and  deceptive  acts or  practices  in the  conduct of trade and
         commerce in violation of the Illinois  Consumer Fraud Act.  Pursuant to
         the Consent  Judgment,  the Company  agreed to ensure that it would not
         engage  in  the  violative   practices  alleged  in  the  future,  make
         restitution  for past acts, if necessary,  and pay a fine in the amount
         of $35,000 to the State of Illinois.

         In  addition  to the  foregoing,  within the  context of the Chapter 11
cases,  certain of the Service  Providers filed motions  seeking  termination of
their  contracts with the Company as well as other forms of relief.  In general,
prosecution of these motions has been stayed for so long as the Company complies
with the provisions of the Interim Payment Orders.  However,  certain components
of the motions have been argued  before the  Bankruptcy  Court and are currently
sub judice.  The Service  Providers'  termination of service to the Company as a
result of a ruling in their  favor would have a material  adverse  effect on the
Company's ability to continue  operations,  and, therefore,  upon the closing of
the Sale to the Buyer.

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

          At the Annual Meeting of  Stockholders of the Company on May 29, 1997,
holders of  12,372,995  shares of the  Company's  Common  Stock were  present in
person or by proxy,  constituting a quorum.  The proposals  described below were
voted on by such stockholders of the Company as follows:

(1)  A proposal  to elect four (4)  directors,  for a  three-year  term or until
     their respective successors are elected and qualified,  as follows: John Q.
     Ebert,  Dean A. Thomas,  John H. Nugent and Barry J.  Williams,  M.D.  Such
     proposal was approved as follows:

Nominee                          For             Against          Abstain
- -------                          ---             -------          -------
John Q. Ebert*                 12,272,250         21,179          79,570
Dean A. Thomas                 12,260,700         32,425          79,570
John H. Nugent**               12,272,100         21,325          79,570
Barry J. Williams, M.D.        12,265,600         27,825          79,570

  *  Mr. Ebert resigned from the Board of Directors effective in July 1997.

  ** Mr. Nugent resigned from the Board of Directors effective in August 1997.

(2)  A proposal to approve and adopt certain  amendments  to the Company's  1994
     Employee Stock Option Plan. Such proposal was approved as follows:

               For              Against         Abstain
              4,014,142         589,128         27,305

(3)  A  proposal  to  ratify  the  Board  of  Director's  appointment  of  Price
     Waterhouse LLP as independent  public  accountants  for the Company for the
     fiscal year  ending  December  31,  1997.  Such  proposal  was  approved as
     follows:

               For               Against        Abstain
            12,309,295            51,450         12,250


Price Waterhouse LLP resigned as independent  public accountants for the company
as of December  17,  1997.  Hein +  Associates  LLP was retained by the EqualNet
Parties to conduct  an audit,  at their  expense,  of the  Company  prior to the
Closing Date.

                                     PART II

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

         For most of 1997,  the Common  Stock was traded on the Nasdaq  SmallCap
Market tier of the Nasdaq  under the symbol  "STEL."  However,  effective on the
close of business on November  11,  1997,  the Company was  notified  that it no
longer  met  Nasdaq  maintenance  requirements,  and its  Common  Stock had been
excluded from further Nasdaq trading.  Instead,  quotations for the Common Stock
were available only on the OTC-Bulletin Board and the pink sheets.

         Based on the  anticipated  proceeds from the Sale,  the  disposition of
remaining assets and any recoveries  obtained through  proceedings brought under
the Bankruptcy Code, general unsecured creditors will receive substantially less
than a full  recovery on their claims and the  shareholders  of the Company will
not receive any distribution under a plan of reorganization. The market that has
developed for the Company's Common Stock on the OTC-Bulletin  Board and the pink
sheets is not sponsored or supported by the Company.

         High and low stock prices and dividends for the last two years were:

FISCAL QUARTER           STOCK PRICE:   STOCK PRICE: LOW      DIVIDEND PAID PER 
- --------------           ------------   ----------------      -----------------
                              HIGH                              COMMON SHARE
                              ----                              ------------
First Quarter 1996            $2.59           $2.03                None
Second Quarter 1996           $3.84           $2.16                None
Third Quarter 1996            $2.66           $2.00                None
Fourth Quarter 1996           $2.16           $1.44                None
Fiscal Year 1996              $3.84           $1.44                None
First Quarter 1997            $1.688          $1.156               None
Second Quarter 1997           $1.625          $0.813               None
Third Quarter 1997            $1.063          $0.156               None
Fourth Quarter 1997           $0.50           $0.0156              None
Fiscal Year 1997              $1.688          $0.0156              None


         The Company has not declared or paid cash dividends on its Common Stock
since  inception.  On May 14, 1998,  the last  reported sale price of the Common
Stock as reported on the OTC-Bulletin  Board and the pink sheets was $0.0600 per
share and there were approximately 480 holders of record of the Common Stock on
such date.

          Dividends on the  Company's  outstanding  Series A Stock accrue at the
rate of $0.72 per share per annum and are  payable in kind in the form of Series
A Cumulative Convertible Stock or cash. No dividends were declared on the Series
A Stock during 1997.



ITEM 6. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION.

Results of Operations

         The  following   table  sets  forth  certain  items  in  the  Company's
Consolidated  Statements  of  Operations as a percentage of its revenues for the
years ended December 31, 1995, 1996 and 1997.
<TABLE>
<CAPTION>


                                                                        Years Ended December 31,
<S>                                                        <C>                  <C>                   <C> 
                                                           1995                 1996                  1997
Operating revenue                                          100%                 100%                  100%
Cost of revenue                                              68                  63                    89
                                                    -        --          -       --           -        --
Gross Profit                                                32                   37                    11
Operating Expenses:
General and administrative                                  32                   31                    57
Depreciation and amortization                                6                    8                    12
Impairment of long-lived asset values                        0                    0                    66
Nonrecurring network reconfiguration costs                   0                    2                     0
Nonrecurring restructuring and integration costs             0                    6                     0
                                                    -        -           -        -           -         -
Loss from continuing operations before other                (6)                 (10)                 (124)
Other income (expense)                                      (3)                 (5)                   105
                                                            ---                 ---                   ---
Loss from continuing operations                             (9)                 (15)                  (19)
Loss from discontinued operations                          (22)                   0                     0
Extraordinary net gain on extinguishment of debt             0                    4                     0
                                                    -        -           -        -           -         -
Net loss                                                   (31)                 (11)                  (19)
                                                           ----                 ----                  ----
Net cash provided by (used in) operating            $(1,224,486)         $   635,390          $(21,868,058)
activities
Net cash used in investing activities               $(7,141,820)         $(3,172,528)         $ (1,066,698)
Net cash provided by financing activities           $ 8,858,613          $16,073,866          $  8,802,785
Net loss                                            $(6,465,963)         $(4,054,515)         $ (7,474,338)

</TABLE>

<PAGE>

Year Ended December 31, 1997 Versus Year Ended December 31, 1996

          Revenues increased $4,172,510, or 11%, from $35,668,502 in fiscal 1996
to  $39,841,012  in  fiscal  1997.  The  number  of  minutes  billed   increased
73,000,000,   or  41%,  from  approximately   179,000,000  minutes  in  1996  to
approximately 252,000,000 minutes in 1997.

         The overall increase in revenue was primarily due to the acquisition of
Addtel as of November 1, 1996,  which  accounted for  $17,473,000 in fiscal 1997
revenues  compared to  $5,299,000  in fiscal  1996.  Increases  in  consolidated
revenues  from  Addtel  operations  were  offset by a decline  of  approximately
$8,000,000 in revenues from all other  sources.  Minutes  billed from non Addtel
sources  declined by only 18,000,000  minutes,  from  approximately  157,000,000
minutes  in 1996 to  approximately  139,000,000  minutes in 1997.  However,  the
average rate per minute  declined  from $.19 per minute at the beginning of 1997
to $.12 per minute in December 1997.

         A principal factor in the decline of the Company's average billing rate
per minute was the sale of NATC, a subsidiary that generated monthly billings of
approximately  100,000  minutes  at an  average  rate of $1.37 per  minute.  The
Company also lost revenue from  operator  services  billings in August 1997 that
generated  approximately  500,000  minutes  per  month at $.50 per  minute.  The
Company  also  suffered  a drop in its  retail  minutes  throughout  1997 due to
attrition.  The  cumulative  effect  of this loss was  approximately  2,000,000
minutes per month at an average rate of $.17 per minute.

         Gross profit decreased from $13,138,274 in fiscal 1996 to $4,441,872 in
fiscal 1997. The $8,696,402  decrease was attributable to several  factors.  For
example,  the Company  experienced  a change in its ratio of retail to wholesale
business from 85%/15% to 70%/30% in 1997.  Gross  margins are usually  higher on
retail  business  than on  wholesale.  Also,  the  following  factors  should be
considered  regarding  the  reported  balance  of  cost  of  sales  for  1996 of
$22,530,228:  1) approximately $1,500,000 in line costs was included in accounts
receivable at December 31, 1996,  principally due to disputed  costs,  that were
charged  to cost of sales in 1997  after it  became  clear  that  they  were not
collectible;  2) $806,436 of line costs  related to Addtel was  reclassified  as
non-recurring  costs in the 1996  statement  of  operations;  and 3) in 1996 the
Company capitalized $2,489,106 of line costs related to bringing new switches on
line, including the costs of testing and integration of new circuits.

     General and administrative expenses increased $11,642,365, from $10,927,890
in fiscal  1996 to  $22,570,255  in fiscal  1997.  The  increase  was  primarily
attributable to the additional costs associated with the  newly-acquired  Addtel
operations  and the effect of the  Company's  bankruptcy  filing.  Approximately
$6,284,000  of  charges,  $3,039,401  of which were for  professional  fees that
included  estimated  amounts  projected  through the wind down of the Company in
1998,  were directly  related to the  bankruptcy  and the Company's  decision to
change from a going concern basis to a liquidation basis accounting. A charge of
$3,120,219  was recorded in 1997 to write-off  deferred debt issuance costs plus
prepaid  expenses  that have no future value on a liquidation  basis,  to adjust
inventory to net  realizable  value in liquidation  and to recognize  additional
capital lease obligations due pursuant to bankruptcy regulations.

     Depreciation  and  amortization  increased  $1,841,788,  from $2,861,900 in
fiscal 1996 to $4,703,688 in fiscal 1997. The increase was  attributable  to the
additional  depreciable  assets added by acquisitions  in 1996.  Addtel and FCLD
were acquired in 1996 and the assets  purchased were  depreciated for two months
and four months, respectively, in 1996.

         The Company recorded an impairment of long-lived  assets of $26,554,261
in fiscal 1997. No  corresponding  impairment  was recorded in fiscal 1996.  The
impairment  was recorded in late fiscal 1997 to reduce the  carrying  amounts of
long-lived  assets to their  estimated  values.  The primary assets for which an
impairment   was  recorded  were  excess  of  cost  over  net  assets   acquired
($20,215,000), and property and equipment ($6,100,000).

     Interest expense  increased  $3,381,688,  from $2,129,876 in fiscal 1996 to
$5,511,564 in fiscal 1997.  The increase was primarily due to (1) the additional
interest expense  associated with the increases in total debt with the issuances
of convertible notes and subordinated  debentures in August 1996, March 1997 and
August  1997,  as  described  above,  and (2) a charge to  interest  expense  of
$1,986,000  in fiscal  1997 for the  difference  between  the face amount of the
$8,800,000 of debentures issues in 1997 and the $6,814,000 of proceeds.

         The Company  recorded  other  income of  $47,283,136  in fiscal 1997 to
reduce liabilities as of December 31, 1997 to the estimated liquidation value of
assets at that date.  This entry was necessary as part of the change in basis of
accounting from the going concern basis to the liquidation  basis as of December
31,  1997.  There  was no  corresponding  entry  in the  fiscal  1996  financial
statements.

Year Ended December 31, 1996 Versus Year Ended December 31, 1995

          Revenues  increased  $14,920,481,  or 72%, from $20,748,021 in 1995 to
$35,668,502 in 1996. Revenue minutes increased approximately  82,000,000, or 85%
from approximately 97,000,000 in 1995 to approximately 179,000,000 in 1996.

          On a pro forma basis, as though the acquisition of USC occurred at the
beginning  of  1995,  revenues  and  minutes  for  1996  increased  24% and 29%,
respectively,  compared with pro forma revenues of $28,695,683 or  approximately
139,000,000  revenue minutes for 1995. Revenue growth for 1996 was also impacted
by the FCLD acquisition which contributed  $1,049,504 and the Addtel acquisition
which  contributed  $2,057,176  in retail  revenue and  $3,241,667  in wholesale
revenue. Operator services,  wholesale (excluding Addtel) and international call
back business revenues  increased by $257,335 from 1995 to 1996;  however,  as a
percentage  of total  revenues,  declined  from 35% in 1995 to 21% in 1996.  The
Company's  marketing  strategy  continued to be the aggressive  marketing of its
"1+" services, which had a higher gross profit margin, and the de-emphasizing of
operator  services,  wholesale  (excluding  Addtel) and international  call back
business which were less profitable product lines.

     The Company planned on phasing out the wholesale  business  obtained in the
Addtel  acquisition  by the end of the  second  quarter of 1997.  The  wholesale
business was  substantially  less profitable than the retail business and bore a
higher credit risk.

         Gross  profit  increased  by  $6,506,366  from  $6,631,908  in  1995 to
$132,138,274  in 1996. The gross profit margin  increased by 5% from 32% in 1995
to 37% in 1996. This increase was primarily  attributable to the integration and
operation of the  Company's  network  coupled with an increased  number of calls
originating  and terminating on the network more than offsetting the unfavorable
impact of the circuit  availability  problems  experienced  during the third and
fourth quarters of 1996, as discussed under  "Liquidity and Capital  Resources."
Additionally, there has been an overall improved call mix with the higher margin
"1+" traffic  comprising  a larger  percentage  of total  traffic than the lower
margin operator service and wholesale traffic.  Negatively  impacting the margin
was the $3,241,667 of wholesale revenue from the Addtel  acquisition which has a
4% gross profit margin.

     General and administrative  expense increased by $4,449,496 from $6,478,394
in 1995 to $10,927,890 in 1996, and as a percentage of revenues,  decreased from
32% in 1995 to 31% in 1996.  The  increase in total  general and  administrative
expense was attributable to additional growth and acquisitions in 1996. However,
the full  impact of  general  and  administrative  expense  reductions  from the
integration  of FCLD and Addtel  would not be  realized  until this  process was
completed.  The  decrease as a  percentage  of revenues  reflected  management's
continued focus on cost containment.

         Depreciation  and  amortization  expense  increased by $1,574,675  from
$1,287,225  in 1995 to  $2,861,900  in 1996,  and as a  percentage  of revenues,
increased  from 6% in 1995 to 8% in 1996.  This  increase  resulted  from higher
depreciation and amortization charges arising from the acquisitions of USC, FCLD
and Addtel,  and increased  depreciation  from the  acquisition of switching and
other network equipment.

         During the fourth  quarter of 1996,  the  Company  incurred an $806,436
nonrecurring  charge to operations  related to reconfiguring  its network.  This
reconfiguration  included  (i) the  deployment  of two  additional  switches  to
enhance the  efficiency  of the  network,  (ii) the  addition of a number of new
circuits  throughout the Company's service area, and (iii) the planned expansion
of the network to the west coast. The combination of these factors  necessitated
the Company to take its network down for a period of time,  thus  increasing the
volume of lower margin off-net traffic.

         During   1996,   the  Company   incurred  a   $2,015,506   nonrecurring
restructuring and integration charge to operations comprised of (i) $227,201 for
restructuring   the  Company's   sales   organization,   (ii)   $1,224,511   for
discontinuing  the Company's  international  call back product  line,  and (iii)
$543,794 for integration of the FCLD and Addtel acquisitions during 1996.

     The $227,201 sales  restructuring  charge  represents  excess and duplicate
costs in the fourth  quarter of 1996 arising from  restructuring  the  Company's
sales  organization from a predominant single sales channel direct approach to a
more cost effective four channel approach  consisting of (i) direct sales,  (ii)
telemarketing,  (iii) agents,  and (iv) mass marketing.  Major customer accounts
continued to be solicited by direct sales  efforts.  The  preponderance  of this
charge was  comprised  of salary and benefit  costs  associated  with  headcount
reductions.  The $1,244,511 charge for discontinuing the Company's international
call back product line was principally  comprised of employee  associated  costs
and reserves for  uncollectible  accounts  receivable.  The $543,794  charge for
integration of the FCLD and Addtel  acquisitions  was  principally  comprised of
costs   associated  with  excess  and  duplicate   personnel   reductions.   The
integrations  of FCLD and Addtel were expected to be completed by March 31, 1997
and June 30, 1997 respectively.

         During 1995,  the Company  incurred a $143,558  nonrecurring  charge to
operations related to the discontinuation of its  non-telecommunication  Russian
ventures.  This  charge  was made for costs  associated  with  winding  down the
affairs  of  these  ventures  including  termination  costs,  collectibility  of
receivables, and write-down of certain assets.

         The Company  incurred a loss from  continuing  operations  before other
income (expense) of $1,277,110 in 1995 versus a loss from continuing  operations
before other income (expense) of $3,473,458 in 1996. This increase was primarily
attributable  to  the  nonrecurring  charges  and  increased   depreciation  and
amortization expense, partially offset by improved gross profit margins.

          The Company had net other  expense of $658,111 in 1995 compared to net
other  expense of  $1,908,701  in 1996.  This  increase was  primarily due to an
increase in interest expense from $682,796 to $2,129,876 related to the offering
of the Notes in August 1996.

         The Company recorded a loss from  discontinued  operations before other
income  (expense) of $4,530,742 in 1995.  The provision for operating  losses of
the  discontinued  operations  during  the  phase-out  period was  increased  by
$475,000 in 1995. The $150,000  reserve  established at December 31, 1994 became
inadequate  due to  unforeseen  delays in the  proposed  spin-off  of  Strategic
Abstract & Title  Corporation  ("SATC") and the ultimate  decision to cancel the
spin-off  and  sell the  subsidiary  after  the  death of  SATC's  president  in
September  1995.  On February  29,  1996,  SATC was sold to a key member of SATC
management  for a $500,000 note,  payable over ten years bearing  interest at 7%
per annum.  At December 31, 1995,  the Company  recorded an  impairment  loss of
$4,055,742,  including a reserve against the note, to reflect the net realizable
value of SATC. This amount was a noncash charge against earnings.

         The  Company  recognized  a net  gain  (made up of two  components)  on
extinguishment of debt of $1,327,644 for 1996. The first component was a gain on
extinguishment  of debt of $2,149,191  relating to the  Company's  redemption of
securities  issued in connection  with the USC  acquisition  for an aggregate of
843,023 shares of the Company's Common Stock and $308,500 of cash. This gain was
recognized in the second quarter of 1996. These securities redeemed included (i)
notes having an aggregate principal amount of $3,150,000 and bearing interest at
11% per  annum,  (ii) an  aggregate  of  125,000  shares of Series B  Cumulative
Convertible  Preferred  Stock, and (iii) a warrant which was exercisable into an
aggregate of 1,050,000 shares of the Company's Common Stock at any time prior to
July 31, 2000 at a per share price of $1.25.  The second component was a loss on
extinguishment of debt of $821,547  relating to the Company's  redemption of its
$2,000,000  principal amount of convertible  debentures from the proceeds of the
offering  of the Notes which was  incurred  in the third and fourth  quarters of
1996.

         The Company  incurred a net loss of  $6,465,963  in 1995 as compared to
$4,054,515 in 1996. This  improvement is primarily  attributable to the one-time
net extraordinary gain on extinquishment of debt,  improved profit margins,  and
the absence of a discontinued operations charge in 1996, partially offset by the
nonrecurring charges,  increased interest expense and increased depreciation and
amortization expense.

Liquidity and Capital Resources

         The Company's  initial entry into the  telecommunications  business was
the result of the acquisition of North American  Telecommunications  Corporation
in 1991. Growth of the Company's customer base and business  operations has been
accomplished  through  acquisitions  of  assets  and  entities  engaged  in  the
telecommunications  business.  In  1994  and  1995,  the  company  acquired  two
switchless  resellers of long distance  services.  Using a strategy of growth by
acquisition resulted in 1996 purchases of one switched reseller,  two switchless
resellers  and  a  third  party  customer  verification   services/telemarketing
company.

         The  aforementioned  acquisitions  had an aggregate  purchase  price of
approximately $25 million,  which the Company initially  financed with bank debt
of $7  million,  common  stock  purchase  obligations  of $2.9  million and $2.1
million of subordinated debentures. In August 1996, the $7 million of bank debt,
$2.1 million of debentures and the $2.9 million stock purchase  obligation  were
paid from proceeds of a $27.2 million  private  placement of convertible  notes.
The balance of the $25.4  million  netted from the sale of the notes was used to
complete the 1996 acquisitions described above.

         The  utilization  of  long-term  debt as a source of capital to finance
acquisitions resulted in adding $2.8 million in 1996 of annual fixed charges for
interest due on the $27.2 million of notes payable. The Company has historically
relied  upon  external  sources of capital to meet its ongoing  working  capital
needs.  Since its inception,  the Company has not been able to generate a profit
from its business activities or earn sufficient gross margins to cover its fixed
charges. The operating deficit totaled approximately $9.1 million for the fiscal
years ended  December 31,  1994,  1995 and 1996.  In fiscal 1997,  approximately
$21.9  million  was  used  by  operations   despite  the   implementation  of  a
restructuring  plan in July  1997 that  focused  on the  reduction  of costs and
expenses.

     Without  sufficient  internal  sources  of  liquidity  from  its  operating
activities,  the Company  had  significantly  eroded its equity  position by the
beginning of 1997. The resulting  debt/equity  ratio  significantly  reduced the
possibility  of attracting  any form of equity  capital or financing tied to the
Company's  equity  securities.  A credit  facility was  completed  with Greyrock
Business  Credit by agreement  dated December 26, 1996, as amended  February 12,
1997,  which gave the Company new borrowing  capacity of $4 million  against its
accounts receivable.  In February 1997,  approximately $1.4 million was borrowed
from this  facility  to pay the  semi-annual  interest  payment due on the $27.2
million notes payable.

         Two additional private placements of debentures,  $3.8 million in March
1997 and $5.0 million in August 1997,  generated net proceeds after discounts of
$6.73 million.  The Company used  approximately  $1.5 million to pay semi-annual
interest  payments  due in  August  1997,  repaid  $1.5 on the  Greyrock  credit
facility   and   used   the   balance   of  the   proceeds   to   meet   working
capital/operational  needs. In November 1997, the Company had to seek protection
under Chapter 11 of the Federal Bankruptcy Code.

     Certain of the Company's existing  obligations and administrative  expenses
incurred  after  the  filing  of the  bankruptcy  petition  have  been paid from
accounts   receivable   remittances   not  applied  to  the  Greyrock   Facility
(approximately 20 %), available  borrowing capacity on the Greyrock Facility and
from a $1.5 million  debtor-in-possession  lending  arrangement  with  EqualNet,
which has agreed to purchase the Company's  customer base and existing  business
operations. As of April 1, 1998 the purchaser has assumed responsibility for the
Company's business operations.

         Upon  completion of the  aforementioned  transaction,  the Company will
receive cash and preferred  stock of  approximately  $4,000,000 to pay remaining
administrative expenses and priority claims. Any remaining cash or stock will be
distributed to the holders of pre-petition claims against the Company. EqualNet,
the purchaser of Company's  assets,  will assume the obligations of the Greyrock
Facility.  The Company expects to complete a liquidation of its remaining
assets  in  connection  with  distributions  to  creditors  as  required  by the
Bankruptcy Court.

ITEM 7.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         See consolidated financial statements starting on page F-3.

ITEM  8.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.

          On December 17, 1997, Price Waterhouse LLP, the Company's  independent
accountants,  resigned  as the  Company's  auditor.  Hein +  Associates  LLP was
retained by the EqualNet  Parties to conduct an audit, at their expense,  of the
Company prior to the Closing Date.

         During the last two fiscal years,  and any  subsequent  interim  period
through  December 17, 1997,  no  disagreements  existed  between the Company and
Price  Waterhouse  LLP on any  matter of  accounting  principles  or  practices,
financial  statement   disclosure,   or  auditing  scope  of  procedure,   which
disagreements,  if not resolved to the  satisfaction  of the former  accountant,
would  have  caused  it  to  make   reference  to  the  subject  matter  of  the
disagreements,  in connection with its report on the financial  statements,  nor
have there been any  reportable  events (as defined  under  Regulation  S-K item
304). The reports of Price  Waterhouse  LLP on the financial  statements for the
past two fiscal years  contained no adverse opinion or disclaimer of opinion and
were not  qualified or modified as to opinion and were not qualified or modified
as to uncertainty, audit scope or accounting principle.

                                    PART III

ITEM 9.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         At May 1, 1998,  the  executive  officers and  directors of the Company
were as follows:

Howard F. Curd                   33      Director (since 1995), Chairman
Igor I. Mamantov                 56      Director (since 1993)
Dean A. Thomas                   78      Director (since 1992)
Barry J. Williams, M.D.          53      Director (since 1992)
Pete W. Smith                    43      Director (since 1993)
Thomas L. Cunningham             55      Director (since 1995)
Reuben F. Richards               41      Director (since 1996)
Albert B. Gordon, Jr.            56      Interim Chief Executive Officer (since 
                                         November 1997)
Dennis Lee Gundy                 53      Senior V.P. and General Manager of 
                                         Operations


         The following is a  description  of the business  experience  and other
matters concerning the Company's executive officers and directors.

          HOWARD F. CURD was elected as a director  of the Company in  September
1995 and became Chairman of the Board in July 1997. Mr. Curd is President,  CEO,
Director and shareholder of Jesup & Lamont Group  Holdings,  Inc., a diversified
financial  holding  company.  Jesup  &  Lamont  Group  Holdings,  Inc.  operates
primarily  through its two  operating  subsidiaries,  Jesup & Lamont  Securities
Corporation,  a fully  registered NASD  broker/dealer,  and JLCM, a full service
investment bank and financial advisory company. Mr. Curd is Chairman,  President
and CEO of Jesup & Lamont  Securities  Corporation  and a Managing  Director  of
JLCM. He has held such positions for more than five years.

          IGOR I.  MAMANTOV  was  appointed  Vice  President  of the  Company in
October 1992,  became President of Baltic  States/CIS  Ventures,  Inc., a wholly
owned subsidiary of the Company, in November 1992 and was appointed to the Board
of  Directors  of the  Company in July 1993.  Mr.  Mamantov  also served as Vice
President - Corporate  Development,  a position  from which he resigned in 1997.
From  1987  to  1992,  Mr.  Mamantov  had  been  consulting  others  in  product
development  and  distribution  in the  Eastern  European  markets  through  his
company, Dallas International Marketing,  Inc. Prior to organizing this company,
Mr. Mamantov was associated with Ideal Industries, Inc., Parker Pen Company, and
Ridge  Tool  Company,  managing  and  developing  their  foreign  marketing  and
distribution divisions.

          DEAN A. THOMAS was elected as a director of the Company in March 1992.
Mr. Thomas is a retired insurance  executive and actuary and was associated with
Lincoln National Life Insurance  Company in various  management  capacities.  He
retired in 1983 as a Vice  President of Lincoln  National Life after 40 years of
service.  Since 1983,  Mr.  Thomas has been active as a business  consultant  to
insurance companies and others.

          BARRY  J.  WILLIAMS,  M.D.  has  served  as a member  of the  Board of
Directors of the Company since March 1992. Dr. Williams is a family practitioner
in  Plano,  Texas  and has  served  as Vice  President  of  Medshare,  Inc.,  an
international  medical software development and sales company since January 1993
and served as President of Plano  Physicians  Group,  Inc. from 1989 to 1995. In
addition to being the former  Chief of Staff of HCA Medical  Center of Plano and
Vice Chairman of the Board of Trustees,  Dr. Williams has served on the Board of
Directors of Koewell Oil & Gas Corp.,  Strategic  Industries,  Inc., United City
Corporation and West Plano Medical Center, Inc.

          PETE W. SMITH was elected to the Board of  Directors of the Company in
July  1993.   Since  1971,   Mr.  Smith  has  been  the  President  of  Spectrum
International  Corp.,  a distributor of tools,  test  equipment and  maintenance
related products in the electronics and telecommunications industries. Mr. Smith
has also been  President of PulseTech  Products  Corp., a distributor of battery
enhancement devices, since August 1994.

          THOMAS L.  CUNNINGHAM,  was elected to the Board of  Directors  of the
Company in July 1995.  Since January 1, 1997 and from  September  1991 to August
1992 and during April 1995,  Mr.  Cunningham has been a  self-employed  business
consultant and corporate director operating as Cunningham Enterprises.  From May
1995 through December 1996, Mr.  Cunningham was employed as a vice president and
senior  investment  research  analyst  at  Rauscher  Pierce  Refsnes,   Inc.,  a
subsidiary  of Interra  Financial,  Inc.  From January  1993 to March 1995,  Mr.
Cunningham was employed as a securities analyst at William K. Woodruff & Company
Incorporated.  From August 1992 to January  1993,  he served as Chief  Operating
officer of Healthcare Billing Management,  Inc., Medical Infusion  Technologies,
Inc.  and  fifteen  additional   privately-owned  related  entities  engaged  in
providing  outpatient  infusion  services to oncology  patients.  From June 1963
(partner since 1979) to September 1991, he was associated with Ernst & Young and
predecessor  "Ernst"  firms.  Mr.  Cunningham  has been a director of Bluebonnet
Savings Bank FSB,  Dallas,  Texas,  a federally  chartered  savings bank that is
privately owned, since December 1991. He is a member of the National Association
of  Corporate  Directors.  Mr.  Cunningham  is licensed  as a  Certified  Public
Accountant and under NASD Series 24, Series 7, and Series 63.

          REUBEN F. RICHARDS,  was elected as a director of the Company in March
1996.  Mr.  Richards has been  President and Chief  Executive  Officer of EMCORE
Corporation,  a publicly held compound  semiconductor  technology  and equipment
manufacturing  company since October 1995. Mr. Richards has been Senior Managing
Director of JLCM since June 1994.  From  January  1991  through  June 1994,  Mr.
Richards was a principal of Hauser Richards & Co., Inc., an investment firm.

          ALBERT B.  GORDON,  JR., a principal  at Jay Alix &  Associates  since
August 1995, was appointed by the Bankruptcy Court on November 20, 1997 to serve
as Interim Chief  Executive  Officer of the Company.  His practice at Jay Alix &
Associates  focuses  on  crisis  management  and  restructuring.  Prior  to  his
association  with Jay Alix & Associates,  Mr. Gordon was with J.P.  Morgan & Co.
for 29 years  where  he  served  in  corporate  banking  and  corporate  finance
management positions.  Mr. Gordon was the head of the Special Loan Department at
J.P. Morgan & Co. from 1986 to 1995 and was appointed as a Managing  Director in
1991.

          DENNIS LEE GUNDY was  appointed  Senior  Vice  President  and  General
Manager in 1997.  Prior to joining the Company  Mr.  Gundy was an  international
independent consultant for the strategic planning of several  telecommunications
providers in the Congo, Mexico, South America, Russia and the Ukraine. Mr. Gundy
has 36 years of experience in executive  management,  engineering,  construction
and  operations  of domestic  and  international  telecommunications  companies.
During the past 16 years,  Mr.  Gundy was a  founding  team  member for  several
fast-growth,  entrepreneurial  organizations  such as US  Sprint,  International
Telecharge and St. Thomas/San Juan Telephone Company.

          In  addition,   the  following  individuals  served  as  directors  or
executive  officers  during 1997, but resigned from their positions in 1997. The
date and position at time of resignation are noted:

Jack W. Matz, Jr.             48   Director (since 1989); Chairman of the Board 
(Resigned from office July         of Directors and Chief Operating Officer
1997; resigned from 
directorship November 1997)

Paul R. Miller                55   Director (since 1995); President and Chief
(Resigned from office July         Operating Officer
1997; resigned from 
directorship August 1997)

J. David Darnell               52  Director (since 1993); Vice President and 
(Resigned November 1997)           Chief Financial Officer

John H. Nugent                 53  Director (since 1995); Vice President -
(Resigned August 1997)             Acquisition/Business Development

Lynn H. Johnson                49  Vice President, General Counsel
(Resigned November 1997)

John Q. Ebert                  57  Director
(Resigned July 1997)


         JACK W. MATZ,  JR. Served as Chairman of the board and Chief  Executive
Officer of the Company. He resigned his positions as an officer in July 1997 and
his directorship in November 1997. For more than eight years, Mr. Matz served as
President  of the  Company  and  its  predecessor,  Strategic  Abstract  & Title
Corporation.  Mr. Matz has also served as director and/or  executive  officer of
the  following  privately  held  corporations:  Strategic  Industries,  Inc., an
investment  company  (1982-1989);  El Dorado Systems (Canada),  Inc., a computer
systems firm (1983-1986); HCS Drilling and Operating Corporation, an oil and gas
firm (1981-1984) and Koewell Oil and Gas Corporation (1980-1981). Prior to these
relationships,  Mr. Matz held  numerous  positions  with  Chrysler  corporation,
ending with zone sales manager for the Rocky Mountain States in 1981.

          PAUL R. MILLER was elected  President,  Chief Operating  Officer and a
director of the Company in  February  1995.  He  resigned  his  positions  as an
officer in July 1997 and his  directorship in August 1997. He previously  served
as Executive Vice President of Long Distance  Network,  Inc. since 1991. LDN was
acquired by the Company in March 1994 and is currently a wholly owned subsidiary
of the Company.  Mr.  Miller's career in  telecommunications  began in 1981 with
U.S. Telephone,  Inc. as a member of the management team. His last position with
that company was Vice  President of Sales,  Southwest.  He left U.S.  Telephone,
Inc.  in 1984  and for the next  three  years  was  involved  in other  start-up
companies concentrating in the field of telecommunications.  In 1987, Mr. Miller
was appointed Vice President of Sales, North Region for ClayDesta Communications
and directed the sales  effort in that area.  He left  ClayDesta in 1988 to join
Telesphere  International,  Inc. as Vice  President of Sales where he directed a
nationwide sales force until joining LDN.

         J.  DAVID  DARNELL  was  appointed  Vice  President-Finance  and  Chief
Financial  Officer of the  Company in October  1993 and became a director of the
Company in December 1993. He resigned from his positions in November 1997.  From
December 1989 through  September 1993, Mr. Darnell was Chief  Financial  Officer
and a minority  owner of Message  Phone,  Inc.,  a privately  held  intellectual
property  company  which  develops,  patents  and  licenses  technology  for the
telecommunications  industry.  From 1986 through November 1989, Mr. Darnell held
several  key  financial  management  positions  with TIC United  Corporation,  a
privately held conglomerate and a group of privately owned insurance  companies,
the largest of which was American Equitable Life Insurance Company.  Mr. Darnell
is a certified public accountant.

          JOHN H. NUGENT was elected to the Board of Directors of the Company in
July 1995 and was elected a Vice President of the Company in September  1996. He
resigned from his positions in August 1997. Mr. Nugent served as a consultant to
the  Company  from June 1, 1996 to August 31, 1996 when he became an employee of
the Company. Mr. Nugent was engaged in a consulting practice between August 1993
and  August  31,  1996.  He was  also  employed  by CDx,  Inc.  a  physiological
laboratory  involved in monitoring  cardiac  patients  over the public  switched
telephone network,  as Vice President and Director from January 1995 to November
1995. Mr. Nugent has served as an Adjunct  Professor of advanced  accounting and
corporate  finance  courses  at the  University  of Dallas  (Graduate  School of
Management)  from 1988 to December 1991.  From September 1985 to March 1992, Mr.
Nugent was  President  and a member of the Board of Directors  of  AT&T/DATOTEK,
INC. a wholly owned  subsidiary  of American  Telephone  and  Telegraph  Company
("AT&T").  From January 1993 through August 1993, Mr. Nugent served as President
and a member  of the  Board  of  Directors  of AT&T  Aviation  Technologies  and
Systems,  Ltd., a joint  venture  owned  principally  by AT&T.  Mr.  Nugent is a
certified public accountant.

          LYNN H. JOHNSON served as the Company's  General Counsel and Secretary
since  September  1995,  and was elected a Vice  President  in January  1996 She
resigned  from  these   positions  in  November  1997.  Ms.  Johnson  served  as
Counsel-Corporate   Acquisitions   and  Finance  at   Electronic   Data  Systems
Corporation  from August 1990 to June 1995. From 1979 to July, 1990, Ms. Johnson
was a partner  and an  associate  in the  corporate  section  of the law firm of
Hughes & Luce in Dallas, Texas.

          JOHN Q.  EBERT  served as a  director  since  April 1990 and served as
Secretary of the Company from April 1990 to August 1995.  He resigned from these
positions  in July 1997.  Mr.  Ebert was  formerly the Chairman of the Board and
Chief Executive Officer of Redlake Corporation of Carmel,  Indiana. Prior to Mr.
Ebert's association with Redlake, he was Chairman, President and Chief Executive
Officer of ATEK Information  Services,  Inc., an information  services  company.
ATEK was  acquired  in  January  1992 by  Redlake  Corporation.  Before the ATEK
relationship,  Mr.  Ebert was  President  of The Ebert  Corporation,  a Michigan
corporation  engaged  in the  development  and  administration  of  computerized
appraisal systems and property databases for property tax administration.

         The following  individuals who served as officers of the Company during
1997 also resigned from their positions in 1997 or 1998:

Jeff Petrie                           Vice President - Sales and Marketing
(Resigned March 1998)

Thomas Brighi                         Assistant Vice President and President
(Resigned February 1998)              of Uniquest

David Sherman                         Vice President - Sales and Marketing
(Resigned July 1997)

George Trevino                        Controller
(Resigned February 1998)

Cheryl Leahy                          Asst. Controller
(Resigned December 1998)

Kellie Watts                          Asst. Secretary and Asst. General Counsel
(Resigned January 1998)

Julia Judd                            Asst. Vice President - Human Resources
(Resigned  December 1997)

Robyn Cody                            Asst. Vice President - Human Resources
(Resigned August 1997)

Charles Leblo                          Vice President - Network Operations
(Resigned April 1998)

Igor Mamantov                          Vice President -
(Resigned January 1998)                Corporate Development




ITEM 11.  EXECUTIVE COMPENSATION.

          The following information is furnished for the years ended
December 31, 1997 1996, and 1995 with respect to the Company's  Chief  Executive
Officer and each of the other most highly compensated  executive officers of the
Company  whose total salary during 1997 exceeded  $100,000.  No other  executive
officer of the Company received total salary and bonus compensation for services
rendered to the Company during fiscal 1997 in excess of $100,000.  Each of these
individuals  left the  Company's  employ prior to year end and the amount listed
reflects actual amounts paid prior to or upon termination of employment.




<PAGE>
<TABLE>
<CAPTION>




NAME AND PRINCIPAL POSITION           ANNUAL COMPENSATION                       LONG-TERM COMPENSATION  AWARDS
                                                                                Restricted     Securities Underlying
                                                                                 Stock              Options             All Other 
                                     Year        Salary            Bonus        Award(s)              SARs (#)          Compensation
<S>                                  <C>        <C>              <C>            <C>            <C>                      <C>

Jack W. Matz, Jr                     1997      $200,276(1)       --- ---(2)      --             --                        --
   Chairman of the Board and         1996       199,379          $50,000         --                  20,000             $ 4,500(3)
   Chief Executive Officer.          1995       203,750(4)       --                          (5)  1,170,000

Paul R. Miller                       1997       147,674(6)       --- ---(2)      --             --                        --
   President and Chief               1996       195,003          50,000          --                  20,000               3,750(3)
   Operating Officer                 1995       160,000                          --                 135,000

J. David Darnell                     1997       114,878(7)       --- ---         --             --        0               --
   Vice President--Finance           1996       116,253          25,000          --                  72,500               2,250(3)
   and Chief Financial               1995       114,000                          --                 118,750


Lynn H. Johnson                      1997       118,572(7)       -- -----        --             --                        --
   Vice President, General           1996       104,777          25,000          $48,331             62,500               1,500(3)
   Counsel and Secretary             1995        29,000(9)                       (8)

John H. Nugent                       1997        99,789(10)      -- -----
   Vice President, Acquisition/      1996        69,000(11)
   Business Development

</TABLE>

<PAGE>


(1)  Compensation paid to Mr. Matz during 1997 falls into 2 distinct components.
     He  received  $165,896.46  in salary and  vacation  pay.  This  amount also
     included  a  payment  of   $14,583.33   which   reflected  an  increase  in
     compensation  for 1997,  retroactive to January 1, 1997, which was approved
     by  the  Board  of  Directors  in  March  1997.   Simultaneously  with  his
     resignation  as an officer,  Mr. Matz entered  into a separation  agreement
     with the Company which included a consulting  agreement effective August 1,
     1997;  pursuant to which Mr. Matz was to receive  $11,460 per month for the
     first six months of the term. Mr. Matz received $34,380.00 pursuant to this
     consulting agreement in 1997.

(2)  By letter dated May 20, 1997 Mr. Matz and Mr. Miller waived all rights to a
     bonus.

(3)  The Company  committed to make matching  contributions to each of the named
     executive  officers  in the employ of the Company for fiscal 1996 under the
     Company's  recently  adopted 401(k) Plan with respect to  contributions  by
     such participants in 1996. However, the payments were not made until fiscal
     1996.

(4)  Includes $40,000 paid in 1995 which  represented  accrued  compensation for
     1994.

(5)  Effective  March 24,  1995,  Mr.  Matz  received an option to acquire up to
     1,000,000  shares of Common Stock in connection with the  renegotiation  of
     his Employment Agreement.

(6)  Mr.  Miller's  compensation  in 1997 included  payment of $10,416.67  which
     reflected an increase in compensation from 1997,  retroactive to January 1,
     1997, which was approved by the Board of Directors in March 1997.

(7)  As per severance  agreements  with the Company  effective  October 1, 1997,
     both Mr.  Darnell  and Ms.  Johnson  were  granted an extra 7 days  accrued
     vacation or the equivalent payment on the earlier of (a) departure from the
     Company or (b) March 31,  1998.  The payment to each,  which is included in
     the total salary amount noted,  was made at the time each resigned from the
     Company.   Mr.  Darnell  received   $12,803.16  and  Ms.  Johnson  received
     $13,418.13.

(8)  As of the end of 1996,  Ms.  Johnson held no shares of restricted  stock as
     all of such shares were  relinquished  prior to the vesting  thereof (which
     was to occur  incrementally  over 5 years). The market value of such shares
     on the date of grant was $41,300.  On September  1, 1995,  Ms.  Johnson was
     granted a stock  option to  acquire up to  177,778  shares of Common  Stock
     until  November 30, 1995.  The option was  exercisable at a price of $1.125
     per share and the market price of the Common Stock on the date of grant was
     $2.0625 per share.  Ms.  Johnson  exercised  such  option to acquire  5,000
     shares of Common Stock on November 29, 1995 and the remainder of the option
     expired  unexercised.  The amount shown includes the difference between the
     market  price of the Common  Stock on the  exercise  date and the  exercise
     price with respect to such 5,000 shares of Common Stock.

(9)  Amount shown  reflects  salary paid to Ms.  Johnson from September 1, 1995,
     the beginning date of her employment with the Company, through December 31,
     1995.

(10) A portion of the compensation paid to Mr. Nugent in 1997, $18,562.00, was a
     one-time  incentive  payment  calculated  based  on  revenues  for  certain
     acquisitions which closed in 1996.

(11) Mr. Nugent was a consultant  for the Company from June 1 through August 31,
     1996 for which  services he received  $27,000,  which amount is included in
     the $69,000 noted.

STOCK OPTION GRANTS

         The following table provides  information  related to the stock options
granted to the named executive  officers during fiscal 1997. All options granted
were granted  pursuant to the Employee Plan at an exercise  price equal to or in
excess of the fair market value on the date of grant.


INDIVIDUAL GRANTS (1)
<TABLE>
<CAPTION>


                          Number of
                          Securities          Percent of Total
                          Underlying          Options Granted To
                          Options             Employees In Fiscal    Exercise or Base
Name                      Granted(#)(2)              Year            Price ($/SH)            Expiration Date
- ----                      -------             -------------------    ----------------        ---------------
                                                                 
<S>                         <C>                     <C>                <C>                    <C>    
Jack W. Matz, Jr.           150,000                 16.4%              $ 1.53--               4/8/2002
Paul R. Miller              100,000                 10.9%                 1.53--              4/8/2002
J. David Darnell             95,000                 10.4%                 ---(3)               ---(3)
Lynn H. Johnson              95,000                 10.4%                 ---(3)               ---(3)
Windle Ewing                 25,000                 2.2%                  1.53--              4/8/2002
John Bayreaux                25,000                 2.2%                  1.53--              4/8/2002
Janice LeRoy                 10,000                 1.1%                  1.53--              4/8/2002
Robyn Cody                   10,000                 1.1%                  1.53--              4/8/2002
John Nugent                  76,497                 8.4%                  1.53--              4/8/2002

</TABLE>


(1)  Potential  realizable value of options is not included in the table because
     it would be misleading since the Company is in bankruptcy.

(2)  The options are  non-transferable  and forefeitable if the executive leaves
     the Company for any reason.  After a six-month waiting period from the date
     of grant,  the shares  acquired upon exercise may only be sold over periods
     varying  from 18 months to 24 months and are subject to  repurchase  by the
     Company under certain circumstances.

(3)  Mr.  Darnell and Ms. Johnson were each granted  options to purchase  20,000
     shares at $1.53 per share  expiring  on  4/8/2002;  and options to purchase
     75,000 shares at $.28125 expiring on 9/30/2002.

OUTSIDE DIRECTOR STOCK OPTION GRANTS DURING 1997


                         Number of Securities                 Exercise Price
           Director    Underlying Options Granted             Per Share_(1)
Thomas L. Cunningham         25,000                            $ .81
Howard Curd                  17,500                              .81
John Q. Ebert                15,000                              .81
Rueben Richards              12,500                              .81
Pete Smith                   10,000                              .81
Dean Thomas                  15,000                              .81
Barry Williams, M.D.         15,000                              .81
                             ------
                            110,000

(1)  The exercise price of the options,  in each case, was based upon the market
     value of the Common  Stock of the  Company  on the date of each  respective
     option grant.

EMPLOYMENT AGREEMENTS AND CHANGE IN CONTROL ARRANGEMENTS

         Effective  March 24,  1995,  the  Company  entered  into an  Employment
Agreement with Jack W. Matz,  Jr., which was amended as of January 1, 1996. This
Employment Agreement was also amended in March 1997, effective January 1, 1997.
As per the most recent  amendment (the "Employment  Agreement"),  the Employment
Agreement  with Mr.  Matz  would have  expired  on  December  31,  2001,  unless
terminated  by  the  Company  with  or  without  cause,  or  unless   terminated
voluntarily by Mr. Matz on 30 days written notice. If terminated  voluntarily by
Mr.  Matz,  he was only  entitled to receive his base pay in effect  through the
date of termination.

         The Employment Agreement provided that Mr. Matz would be paid an annual
base  salary of  $275,000,  retroactive  to January 1, 1997,  subject to further
increase by the  appropriate  committee of the Board of Directors.  Mr. Matz was
also entitled to receive  annual cash bonuses  based upon the  attainment by the
Company of certain financial goals calculated with reference to consolidated net
income or EBITDA.

         The Employment  Agreement also provided that Mr. Matz would be entitled
to receive stock options,  exercisable for a period of five years, entitling Mr.
Matz to  purchase up to an  aggregate  of 60,000  shares of Common  Stock of the
Company, in three 20,000 share allotments, to be granted based on achievement of
specified  earnings per share.  Effective March 25, 1995, in connection with Mr.
Matz's  agreement  to release any and all claims  against the Company  under any
prior  agreements  relating to his  employment  with the  Company,  Mr. Matz was
granted  an option  to  acquire  up to  1,000,000  shares of Common  Stock at an
exercise price of $1.25 per share. This stock option,  which was exercisable for
up to five years after full vesting, vested as to 200,000 shares of Common Stock
on the date of the grant, 160,000 shares on March 24, 1996 and 1997 and provided
for vesting of an additional 160,000 shares of Common Stock on each of the three
anniversaries  thereafter.  The  price to be paid for the  shares  to be  issued
pursuant to the exercise of this option could have been paid in cash, cash and a
promissory  note, or through the delivery of an  equivalent  number of shares of
Common Stock to the Company. Mr. Matz also had the right to require the Company,
on three separate occasions, to register the shares for sale.

         By letter  dated May 20,  1997,  Mr. Matz  advised the Company  that he
would  waive  any  bonus  compensation  determinable  by  reference  to  EBITDA.
Subsequent  thereto,  Mr. Matz tendered his  resignation  as an employee and all
positions  as  an  officer  and/or   director  and  entered  into  a  consulting
arrangement with the Company. The terms of Mr. Matz's resignation and consulting
arrangement  are set forth in a letter  agreement dated July 18, 1997 (the "Matz
Letter").  The Matz  Letter  provided  that Mr.  Matz  would  be  retained  as a
consultant for a two year period  beginning on August 1, 1997 and was to receive
$11,460  compensation  per month for the first six  months  and $5,730 per month
thereafter. Prior to the commencement of the Chapter 11 cases, Mr. Matz received
compensation for 3 months services as a consultant.

         The Matz Letter also provided that Mr. Matz was resigning  from each of
the voting  trusts  relating to any of the  Company's  securities  and noted his
agreement  to  terminate  any  other  agreement  relating  to the  voting of the
Company's  securities.  The Matz Letter also provided for a one year restriction
on the sale of  shares  by Mr.  Matz  from the date on which he  ceased  to be a
director or beneficial holder of at least 10% of the Common Stock.

         On March 13, 1996,  the Company  entered into an  Employment  Agreement
with Paul R. Miller  effective as of January 1, 1996, which was amended in March
1997,  effective  January 1, 1997.  Pursuant to the terms of Mr.  Miller's  most
current Employment Agreement,  his annual base salary was increased to $225,000,
retroactive  to  January 1, 1997,  subject to further  increase  or the award of
additional bonuses by the appropriate  committee of the Board of Directors.  Mr.
Miller  was  also  entitled  to  receive  annual  cash  bonuses  based  upon the
attainment by the Company of certain  financial goals  calculated with reference
to  consolidated  net income or EBITDA.  The Employment  Agreement also provided
that Mr. Miller would be entitled to receive stock  options,  exercisable  for a
period of five years,  entitling  Mr.  Miller to purchase up to an  aggregate of
60,000 shares of Common Stock of the Company,  in three 20,000 share allotments,
to be granted based on achievement of specified  earnings per share.  Mr. Miller
had the right to require  the Company to register  for resale,  on two  separate
occasions,  any and all of the shares  acquired as a result of exercise of these
options.

     By letter dated May 20, 1997,  Mr. Miller advised the Company that he would
waive any bonus  compensation  determinable  by reference to EBITDA.  Subsequent
thereto,  Mr. Miller  terminated  his position as President and Chief  Operating
Officer of the Company  effective July 2, 1997 and terminated his employment and
any positions as an officer and/or his position as a director  effective  August
1, 1997.  The terms of Mr.  Miller's  separation  are embodied in a letter dated
October 15, 1997 (the  "Miller  Letter").  Pursuant  to the Miller  Letter,  Mr.
Miller was to receive a payment of $75,000, in equal bi-monthly  installments of
$4,687.50,  commencing on November 1, 1997. The Miller Letter also recites which
of the stock options previously granted to Mr. Miller are fully vested.

         Effective   April  11,   1996,   Terry  R.   Houston,   formerly   Vice
President--Telecom  Acquisitions and a director for the Company,  entered into a
settlement agreement with the Company pursuant to which Mr. Houston's employment
agreement with LDN was  terminated,  the Company  issued to Mr. Houston  certain
shares  of  restricted  Common  Stock  and Mr.  Houston  was  released  from his
obligations under a certain promissory note.

         In conjunction  with his agreement to serve as Chairman of the Board of
Directors  of the Company,  Howard F. Curd  entered into a Consulting  Agreement
with the Company  dated as of August 13, 1997 (the "Curd  Agreement").  The Curd
Agreement was for a period ending on the earlier of (a) July 17, 1998 or (b) the
occurrence of a defined  Significant  Change,  which included  consummation of a
consolidation  or merger  in which  the  Common  Stock of the  Company  would be
converted  into cash,  securities or other  property;  the sale,  lease of other
transfer of the Company's  assets;  or approval of a plan of reorganization in a
Chapter 11 case enabling the Company to emerge as an operating entity.  Pursuant
to the Curd Agreement, Mr. Curd was to receive compensation of $10,000 per month
plus  reimbursement of expenses.  In addition,  Curd Agreement  provided for the
payment of a bonus of $240,000 upon the  occurrence  of a  Significant  Event or
$120,000  upon the  consummation  of a  transaction  resulting in a  significant
capital infusion and a change in management control.

          Pursuant to the Curd Agreement, Mr. Curd was paid $50,000 compensation
in 1997 for services rendered prior to the Petition Date.

         Since the Petition Date, Mr. Curd has not received the  above-described
monthly  compensation  and it is the  Company's  intention  to  reject  the Curd
Agreement.  However,  subsequent  to the Petition  Date,  the Company  asked the
Bankruptcy Court to approve a revised  "Significant  Change" payment arrangement
for Mr. Curd. By order dated February 4, 1998, the Court approved the payment of
$105,000 to Mr. Curd upon the closing of a sale of all or  substantially  all of
the  Company's  assets to any  purchaser  within the  context  of the  Company's
Chapter 11 cases.

         In 1996,  the  Company  entered  into a  Severance  Agreement  with Mr.
Darnell in lieu of any rights Mr.  Darnell  previously  had under an  employment
agreement with the Company dated August 8, 1993, except for his right to receive
formula bonuses based on the annual  profitability of the Company  determined by
measuring gross income less all operating expenses on a consolidated basis.

         In June 1996, the Company entered into a Consulting Agreement with John
H. Nugent with respect to  acquisitions,  dispositions  and  investments  of the
Company.  Pursuant to the Agreement,  Mr. Nugent was to receive  compensation of
$120,000  per year.  Thereafter,  the Company  determined  to employ him as Vice
President, Acquisition/Business Development effective September, 1996, for which
position  he was to receive  $120,000  per year in base salary plus an option to
purchase  25,000  shares of Common  Stock in September of each year for 5 years.
Mr. Nugent was also to receive a one time  incentive  payment in cash of $18,562
and additional stock options,  both of which incentives were based upon revenues
for certain 1996 acquisitions. Mr. Nugent received the cash incentive payment in
January  1997.  Mr.  Nugent  resigned  from his  positions  as an officer  and a
director in August 1997.

     In 1997,  the Company  entered  into  Severance  Agreements  providing  for
specified cash payments to certain officers,  which Severance Agreements were to
become  effective upon a change in control of the Company.  The Company  entered
into such Severance Agreements with the following officers:

                  John H. Nugent
                  Lynn H. Johnson
                  Charles Leblo
                  Windle R. Ewing
                  Kellie Watts
                  George M. Trevino
                  Timothy S. Baumann
                  Jeffrey M. Petrie
                  Igor Mamantov
                  Thomas J. Brighi
                  Julie Judd
                  Dennis L. Gundy

         Certain of the  various  agreements  discussed  in this  section may be
executory  contracts  under which claims for  performance  could be made,  while
others have  terminated as a result of events both before and after the Petition
Date.  Except with respect to certain  agreements  specifically  approved by the
Bankruptcy Court, the Company intends to reject all of these executory contracts
and any claims arising thereunder which may be asserted by the other contracting
party will be treated, to the extent that they are allowed, as general unsecured
claims under a plan of reorganization.

         At November 19, 1997, the Company employed  approximately  229 full and
part-time   employees.   However,  the  uncertainty  created  by  the  Company's
prepetition  financial  difficulties,  the  Chapter 11 filing and the attempt to
negotiate a sale of the  business  caused many  experienced  employees to become
concerned  about  their  futures  with the  Company  and to  become  targets  of
recruiting agencies and competitors.  The Company, therefore,  concluded that it
needed to create  incentive  programs  to entice  employees  to remain  with the
Company  and  to  avoid  departures  of  employees  crucial  to  its  continuing
operations.  As a result,  soon after the  Petition  Date,  the Company  filed a
motion with the  Bankruptcy  Court  seeking  authorization  for the  creation of
certain employee retention bonus and severance programs.  Although the incentive
plans proved somewhat beneficial,  the number of employees continued to decline.
Furthermore, after the transfer of operational control to EqualNet, 81 employees
were  terminated  effective  March 31, 1998. As of May 13, 1998, the Company had
approximately 48 full and part-time employees.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         The  following  table  and notes  thereto  were  included  in the Proxy
Statement  for the Annual  Meeting  dated April 29,  1997 and set forth  certain
information  as of March 31,  1997 with  respect to the  shares of Common  Stock
beneficially  owned by (i) each person known by the Company to own  beneficially
more than 5% of the Common Stock,  (ii) each  director and executive  officer of
the Company included under "Executive  Compensation"  and (iii) all officers and
directors  of the Company as a group.  The  following  information  has not been
updated from March 31, 1997 because the Company is in bankruptcy and it would be
burdensome for the Company to update this information.

<TABLE>
<CAPTION>


                                                                           BENEFICIAL OWNERSHIP
                       NAME AND ADDRESS                                 SHARES OF
                      OF BENEFICIAL OWNER                            COMMON STOCK (1)        PERCENT (2)
                      -------------------                            ----------------        -----------
<S>                                                                  <C>                       <C>                
Jack W. Matz, Jr..........................................           4,018,663(3)(4)           22.3%
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
Paul R. Miller............................................             351,272(5)               2.2%
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
J. David Darnell...........................................            323,750(6)               2.0%
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
Lynn H. Johnson............................................             67,500(7)                 *
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
Igor I. Mamartov...........................................            270,000(8)               1.7%
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
John H. Nugent.............................................             70,000(9)                 *
   1600 Promenade Center, 15th Floor
   Richardson, Texas  75080
John Q. Ebert..............................................             18,800(10)                *
   3612 Garden Brook Dr., Apt. 134
   Farmers Branch, Texas  75234
Howard F. Curd.............................................          2,040,000(11)(12)         11.6%
   650 Fifth Avenue
   New York, New York  10019
Dean A. Thomas.............................................            349,405(13)              2.2%
   1907 Ridge Creek Dr.
   Richardson, Texas  75082
Barry J. Williams, M.D.....................................            340,316(14)              2.1%
   4100 W. 15th St., #103
   Plano, Texas  75075
Pete W. Smith..............................................            487,250(15)              3.1%
   3131 Premier Drive
   Irving, Texas  75063
Thomas L. Cunningham.......................................             70,790(16)                *
   1600 Promenade Center
   Richardson, Texas  75080
Reuben F. Richards.........................................          2,000,000(11)(17)         11.4%
   650 Fifth Avenue
   New York, New York  10019

Jesup & Lamont Capital Markets, Inc........................          1,990,000(11)             11.3%
   650 Fifth Avenue
   New York, New York  10019
Northstar Investment Management Corporation................          6,098,039(18)             28.0%
   2 Pickwick Plaza
   Greenwich, Connecticut  06830
McCullough, Andrews & Capprello, Inc.......................          1,176,471(19)              7.0%
   101 California Street, Suite 4250
   San Francisco, California  94111
Dean Witter Intercapital, Inc..............................            980,932(20)              5.9%
   Two World Trade Center
   New York, New York  10048
All executive officers and directors as a group............          8,248,474(21)             38.4%
   (consisting of 13 persons)

</TABLE>


- ---------------------------
*      Represents less than one percent (1%)

(1)    Beneficial  ownership as reported in the above table has been  determined
       in accordance with Rule 13d-3 under the Securities  Exchange Act of 1934,
       as amended (the "Exchange Act"). Unless otherwise indicated,  each of the
       persons  or  entities  named has sole  voting and  investment  power with
       respect to the shares reported.

(2)    The percentages  indicated are based on exercisable  outstanding  options
       and  conversion  privileges  for each  individual  or entity  listed  and
       15,668,835  shares of Common  Stock issued and  outstanding  on March 31,
       1997.

(3)    Includes  992,000  shares that Mr. Matz had the right to acquire upon the
       exercise of stock options and Common Stock purchase warrants  exercisable
       within 60 days.

(4)    Includes a total of 2,592,289  shares that Mr. Matz had the right to vote
       (or direct the vote) under separate  voting trusts and voting  agreements
       but over which he does not have  dispositive  power. Mr. Matz, as trustee
       under the voting trusts,  had the right to vote  1,065,135  shares of the
       Company's Common Stock on any matters presented to the stockholders for a
       vote. Each of these voting trust  agreements had a duration of five years
       and would  have  terminated  at various  times  beginning  June 30,  1997
       through April 12, 1999. In addition, under certain voting agreements with
       purchasers of the Company's  Common Stock in connection  with a September
       20, 1995 private placement,  Mr. Matz had the right to vote 37,300 shares
       (the "1995  Shares") of the  Company's  Common  Stock held by, and 10,000
       shares of Common Stock  issuable  upon,  exercise of certain Common Stock
       purchase  warrants (the "1995 Warrants" and together with the 1995 Shares
       (the  "1995  Securities"))  issued  to,  such  purchasers.  In  addition,
       pursuant to the terms of certain voting agreements  entered into with six
       purchasers of the  Company's  Common Stock  purchase  warrants (the "1996
       Warrants")  issued  on May 7,  1996,  Mr.  Matz  had  the  right  to vote
       1,337,500  shares of Common Stock  issuable  upon exercise  thereof.  The
       voting agreements with respect to the 1995 Securities and 1996 would have
       terminated  on August 31,  2005 and May 2, 2006,  respectively.  The 1995
       Warrants were  exercisable  until  September 11, 1997.  The 1996 Warrants
       were exercisable  until May 7, 1998. The number  represented  hereby also
       includes  shares of  Common  Stock  which Mr.  Matz had the right to vote
       under a voting  agreement  with Mr.  Houston  until  the  earlier  of Mr.
       Houston's transfer of such shares or April 11, 2001, but does not include
       500,000 shares of Common Stock (the "Pledged  Shares") which Mr. Matz had
       the  right to vote  under a voting  agreement  on  behalf  of the  former
       shareholders of AddTel Communications, Inc. ("AddTel"), which shares were
       pledged by the  Company's  subsidiary to such  shareholders.  The Pledged
       Shares will not be  entitled  to vote or be counted  for quorum  purposes
       unless  and  until  such  shares  have  been   foreclosed  upon  by  such
       shareholders  pursuant to the terms of the applicable  pledge  agreement.
       Such voting  rights will  terminate  upon the earlier to occur of January
       10,  2007 or the sale of all such shares as  permitted  under such pledge
       agreement.  In conjunction with his resignation as a director and officer
       of the Company, Mr. Matz entered into the Matz Letter which provided,  in
       part,  that he was  resigning  from each of the voting trusts and that he
       agreed to terminate any other agreements relating to voting of any of the
       Company's securities. SEE - "EMPLOYMENT AGREEMENTS AND CHANGE IN CONTROL
       ARRANGEMENTS."

(5)    Includes 130,000 shares that Mr. Miller had the right to acquire upon the
       exercise of stock options  exercisable  within 60 days.  Pursuant to that
       certain  Voting Trust  Agreement,  dated April 12, 1994,  Mr.  Miller has
       transferred  the right to vote 169,272  shares of Common Stock to Jack W.
       Matz, Jr., as Trustee on all matters  presented to the stockholders for a
       vote.  Mr.  Miller  retains  sole  dispositive   power  over  all  shares
       beneficially owned by him. See note 4, above, regarding current status of
       voting trust.

(6)    Includes  318,750  shares that Mr.  Darnell has the right to acquire upon
       the exercise of stock options exercisable within 60 days.

(7)    Includes 62,500 shares that Ms. Johnson has the right to acquire upon the
       exercise of stock options exercisable within 60 days.

(8)    Includes  270,000 shares that Mr.  Mamantov has the right to acquire upon
       the  exercise  of  stock  options  and  Common  Stock  purchase  warrants
       exercisable within 60 days.

(9)    Includes  40,000 shares that Mr. Nugent has the right to acquire upon the
       exercise of stock options exercisable within 60 days.

(10)   Includes  13,800  that  Mr.  Ebert  has the  right  to  acquire  upon the
       exercisable of stock options exercisable within 60 days.

(11)   Includes 500,000 shares of the Company's Common Stock that Jesup & Lamont
       Capital Markets, Inc. ("JLCM") has the right to acquire upon the exercise
       of  Common  Stock  purchase  warrants  exercisable  within  60  days  and
       1,440,000  shares issuable upon conversion of shares of Series A Stock of
       the Company.  Messrs.  Curd and Richards are Managing Director and Senior
       Managing Director, respectively, of such entity.

(12)   Includes  30,000  shares that Mr. Curd has the right to acquire  upon the
       exercise of stock options exercisable within 60 days.

(13)   Includes 169,166 shares that Mr. Thomas has the right to acquire upon the
       exercise of stock options and Common Stock purchase warrants  exercisable
       within 60 days.

(14)   Includes  174,166 shares that Dr.  Williams has the right to acquire upon
       the  exercise  of  stock  options  and  Common  Stock  purchase  warrants
       exercisable within 60 days.

(15)   Includes  121,666 shares that Mr. Smith has the right to acquire upon the
       exercise of stock options and Common Stock purchase warrants  exercisable
       within 60 days.

(16)   Includes 40,000 shares that Mr.  Cunningham has the right to acquire upon
       the exercise of stock options exercisable within 60 days.

(17)   Includes  10,000  shares that Mr.  Richards has the right to acquire upon
       the exercise of stock options exercisable within 60 days.

(18)   Includes  4,607,843  shares  currently  issuable  upon  conversion of the
       Company's  10%  Convertible  Notes  Due  2006  (the  "Notes")  issued  to
       Northstar High Total Return Fund,  Northstar Balance Sheet Opportunities,
       T.D. Partners,  L.P., Northstar Multi-Sector Bond Fund and Northstar High
       Yield Bond Fund  (collectively,  the  "Northstar  Funds"),  and 1,490,196
       shares   currently   issuable  upon   conversion  of  the  Company's  10%
       Convertible Debenture Due 2006 (the "Debenture") issued to Northstar High
       Total   Return  Fund.   Northstar   Investment   Management   Corporation
       ("Northstar  Investment")  serves as  investment  advisor  to each of the
       Northstar  Funds.  Thomas Ole Dial,  a former  director  of the  Company,
       serves as investment manager for Northstar Investment.

(19)   Includes   1,176,471  shares   currently   issuable  upon  conversion  of
       $3,000,000  principal  amount of Notes  that such firm has  discretionary
       authority to buy, sell and vote for its investment advisory clients.

(20)   Includes 980,932 shares currently  issuable upon conversion of $2,500,000
       principal  amount of Notes that such firm has the power to buy,  sell and
       vote for various  mutual  funds for which such firm serves as  investment
       advisor.

(21)   Includes  5,804,548 shares that 13 directors and executive  officers have
       the  right to  acquire  (or  acquire  beneficial  ownership  of) upon the
       exercise of stock options and Common Stock purchase warrants  exercisable
       and the conversion of Series A Stock, in each case within 60 days.

Except as set forth in the chart above, the Company knows of no person or entity
that on March 31, 1997 had or could be deemed to have beneficial ownership of 5%
or more of the Common Stock.

         As noted above,  this  information  was included in the Proxy Statement
for Annual Meeting dated April 29, 1997 and has not been updated, except to note
Mr.  Matz's  agreement  to resign from the voting  trusts and his  agreement  to
terminate any other agreement relating to voting of the Company's shares.

BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section  16(a) of the Exchange Act requires  the  company's  directors  and
officers,  and persons who own more than 10% of the Company's  Common Stock,  to
file with the Commission  initial reports of ownership and reports of changes in
ownership of Common Stock and other equity securities of the Company.  Officers,
directors  and  greater  than  10%   stockholders  are  required  by  commission
regulation  to furnish the company with copies of all Section 16(a) reports they
file. To the Company's  knowledge,  certain reports required by Section 16(a) to
have been filed during the fiscal year ended  December 31, 1997 were filed late,
not  filed,  or copies of such  reports  were not  furnished  to the  Company as
required as follows:  Only Messrs. Paul Miller, Albert B. Gordon, Jack Matz, Jr.
and Thomas L.  Cunningham have furnished the Company copies of timely reports of
Form 5 covering the fiscal year ended  December 31, 1997.  Due to the  Company's
financial  difficulties  and the  bankruptcy  filing  during  1997,  many of its
officers and directors  resigned  during the year.  The Company has  distributed
written  information to such  individuals  concerning  their  obligations  under
Section 16.  However,  it appears that many of these  individuals  are uncertain
about their reporting obligations in light of the bankruptcy proceedings.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         On February 17, 1995, Messrs. Matz, Thomas,  Williams,  Smith and Terry
R. Houston,  who resigned as an officer and a director in 1996, each made a loan
in the  principal  amount of $25,000 and Mr. Miller made a loan in the principal
amount of $20,000 to the  Company  with an interest  rate of 12% per annum.  The
loans were  originally due on May 17, 1995 and were extended for varying periods
through  October 1995 for a 1% extension fee. Mr. Thomas' loan was repaid by the
issuance of 27,239 shares of Common  Stock.  All other such loans were repaid in
cash or offset in connection  with the exercise of options by the Company during
1995. In addition,  in connection  with such loans,  Messrs.  Matz,  Houston and
Smith accepted  options to purchase 14,286 shares of Common Stock and Mr. Miller
accepted  options to purchase  11,429  shares of Common Stock,  all  exercisable
between June 17, 1995 and December 17, 1995 at $1.75 per share.
All of such options expired unexercised.

         In addition to the loans  described  above,  Mr. Matz made loans to the
Company  with an  interest  rate of 12% per  annum  in the  following  principal
amounts on the following dates: $48,610 on July 1, 1994, $25,000 on February 17,
1995,  $75,000 on May 15,  1995 and $25,000 on June 1, 1995.  The  Company  made
aggregate  repayments  on such loans of $18,000 in 1994,  $130,000 in 1995,  and
completely repaid such loans with $25,610 during 1996.

         In connection  with the financing of the Company's  acquisition of U.S.
Communications,  Inc., JLCM, one of the operating subsidiaries of Jesup & Lamont
Group Holdings,  Inc., purchased 166,667 shares of Series A Stock and was issued
a warrant to purchase  500,000 shares of Common Stock (with an exercise price of
$1.125 per share) for an aggregate  of $1.5  million.  In addition,  the Company
paid fees and expenses of $49,241 to JLCM in 1995.

         Pursuant to the Share Purchase Agreement dated as of July 31, 1995 (the
"Share  Purchase  Agreement")  under which JLCM purchased  166,667 shares of the
Company's  Series A Stock,  the Company is  obligated to use its best efforts to
cause up to two  persons  nominated  by JLCM to be  elected  to the  Board.  The
Company's  obligation ceases when there are less than 100,000 shares of Series A
Stock  outstanding  or JLCM and its  affiliates  (together  with the  directors,
officers and employees of JLCM and its affiliates) beneficially own collectively
less  than five  percent  (5%) of the  combined  voting  power of all  shares of
capital stock then  outstanding,  assuming all conversion  rights are exercised.
Messrs.  Curd and  Richards  were JLCM's  designees  to the  Company's  Board of
Directors  under the provisions of the Share  Purchase  Agreement and were first
appointed  to  the  Board  of  Directors  in  September  1995  and  March  1997,
respectively, in accordance therewith.

         In addition to the right noted immediately  above, if at any time while
there are at least  100,000  shares of Series A Stock  outstanding,  the Company
fails to (a)  redeem  shares  of  Series A Stock in  accordance  with the  terms
thereof or (b) declare and legally  pay the  equivalent  of one year's  dividend
payments on the outstanding  shares of Series A Stock,  then, in such event, the
holders of such Series A Stock shall be entitled to elect,  voting as a class, a
certain  additional  number  of  individuals  to the Board of  Directors  of the
Company and the Company is obligated to increase the number of  directorships by
that  number.  The exact  number of  directors  to be elected by the  holders of
Series A Stock is based  upon a  fraction  of the  number of  directors  then in
office where the  numerator of such  fraction is equal to the maximum  number of
shares of Common Stock  issuable  upon  conversion of the Series A Stock and the
denominator  of such  fraction is equal to the total  number of shares of Common
Stock  then  outstanding  on a fully  diluted  basis.  Directors  elected by the
holders of the Series A Stock may not be removed at any time without the written
consent of at least 51% of the shares of Series A Stock.

         On March 25,  1996,  JLCM and the  Company  entered  into an  agreement
resolving  prior  disputes  regarding (i)  registration  and  conversion  rights
attributable to the Series A Stock and Common Stock acquired upon the conversion
of  Series A Stock or upon  the  exercise  of  warrants  held by JLCM;  (ii) any
obligation of the Company to enter into a new  agreement  with respect to JLCM's
services;  and (iii) certain fees and expenses. The parties also amended certain
related  provisions  in existing  agreements  between  the Company and JLCM.  In
connection  with the  resolution of these  disputes,  the Company  agreed to pay
$63,000 of fees and expenses and to issue to JLCM an additional 50,000 shares of
Common Stock of the Company.  Mr.  Reuben  Richards  and Mr.  Howard Curd,  both
directors  of the  Company,  serve as  Senior  Managing  Director  and  Managing
Director, respectively, of JLCM.

          Mr. Curd agreed to serve as Chairman of the Board of  Directors of the
Company in July 1997.  In  conjunction  with assuming  this  position,  Mr. Curd
entered into a Consulting  Agreement,  pursuant to which he received  payment of
$50,000 in 1997.  Moreover,  Mr. Curd will receive  $105,000 upon the successful
completion of the sale of the Company's assets. See - "EMPLOYMENT AGREEMENTS AND
CHANGE-IN-CONTROL ARRANGEMENTS."

         Under  various  agreements  with  holders of the  Company's  securities
convertible  into Common Stock,  Mr. Matz obtained the right to vote such shares
of Common  Stock held by such  persons or the shares of Common  Stock which were
acquired by such persons upon exercise of the convertible security.  Such voting
agreements  provided  Mr.  Matz with a  substantial  portion  of his  beneficial
ownership of the Company's  Common Stock.  However,  upon his  resignation as an
officer and  director of the Company,  Mr. Matz entered into a Letter  Agreement
which, in part,  provided for his resignation from each voting trust relating to
any of the Company's  securities  and noted his agreement to terminate any other
agreement  relating to the voting of the Company's  securities.  See "EMPLOYMENT
AGREEMENTS AND CHANGE-IN-CONTROL ARRANGEMENTS."

         In connection with his resignation  from the Company,  Mr. Matz entered
into a letter  agreement  dated  June 18,  1997  setting  forth the terms of his
resignation and the terms of a consulting arrangement with the Company. Mr. Matz
was to be retained as a consultant for a two-year period  beginning on August 1,
1997.  He was to receive  $11,460  per month for the first six months and $5,730
thereafter. Mr. Matz received payment for three months prior to the commencement
of the Chapter 11 cases.  See -  "EMPLOYMENT  AGREEMENTS  AND  CHANGE-IN-CONTROL
ARRANGEMENTS."

     In connection with his resignation as a director and as President and Chief
Operating Officer, Paul Miller entered into a letter agreement dated October 15,
1997  which  provided  that  he was  to  receive  $75,000  in  equal  bi-monthly
installments  of  $4,687.50,  commencing on November 1, 1997. He did not receive
any payments  prior to the  Petition  Date.  See -  "EMPLOYMENT  AGREEMENTS  AND
CHANGE-IN-CONTROL ARRANGEMENTS."

         Effective April 11, 1996, Mr. Houston, formerly Vice President--Telecom
Acquisitions and a director for the Company, entered into a settlement agreement
with the Company pursuant to which Mr. Houston's  employment  agreement with LDN
was  terminated,  the Company issued to Mr. Houston certain shares of restricted
Common Stock and Mr. Houston was released from his  obligations  under a certain
promissory   note.   See  -   "EMPLOYMENT   AGREEMENTS   AND   CHANGE-IN-CONTROL
ARRANGEMENTS."

         On June 21, 1996, Mr. Nugent, a director of the Company who resigned in
August 1997, entered into a consulting  agreement to perform certain acquisition
related services for the Company for which he received aggregate compensation of
$40,000.  On September 1, 1996 Mr.  Nugent became an employee of the Company and
on September  18, 1996, he was elected as a Vice  President of the Company.  The
Company agreed to pay Mr. Nugent a base salary of $120,000 per annum and a bonus
comprised of cash and stock  options.  In 1997,  Mr.  Nugent also received a one
time  incentive  bonus in cash of $18,562  plus stock  options,  which bonus was
based upon  revenues for 1996  acquisitions.  See - "EMPLOYMENT  AGREEMENTS  AND
CHANGE-IN-C0NTROL ARRANGEMENTS."

         On  March  25,  1997,   Northstar  High  Total  Return  Fund  purchased
$3,800,000 principal amount of the Company's 10% Convertible  Debenture Due 2006
for  $3,230,000  and on  August  13,  1997  purchased  $5,000,000  amount of the
Company's  10%  Convertible   Debenture  Due  2006  for  $3,500,000.   Northstar
Investment  Management  Corporation  has the power to buy, sell and vote for the
Debentures as well as $11,750,000 principal amount of Notes and the aggregate of
6,098,039  shares  of Common  Stock  into  which  such  Note and  Debenture  are
convertible,  held by  Northstar  High Total  Return Fund and other mutual funds
which hold such  securities.  Thomas Ole Dial,  who served as a director  of the
Company from October 1996 to March 24, 1997,  is Executive  Vice  President  and
Chief  Investment  Officer  for  Northstar  Investment  Management  Corporation.
Northstar  Investment  Management  is a majority  owned  subsidiary of Reliastar
Financial Corporation.  Mr. Dial has been President and sole shareholder of TD &
Associates  since August  1993.  TD &  Associates  is the General  Partner of TD
Partners.  Northstar  Investment  Management  has been the  sub-advisor  to TD &
Associates since September 1994.

     Three members of the Board of Directors,  Thomas L. Cunningham, Dean Thomas
and Howard Curd, served on the Company's executive oversight committee which was
appointed  in June 1997.  Mr.  Cunningham  received  $26,426 from the Company in
connection with services on this Committee and certain  consulting  services and
Mr. Thomas  received  payment of $6,650 in connection  with his services on this
Committee.  Mr. Curd was eligible for payment in connection with service on this
Committee but waived this right when he entered into the Curd Agreement.

          Mr. Mamantov, who serves as a director,  also served as Vice President
of Corporate Development until January 30, 1998. He received a severance payment
of $2,885 in February 1998.

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a)      The following documents are filed as part of this report:

1.  Financial Statements

         The following financial statements of SA  Telecommunications,  Inc. and
its  subsidiaries  are included at the indicated pages of the document as stated
below:

         Report of Independent Accountants:

                  Hein & Associates LLP for the year ending
                  December 31, 1997                                 F-1

                  Price Waterhouse LLP for the years ending
                  December 31, 1996 and 1995                        F-2

         Statement of Net Assets in Liquidation as of               F-3
         December 31, 1997

         Consolidated Balance Sheet as of December 31, 1996         F-4

         Consolidated Statement of Operations for the years ended
         December 31, 1997, 1996 and 1995                           F-5

         Consolidated  Statement  of  Changes  in  Shareholders'
         Equity and Net Assets in  Liquidation  for the Period
         from  January  1, 1995  through December 31, 1997          F-6

         Consolidated Statements of Cash Flows for the years        F-7 and
         ended December 31, 1997, 1996 and 1995                     F-8

         Notes to Financial Statements                              F-9 through
                                                                    F-23 


2.  Financial Statement Schedules                                   F-24

3.  Exhibits

(b)    Reports  on Form 8-K filed in the  fourth  quarter  of 1997 and the first
       quarter of 1998:

       On November 20,  1997,  the Company  filed a Form 8-K dated  November 11,
       1997,  which reported the removal of the Company's  Common Stock from the
       Nasdaq and the  Company's  filing  for  bankruptcy  relief.  The Form 8-K
       includes as exhibits two press releases.

       On December 3, 1997, the Company filed a Form 8-K dated November 19, 1997
       announcing its filing for bankruptcy.

       On December 23,  1997,  the Company  filed a Form 8-K dated  December 17,
       1997,  which  reported the  resignation  of Price  Waterhouse  LLP as the
       Company's  independent  accountants and auditor.  The Form 8-K included a
       copy  of  the  resignation  letter  from  Price  Waterhouse  LLP  to  the
       Securities and Exchange Commission.

       On January 9, 1998,  the Company  filed a Form 8-K dated January 8, 1998,
       which  reported  the  execution  of a letter of intent,  and an amendment
       thereto,  by and  between  the  Company,  EqualNet  and the Willis  Group
       pursuant to which the Company will sell  substantially  all of its assets
       to the  EqualNet  Parties.  The Form 8-K includes a copy of the letter of
       intent and the amendment thereto.

       On January 28, 1998,  the Company filed a Form 8-K dated January 15, 1998
       announcing  the  execution  of the Purchase  Agreement,  by and among the
       Company,  the Buyer and EqualNet  pursuant to which the Company will sell
       substantially  all of its assets to the  EqualNet  Parties.  The Form 8-K
       includes a copy of the Purchase Agreement.

       On January 30, 1998, the Company filed a Form 8-K dated January 22, 1998,
       which reported the filing by the Company with the Bankruptcy Court of its
       initial operating report and November monthly operating report.  The Form
       8-K  includes  a copy  of the  cover  sheet  for  the  Company's  initial
       operating report and a copy of the Company's  November monthly  operating
       report.

       On February  11,  1998,  the Company  filed a Form 8-K dated  February 4,
       1998,  which reported the filing by the Company with the Bankruptcy Court
       of its December monthly operating report. The Form 8-K includes a copy of
       the Company's December monthly operating report.

       On March 5, 1998,  the Company filed a Form 8-K dated  February 26, 1998,
       which reported the filing by the Company with the Bankruptcy Court of its
       January  monthly  operating  report.  The Form 8-K includes a copy of the
       Company's January monthly operating report.

       On March 24,  1998,  the  Company  filed a Form 8-K dated  March 4, 1998,
       which  reported the  execution of an amendment to the Purchase  Agreement
       and the  approval  of the  Sale by the  Bankruptcy  Court.  The  Form 8-K
       includes  a copy  of the  amendment  to the  Purchase  Agreement  and the
       Bankruptcy Court order approving the Sale.

       On March 25,  1998,  the Company  filed a Form 8-K dated March 19,  1998,
       which reported the filing by the Company with the Bankruptcy Court of its
       February monthly  operating  report.  The Form 8-K includes a copy of the
       Company's February monthly operating report.

       On April 9,  1998,  the  Company  filed a Form 8-K dated  March 10,  1998
       announcing  the EqualNet  Facility and the  Management  Agreement and the
       approval by the  Bankruptcy  Court of the  Company's  execution  of these
       agreements.  The Form 8-K includes  copies of (i) the  EqualNet  Facility
       documents,  (ii) the Management  Agreement and (iii) the Bankruptcy Court
       orders approving each of the transactions.

(c)    Exhibits

       10.1   Purchase Agreement by and among the Company, EqualNet Corporation,
              EqualNet Holding Corp. and the Willis Group dated January 15, 1998
              and amendment thereto dated March 10, 1998. The Purchase Agreement
              was  annexed  to the Form 8-K  filed on  January  28,  1998 and is
              incorporated herein by reference. The amendment was annexed to the
              Form 8-K filed on March  24,  1998 and is  incorporated  herein by
              reference.

       16.1   Letter of resignation as independent accountants and auditors from
              Price  Waterhouse LLP dated  December 17, 1997.  This document was
              annexed  to the  Form  8-K  filed  on  December  23,  1997  and is
              incorporated herein by reference.





<PAGE>


                            SIGNATURES

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

Date: June 5, 1998                      SA Telecommunications, Inc.
                                               (Registrant)

                                        By /s/ Albert B. Gordon, Jr.
                                           -------------------------
                                           (Interim Chief Executive Officer)



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

Principal Executive Officer:

/s/  Albert B. Gordon, Jr.
- --------------------------
(Albert B. Gordon, Jr.)
(Interim Chief Executive Officer)

Directors:

/s/  Howard F. Curd
- --------------------------
(Howard F. Curd)
(Chairman of the Board)


/s/ Igor I. Mamantov
- --------------------------
(Igor I. Mamantov)


/s/ Dean A. Thomas
- --------------------------
(Dean A. Thomas)


/s/ Barry J. Williams, M.D.
- --------------------------
(Barry J. Williams, M.D)



- --------------------------
(Pete W. Smith)


/s/ Thomas L. Cunningham
- --------------------------
(Thomas L. Cunningham)



- --------------------------
(Reuben F. Richards)


<PAGE>


                          REPORT OF INDEPENDENT AUDITOR

Board of Directors
SA Telecommunications, Inc.
Dallas, Texas

We  have   audited  the   statement   of  net  assets  in   liquidation   of  SA
Telecommunications,  Inc.  as of  December  31,  1997,  and  the  statements  of
operations,  cash flows and  changes in  shareholders'  equity and net assets in
liquidation  for  the  year  then  ended.  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 audit.

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

As  described  in Note 2 to the  financial  statements,  in November  1997,  the
Company filed for protection under the U.S.  Bankruptcy Code.  However, in early
1998, management of the Company determined that the remaining assets most likely
either  would be sold or  assigned  to  secured  creditors,  with any  remaining
proceeds distributed to other creditors.  Therefore, the Company is not expected
to  continue  as a going  concern,  and as a result,  has  changed  its basis of
accounting  as of  December  31,  1997,  from  the  going  concern  basis to the
liquidation basis.

In our opinion,  the  financial  statements  referred to in the first  paragraph
present  fairly,  in all material  aspects,  the net assets in liquidation of SA
Telecommunications,  Inc.  as of  December  31,  1997,  and the  results  of its
operations  and its cash  flows  for the year  then  ended  in  conformity  with
generally  accepted  accounting  principles  applied on the bases of  accounting
described in the preceding paragraph.




Hein + Associates LLP

Dallas, Texas
April 23, 1998

<PAGE>


                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
   of SA Telecommunications, Inc.


In our opinion,  the  consolidated  balance  sheet and the related  consolidated
statements of operations,  of cash flows and of changes in shareholders'  equity
as of and for each of the two years in the period ended December 31, 1996, prior
to  restatement  (not  presented  separately  herein),  present  fairly,  in all
material respects, the financial position of SA Telecommunications, Inc. and its
subsidiaries at December 31, 1996, and the results of their operations and their
cash flows for each of the two years in the period ended  December 31, 1996,  in
conformity  with  generally  accepted  accounting  principles.  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 of these  statements  in  accordance  with
generally accepted auditing standards which 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,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.  We  have  not  audited  the  consolidated  financial  statements  of  SA
Telecommunications, Inc. for any period subsequent to December 31, 1996 nor have
we examined any adjustments applied to the 1996 financial statements.



PRICE WATERHOUSE LLP
Dallas, Texas
March 25, 1997

<PAGE>


                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

                     STATEMENT OF NET ASSETS IN LIQUIDATION
                             AS OF DECEMBER 31, 1997

                                     ASSETS
<TABLE>
<CAPTION>
<S>                                                                                       <C>      
Cash and cash equivalents                                                                  $      228,495
Trade accounts receivable                                                                       3,658,276 
Inventory, prepaid expenses and other                                                              61,576
Property and equipment                                                                          5,587,636
Customer lists and other intangibles                                                            5,026,018
                                                                                           --------------

                  Total assets                                                             $   14,562,001
                                                                                           ==============


                                   LIABILITIES

Post-petition accounts payable and accrued expenses                                        $   5,446,690  
Notes payable due secured creditors expected to be assumed                                     3,551,544  
Other notes payable and capital lease obligations due secured creditors                        4,537,190  
Priority claims accounts payable and accrued expenses                                            538,526  
Pre-petition accounts payable and accrued expenses                                            11,518,229  
Unsecured notes payable                                                                          252,958  
Unsecured subordinated debt                                                                   36,000,000          
Total liabilities before adjustment to reduce liabilities to estimated                     -------------
liquidation value of assets                                                                   61,845,137  
Less adjustment to reduce liabilities to estimated liquidation value of assets:
   Secured creditors                                                                            (110,691)
   Other creditors                                                                           (47,172,445)         
Total adjustment to reduce liabilities to estimated liquidation value of assets              (47,283,136)


                 Total liabilities                                                         $  14,562,001
                                                                                           =============

Commitments and contingencies (Note 20)

</TABLE>
                  See accompanying notes to these consolidated
                              financial statements
<PAGE>


                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
                             AS OF DECEMBER 31, 1996

                                     ASSETS
<TABLE>
<CAPTION>
<S>                                                                                      <C> 
CURRENT ASSETS:
    Cash and cash equivalents                                                             $ 14,360,466
    Accounts and note receivables:
       Trade, net of allowance for doubtful accounts of $2,796,946                           7,035,710
       Other, net of allowance for doubtful accounts of $31,479                              1,481,072
    Inventory                                                                                  136,875
    Prepaid expenses and other                                                                 594,081
                  Total current assets                                                      23,608,204

PROPERTY AND EQUIPMENT                                                                      10,054,937  
Less accumulated depreciation and amortization                                              (1,380,307)
Net property and equipment                                                                   8,674,630
                                                                                          -------------

EXCESS OF COST OVER NET ASSETS ACQUIRED, net of accumulated amortization                    27,902,634
OTHER ASSETS:
         Debt issuance cost                                                                  2,083,843           
         Other                                                                                 409,758                    
                  Total other assets                                                         2,493,601
                                                                                          -------------
                  Total assets                                                            $ 62,679,069
                                                                                          =============


                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
    Accounts payable                                                                      $  2,023,955
    Accrued telecommunications expenses                                                     11,360,002
    Other accrued expenses                                                                   2,382,504
    Acquisition obligation                                                                   9,500,000
    Short-term notes payable                                                                   782,239
    Current maturities of long-term obligations                                                570,859
                                                                                          -------------
                  Total current liabilities                                                 26,619,559

LONG-TERM OBLIGATIONS, LESS CURRENT MATURITIES                                              28,477,903
                                                                                          -------------
COMMITMENTS AND CONTINGENCIES (Note 20)
SERIES A REDEEMABLE PREFERRED STOCK, $.00001 par value, 250,000 shares
   authorized; and 180,000 shares issued                                                     1,330,303
                                                                                          -------------

SHAREHOLDERS' EQUITY:
    Common Stock, $.0001 par value, 50,000,000 shares authorized; and 16,858,053
       shares issued                                                                             1,686
    Additional paid-in capital                                                              26,402,671
    Accumulated deficit                                                                    (16,299,038)
    Treasury stock (1,197,518 shares) at cost                                               (3,854,015)

                  Total shareholders' equity                                                 6,251,304

                  Total liabilities and shareholders' equity                              $ 62,679,069
                                                                                          =============

</TABLE>


                  See accompanying notes to these consolidated
                              financial statements
<PAGE>



                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                           For the Years Ended December 31,
                                                                       1997             1996              1995
                                                                      ------           ------            ------
<S>                                                               <C>              <C>               <C>
Telecommunications revenues                                       $ 39,841,012     $ 35,668,502      $ 20,748,021
Cost of revenue                                                     35,399,140       22,530,228        14,116,113
                                                                  -------------    -------------     -------------

Gross profit                                                         4,441,872       13,138,274         6,631,908
                                                                  -------------    -------------     -------------
Operating expenses:
   General and administrative                                       22,570,255       10,927,890         6,478,394
   Depreciation and amortization                                     4,703,688        2,861,900         1,287,225
   Impairment of long-lived asset values                            26,554,261            -                 -
   Nonrecurring network reconfiguration costs                            -              806,436             -
   Nonrecurring restructuring and integration costs                      -            2,015,506           143,399
                                                                  -------------    -------------     -------------
Total operating expenses                                            53,828,204       16,611,732         7,909,018
Loss from continuing operations before other income
    (expense) and extraordinary item                               (49,386,332)      (3,473,458)       (1,277,110)
Other income (expense):
   Interest expense                                                 (5,511,564)      (2,129,876)         (682,796)
   Adjustment to reduce liabilities to estimated liquidation
       value of assets                                              47,283,136            -                 -
   Other, net                                                          140,422          221,175            24,685
                                                                  -------------    -------------     -------------
         Total other income (expense)                               41,911,994       (1,908,701)         (658,111)
                                                                  -------------    -------------     -------------
Loss from continuing operations before extraordinary item           (7,474,338)      (5,382,159)       (1,935,221)
                                                                  -------------    -------------     -------------
Discontinued operations:
   Provision for operating losses during phase-out period                -                -              (475,000)
   Loss from impairment                                                  -                -            (4,055,742)
                                                                  -------------    -------------     -------------
         Loss from discontinued operations                               -                -            (4,530,742)
                                                                  -------------    -------------     -------------
Loss before extraordinary item                                      (7,474,338)      (5,382,159)       (6,465,963)
Extraordinary item-- net gain on extinguishment of debts                 -            1,327,644             -
                                                                  -------------    -------------     -------------
Net loss                                                            (7,474,338)      (4,054,515)       (6,465,963)
Preferred dividend requirements, including accretion                  (408,537)        (248,344)         (125,352)
                                                                  -------------    -------------     -------------

Net loss applicable to common shareholders                        $ (7,882,875)    $ (4,302,859)     $ (6,591,315)
                                                                  =============    =============     =============
Loss per weighted average common share outstanding:
    Continuing operations (basic and diluted)                     $      (0.48)    $      (0.35)     $      (0.17)
    Discontinued operations (basic and diluted)                   $      -         $      -          $      (0.39)
    Loss before extraordinary item (basic and diluted)            $      (0.48)    $      (0.35)     $      (0.56)
    Extraordinary item (basic and diluted)                               -                 0.08              -
    Net loss per share (basic and diluted)                        $      (0.48)    $      (0.27)     $      (0.56)
    Net loss per share applicable to common shareholders
     (basic and diluted)                                          $      (0.50)    $      (0.28)     $      (0.57)
                                                                  =============    =============     =============
    Weighted average number of common shares
      outstanding                                                 $ 15,663,304       15,199,928        11,639,186
                                                                  =============    =============     =============
</TABLE>

                  See accompanying notes to these consolidated
                              financial statements
<PAGE>



                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                          AND NET ASSETS IN LIQUIDATION
<TABLE>
<CAPTION>

                                                               For the Period from January 1, 1995 through December 31, 1997

                                                               Series B Preferred Stock         Common Stock            Additional  
                                                                 Shares       Amount      Shares           Amount    Paid-in Capital
                                                                 ------       ------      ------           ------    ---------------
<S>                                                            <C>          <C>          <C>              <C>          <C>          
Balances at January 1, 1995                                         -       $    -       10,566,139       $  1,057     $ 15,629,114 
Private placements of common stock                                  -            -        1,981,120            197        2,379,464 
Issuance of common stock for exercise of options                    -            -          914,861             92          633,521 
                                                                                                               
Issuance of Series B Preferred Stock for acquisition of USC      125,000      575,280          -               -               -    
Issuance of warrants for acquisition and financing  of USC          -            -             -               -          2,213,000 
Preferred dividend requirements, including accretion                -            -             -               -                    
Net loss for the year                                               -            -             -               -               -    
                                                               ----------   ----------    ----------       ----------    -----------

                                                               ----------   ----------    ----------       ----------    -----------
Balances at December 31, 1995                                    125,000      575,280     13,462,120         1,346       20,855,099 

Private placements of common stock                                  -            -           251,700            25          369,975 
Issuance of common stock for:
         Exercise of options                                        -            -           524,036            52          632,444 
         Exercise of warrants                                       -            -         1,090,000           109        1,362,391 
         Conversion of debt                                         -            -           267,856            27          449,973 
         Other                                                      -            -           419,318            42          750,633 
Issuance of common stock for acquisition of USC securities      (125,000)    (575,280)       843,023            85        1,613,229 
Issuance of warrants                                                -            -              -              -            368,927 
Preferred dividend requirements, including accretion                -            -                                                  
Net loss for the year                                               -            -              -              -               -    
                                                               ----------   ----------    ----------       ----------    -----------
Balances at December 31, 1996                                       -            -        16,858,053         1,686       26,402,671 

Issuance of common stock for cash                                   -            -            23,000             2           11,183 
Preferred dividend requirement, including accretion                 -            -              -              -              -     
Net loss for the year                                               -            -              -              -              -     
Adjustments for expected liquidation                                                     (16,881,353)       (1,688)     (26,413,854)
                                                               ----------   ----------    ----------       ----------    -----------

                                                               ----------   ----------    ----------       ----------    -----------
Net assets in liquidation at December 31, 1997                      -       $    -              -          $     -       $     -    
                                                               ==========   ==========    ==========       ==========    ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                    Accumulated       Treasury
                                                                     Deficit           Stock         Total
                                                                    -----------       --------       -----
<S>                                                                <C>             <C>            <C>
Balances at January 1, 1995                                        $(5,404,864)    $ (240,950)    $9,984,357
Private placements of common stock                                        -           (44,057)     2,335,604
Issuance of common stock for exercise of options                          -          (171,594)       462,019
                                                               
Issuance of Series B Preferred Stock for acquisition of USC               -              -           575,280
Issuance of warrants for acquisition and financing  of USC                -              -         2,213,000
Preferred dividend requirements, including accretion                  (125,352)          -          (125,352)
Net loss for the year                                               (6,465,963)          -        (6,465,963)
                                                                   -----------    -----------    -----------

                                                                   -----------    -----------    -----------
Balances at December 31, 1995                                      (11,996,179)      (456,601)     8,978,945

Private placements of common stock                                        -              -           370,000
Issuance of common stock for:
         Exercise of options                                              -          (497,414)       135,082
         Exercise of warrants                                             -              -         1,362,500
         Conversion of debt                                               -              -           450,000
         Other                                                            -              -           750,675
Issuance of common stock for acquisition of USC securities                         (2,900,000)    (1,861,966)
Issuance of warrants                                                      -                          368,927
Preferred dividend requirements, including accretion                  (248,344)                    (2,48,344)
Net loss for the year                                               (4,054,515)          -        (4,054,515)
                                                                   -----------    -----------    -----------
Balances at December 31, 1996                                      (16,299,038)    (3,854,015)     6,251,034

Issuance of common stock for cash                                         -              -           11,185
Preferred dividend requirement, including accretion                   (408,537)          -         (408,537)
Net loss for the year                                               (7,474,338)          -       (7,474,338)
Adjustments for expected liquidation                                24,181,913      3,854,015     1,620,386
                                                                   -----------    -----------    -----------
                                                               
                                                                   -----------    -----------    -----------
Net assets in liquidation at December 31, 1997                     $      -       $     -         $    -
                                                                   ===========    ===========    ===========
</TABLE>
                  See accompanying notes to these consolidated
                              financial statements




<PAGE>


                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                For the Years Ended December 31,
                                                                            1997             1996             1995
                                                                          --------         --------         -------
<S>                                                                    <C>              <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                            $ (7,474,338)    $ (4,054,515)    $ (6,465,963)
   Adjustments to reconcile net loss to net cash used by
   operating activities:
      Extraordinary net gain on extinguishment of debts                        -          (1,327,644)           -
      Provision for discontinued operations                                    -               -            4,530,742
      Depreciation and amortization                                        4,703,688       2,861,900        1,287,225
      Provision for losses on accounts receivable                          1,947,230       2,197,083          455,793
      Write off of debt issuance costs                                     2,293,202           -                -
      Write off of debenture discount                                      1,985,851           -                -
      Cash used for discontinued SATC business                                 -               -             (263,320)
      Impairment of long-lived assets                                     26,554,261           -                -
      Adjustment to reduce liabilities to estimated liquidation
        value of assets                                                  (47,283,172)          -                -
      Other                                                                 (570,102)         17,946          (44,587)
      (Increase) decrease, net of effect of acquisitions:
         Accounts and notes receivable                                     2,911,276        (925,570)        (862,288)
         Prepaid expenses and other                                          669,380        (280,481)         394,822
         Other assets                                                          -               9,162          320,990
      Increase (decrease), net of effect of acquisitions:
         Accounts payable and accrued expense                             (7,605,334)      2,137,509         (577,900)
                                                                         ------------    ------------     ------------
         Net cash provided by (used in ) operating activities            (21,868,058)        635,390       (1,224,486)
                                                                         ------------    ------------     ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions to property and equipment                                    (1,066,698)     (3,588,786)        (193,276)
   Purchase of First Choice, net of cash acquired                              -          (2,244,110)           -
   Purchase of Addtel, net of cash acquired                                    -          (6,840,481)           -
   Acquisition obligation - Addtel                                             -           9,500,000            -
   Purchase of USC, net of cash acquired                                       -               -           (6,974,685)
   Other                                                                       -                 849           26,141  
          Net cash used in investing activities
                                                                         ------------     ------------     ------------
                                                                          (1,066,698)     (3,172,528)      (7,141,820)
                                                                         ------------     ------------     ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings                                                              6,730,000      29,269,805        7,450,000
   Debt issuance cost                                                       (418,000)     (2,174,799)           -
   Principal payments of obligations                                      (1,066,574)     (9,671,270)      (1,971,510)
   Net additions to line of credit                                         3,546,174           -                -
   Proceeds from private placements of common stock                            -               -            2,073,104
   Purchase of treasury stock                                                  -          (2,900,000)           -
   Proceeds from common stock sale                                            11,185           -                -
   Proceeds from exercise of options                                           -             187,630          307,019
   Proceeds from exercise of warrants                                          -           1,362,500            -
   Proceeds from Series A Redeemable Preferred Stock                           -               -            1,000,000
                                                                         ------------     ------------     ------------
         Net cash provided  by financing activities                        8,802,785      16,073,866        8,858,613
                                                                         ------------     ------------     ------------

INCREASE (DECREASE) IN CASH                                              (14,131,971)     13,536,728          492,307

CASH, beginning of year                                                   14,360,466         823,738          331,431 
                                                                         ------------     ------------     ------------
CASH, end of year                                                        $   228,495      $14,360,466      $  823,738
                                                                         ============     ============     ============
</TABLE>

                  See accompanying notes to these consolidated
                              financial statements
<PAGE>


                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, continued


SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITY:

During the year ended December 31, 1997, the Company entered into capital leases
for  telecommunications  equipment  and a  billing  computer  in the  amount  of
$3,587,000.

   During the year ended December 31, 1997, the Company accrued dividends and
        recorded accretion on the Series A Preferred Stock of $408,537.







                  See accompanying notes to these consolidated
                              financial statements
<PAGE>


                  SA TELECOMMUNICATIONS, INC. AND SUBSIDIARIES

                          NOTES TO FINANCIAL STATEMENTS


1.  DESCRIPTION OF BUSINESS AND ORGANIZATION

SA  Telecommunications,  Inc. (STEL or the Company) is a full-service,  regional
interexchange carrier that has provided intrastate, interstate and international
service, as well as a variety of operator and other services.  In November 1997,
the Company  filed for  protection  under the U.S.  Bankruptcy  Code. In January
1998, the Company entered into an agreement to sell a significant portion of its
assets as described in Note 3. Due to the  bankruptcy  filing and the  Company's
intention to sell and otherwise dispose of its remaining assets, the Company has
changed its basis of accounting to the liquidation basis effective  December 31,
1997, which is described in Note 2.

The Company has conducted its domestic telecommunication operations through U.S.
Communications,  Inc. (USC) (acquired effective June 1, 1995 - see Note 6), Long
Distance  Network,  Inc.  (LDN)  (acquired  in  1994 - see  Note  7) and  AddTel
Communications,  Inc. (Addtel)  (acquired  effective November 1, 1996 - see Note
4). USC, LDN and Addtel provide direct dial long distance  services to small and
medium-sized   commercial  customers  and,  to  a  lesser  extent,   residential
customers.  Additionally,  operator services  (telephone calling card,  collect,
third party billing,  and credit card calls requiring  operator  assistance) are
provided to hotels,  motels,  hospitals,  universities,  private  pay  telephone
owners,   and  residences.   Domestic   telecommunications   revenue   comprised
approximately 97%, 95% and 92% of consolidated  revenues in 1997, 1996 and 1995,
respectively.

The Company conducted its international call back telecommunications  operations
mainly in Central and South America  through North  American  Telecommunications
Corporation (NATC). NATC is a private  telecommunications carrier which provides
various  long  distance  telecommunications  services to its foreign  customers,
including interchange services, operator services,  international long distance,
voice mail,  conference calling,  and facsimile  distribution.  Foreign revenues
comprised  approximately 3%, 5% and 8% of total  consolidated  revenues in 1997,
1996 and 1995,  respectively.  NATC conducted business under the product name of
"GlobalCOM".  The Company sold the operations of NATC in 1997 for an interest in
future  profits.  No material  amounts related to the sale have been recorded in
the accompanying financial statements.

Until September 1995, the Company  participated in various joint ventures in the
Baltic  States and  Commonwealth  of  Independent  States  (formerly  the Soviet
Union). At September 30, 1995, the Company terminated its participation in these
joint ventures to focus on its telecommunications business. These operations had
no significant impact on the consolidated  statements of operations for the year
ended December 31, 1995.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Liquidation Basis of Accounting

As described  above,  in January 1998 the Company  agreed to sell certain assets
and operations and expects that its remaining  assets either will be assigned to
secured  creditors  or sold with any  remaining  proceeds  distributed  to other
creditors. As a result, the Company has changed its basis of accounting from the
going  concern  basis to the  liquidation  basis as of December  31,  1997.  The
liquidation  basis of accounting  presents assets at the amounts  expected to be
realized  in  liquidation  and  liabilities  at amounts  expected  to be paid to
creditors.  The accompanying  financial  statements present liabilities at their
stated amounts and include a contra-liability to reduce the total liabilities to
the estimated  liquidation value of the assets,  because the relative amounts of
the assets that will be  distributed  to the various groups of creditors has not
yet been determined by the Bankruptcy Court. The reduction of the liabilities to
the  estimated  liquidation  value of the  assets is  included  under the "other
income (expense)" caption in the accompanying statement of operations.

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries.  All significant  intercompany  accounts and transactions have
been  eliminated  in  consolidation.  Certain  prior  period  amounts  have been
reclassified for comparative purposes.

Financial Instruments

The fair market value of financial  instruments  is  determined  by reference to
various market data and other valuation  techniques as appropriate.  The Company
believes  that the fair values of  financial  instruments  at December  31, 1996
approximate  their  recorded  values.   As  of  December  31,  1997,   financial
instruments  are  carried at  estimated  liquidation  value in the  accompanying
statement of net assets in liquidation.

Business and Credit Concentrations

In the normal course of business,  the Company extends  unsecured  credit to its
customers.  All international call back  telecommunications  services are billed
and principally paid in U.S.  dollars.  Management has provided an allowance for
doubtful   accounts  to  provide  for  amounts  which  may   eventually   become
uncollectible and to provide for any disputed charges. No customers individually
accounted for more than 10% of consolidated revenues in 1997, 1996 or 1995.

Cash and Cash Equivalents

Cash and cash  equivalents  include cash on hand and investments  with purchased
original maturities of three months or less.

Inventory

Prior to December 31, 1997,  inventory was valued at the lower of cost or market
with the  cost  determined  using  the  first-in,  first-out  method.  Inventory
consists  of  automatic   dialers  for  installation  in  customers'   telephone
equipment.

Property and Equipment

Prior  to  December  31,  1997,  property  and  equipment  was  stated  at cost.
Depreciation and amortization for financial  statement  purposes was provided by
the  straight-line  method over the  estimated  useful lives of the  depreciable
assets.  Maintenance and repairs are expensed as incurred while replacements and
betterments are capitalized.

Goodwill and Related Intangibles

Goodwill and related intangibles reflect the acquired cost of goodwill, customer
lists, non-compete agreements,  and related items. These costs are classified as
"excess of cost over net assets acquired" in the accompanying  December 31, 1996
balance sheet.  Prior to December 31, 1997, these  intangibles were amortized by
the straight-line  method over their estimated useful lives. It is the Company's
policy to review on an annual basis the net  realizable  value of its intangible
assets through an assessment of the estimated  future cash flows related to such
assets.  In the event that total assets  (including  property and equipment) are
found to be stated at amounts in excess of  estimated  future  cash  flows,  the
assets are adjusted for  impairment  to a level  commensurate  with a discounted
cash flow analysis of the underlying  assets.  At December 31, 1997, the Company
recorded an  impairment  allowance to reduce the carrying  value of its goodwill
and related intangibles by $20,215,000, as described in Note 3.

Debt Issuance Costs

The Company  defers costs incurred  directly in connection  with the issuance of
debt  obligations and charges such costs to interest  expense on a straight-line
basis over the terms of the respective  debt  agreements.  At December 31, 1997,
the Company wrote off the remaining  balance of capitalized  debt issuance costs
of  $2,293,000,  because the related  debt was in default.  This amount has been
classified  with  general  and  administrative   expenses  in  the  accompanying
statement of operations.

Accounting for Stock-based Compensation

In  October  1995,   Statement  of  Financial   Accounting  Standards  No.  123,
"Accounting for Stock-based Compensation" (SFAS 123), was issued. This statement
requires  the fair value of stock  options  and other  stock-based  compensation
issued to employees either to be included as compensation  expense in the income
statement,  or the pro forma effect on net income and earnings per share of such
compensation expense to be disclosed in the footnotes to the Company's financial
statements  commencing  with the Company's 1996 fiscal year. The Company applies
SFAS 123 on a disclosure basis only.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting  principles  requires the Company to make  estimates and  assumptions
that affect the reported  amounts of assets and  liabilities  and  disclosure of
contingent  liabilities  at the date of the  financial  statements  and reported
amounts of revenues and expenses  during the reporting  period.  Actual  results
could differ from those  estimates.  At December 31, 1997,  as explained  above,
assets are recorded at the amounts  expected to be received in  liquidation  and
liabilities  have been  recorded at the amounts  expected to be paid  creditors.
Also, as described in Note 20,  administrative  costs to complete the bankruptcy
and  liquidation  of the Company have been  estimated and accrued and additional
liabilities  may arise during the course of the  bankruptcy  proceedings.  These
amounts are estimates based on  management's  best judgment and other sources of
information.  The actual  amounts that are realized  from the assets and paid on
liabilities,  and the various  bankruptcy  and  liquidation  costs could  differ
materially from those estimates.

Loss Per Share

Loss per share is  computed  by dividing  the net loss by the  weighted  average
number of shares of common stock outstanding  during the periods.  The effect of
outstanding  options and  warrants on the  computation  of net loss per share is
antidilutive  and,  therefore,  is not included in the computation for the years
ended  December 31,  1997,  1996 and 1995.  Statement  of  Financial  Accounting
Standards No. 128, "Earnings Per Share", requires the application of certain new
procedures to the calculation of earnings or loss per share.  The new accounting
standard  was  adopted by the  Company  as of  December  31,  1997 for all years
presented,  but  did not  have a  material  effect  on the  Company's  financial
statements.

Federal Income Taxes

Deferred income taxes are calculated  utilizing an asset and liability  approach
whereby  deferred  taxes are provided for tax effects of basis  differences  for
assets and  liabilities  arising from  differing  treatments  for  financial and
income tax reporting purposes.  Valuation allowances against deferred tax assets
are provided where appropriate.

Statement of Cash Flows

The Company  considers debt  instruments with maturities of three months or less
at the time of purchase to be cash  equivalents.  Cash paid for interest for the
years ended December 31, 1997,  1996 and 1995 was  $2,909,886,  $1,040,840,  and
$374,249, respectively.

3.  Asset Sale Agreement with EqualNet

In January 1998, the Company entered into an agreement to sell certain assets to
EqualNet  Corporation  (EqualNet).  The  assets to be sold to  EqualNet  consist
primarily  of  the  Company's  rights  relative  to its  subscribers  (including
accounts receivable) certain network facilities,  contracts and permits. Closing
of the  transaction  is  expected  to occur  following  formal  approval  by the
EqualNet  shareholders,  which the Company believes will occur in June 1998. The
purchase price is to consist of cash and convertible preferred stock of EqualNet
in a total amount equal to 40% of annualized revenues plus the assumption of the
outstanding balances due Greyrock secured by eligible accounts receivable of the
Company  (see Note 11).  The  amount to be paid at  closing  is to be reduced by
certain  debtor in possession  financing  provided by a stockholder  of EqualNet
after December 31, 1997 of  $1,500,000,  and  approximately  $1,000,000 of other
amounts due Greyrock. Annualized revenues are to be determined based on December
1997  and  January  1998  revenues  and 40% of such  amount  is  expected  to be
approximately $10,000,000.  The cash and preferred stock expected to be received
at  closing  are   approximately   $2,000,000  and   $5,500,000   (face  value),
respectively.  However,  the actual value of the preferred stock is estimated to
be about $2,000,000 as described below.

The Company has recorded the asset "customer lists and other intangibles" on the
accompanying  statement of net assets in  liquidation as of December 31, 1997 in
an amount equal to the excess of the estimated value of the purchase price to be
received from EqualNet (including  liabilities to be assumed) over the estimated
values of the identifiable assets to be acquired.  The difference of $20,215,000
between  this amount and the balance in the  Company's  account  "excess of cost
over net assets  acquired"  that was  recorded on the  Company's  books prior to
December 31, 1997, has been included with  "impairment of long-lived  assets" in
the accompanying statement of operations.  In determining the estimated value of
the EqualNet  convertible  preferred stock, a discount of 64% was applied to its
face value based on the estimated fair value of the  underlying  common stock of
EqualNet derived from recent sales of large blocks of that stock.  Management of
the Company  believes a discount of only 28% from the face value is  appropriate
based on their analysis. An independent valuation of the preferred stock has not
been  performed.  The ultimate value of the preferred stock may differ from both
of these estimates.

4.  Acquisition of Addtel Communications, Inc.

Effective  November 1, 1996, the Company acquired all of the outstanding  common
stock of Addtel,  a switchless  reseller of long  distance  services  located in
Glendale, California. The aggregate purchase price of $9.5 million (including $2
million  allocated to  nonsolicitation  agreements)  was paid $8 million in cash
with the remaining  $1.5 million held in escrow by the Company to offset certain
contractual  adjustments or indemnity  claims.  The purchase price was funded in
January 1997 from the remaining  proceeds of the Company's 10% Convertible Notes
issued  in  August  1996.  Accordingly,  the  Company  recorded  an  acquisition
obligation of $9,500,000 at December 31, 1996.

The  acquisition  was  accounted for as a purchase  whereby the excess  purchase
price over the net assets  acquired was  recorded  based upon the fair values of
the  assets  acquired  and  liabilities  assumed.  The  Company's   consolidated
statements  of  operations  include the results of  operations  of Addtel  since
November 1, 1996.

A summary of the Addtel excess of cost for financial reporting purposes over net
assets  acquired  that was  recorded  as of  December  31,  1996 is as  follows:

                                             December 31, 
                                                 1996                Life
                                             -----------             ----
Goodwill                                    $  7,916,825           25 years
Nonsolicitation agreements                     2,000,000            5 years
Customer acquisition costs                       878,673           10 years
                                            -------------
                                              10,795,498
Accumulated amortization                        (134,043)
                                            $ 10,661,455
                                            =============                     

The following unaudited pro forma combined results of operations for the Company
assume that the  acquisition  of Addtel was  completed at the beginning of 1995.
These  pro  forma  amounts  represent  historical  operating  results  of Addtel
combined  with those of the  Company  with  appropriate  adjustments  which give
effect to interest  expense and  amortization.  These pro forma  amounts are not
necessarily  indicative  of  consolidated  operating  results  which  would have
occurred had Addtel been included in the  operations  of the Company  during the
periods presented,  or which may result in the future,  because these amounts do
not reflect full  transmission and switched service cost  optimization,  and the
synergistic effect on operations,  selling,  general and administrative expenses
nor do the  amounts  reflect  any higher  costs  associated  with  unanticipated
integration  or other  organizational  activities  the  Company may be forced to
undertake as a result of the acquisition.

                                                  For the Years Ended
                                                      December 31,
                                                  1996           1995
                                             ---------------------------- 
Revenues                                     $ 56,832,328    $ 33,474,021
Net loss                                       (6,210,115)     (8,258,267)
Net loss per share outstanding                      (0.41)          (0.71)

5. Acquisition of First Choice Long Distance, Inc.

Effective  September  1, 1996,  the Company  acquired  substantially  all of the
assets of First  Choice Long  Distance,  Inc.  (First  Choice),  a  switch-based
reseller of long  distance  services  located in  Amarillo,  Texas,  for a total
consideration  of  $2,070,000  (including  noncompete  agreements).  The  assets
acquired included First Choice's customer base of approximately  4,500 customers
and two Siemen Stromberg-Carlson DCO Central Office type switches, which will be
integrated into the Company's  existing  network.  The purchase price was funded
from the proceeds of the Company's 10% Convertible Notes issued in August 1996.

The  acquisition  was  accounted for as a purchase  whereby the excess  purchase
price over the net  assets  acquired  was  recorded  based upon the fair  market
values of assets acquired and liabilities  assumed.  The excess of cost over net
assets  acquired of $741,757 and  noncompete  agreements  of $720,000 were being
amortized  on a  straight-line  basis  over 25 and 2 years,  respectively.  This
allocation  was based on  preliminary  estimates  subject to revision at a later
date. The Company's consolidated statements of operations include the results of
operations of First Choice since September 1, 1996.

The following  unaudited pro forma combined results of operations of the Company
assume that the  acquisition  of First Choice was  completed at the beginning of
1995.  These pro forma amounts  represent the  historical  operating  results of
First Choice  combined  with those of the Company with  appropriate  adjustments
which give effect to interest expense and amortization expense.  These pro forma
amounts are not necessarily  indicative of consolidated  operating results which
would have been  included in the  operations  of the Company  during the periods
presented,  or which may  result in the  future,  because  these  amounts do not
reflect full  transmission  and  switched  service  cost  optimization,  and the
synergistic  effect  on  operating,  selling,  and  general  and  administrative
expenses  nor  do  the  amounts   reflect  any  higher  costs   associated  with
unanticipated  integration or other organizational activities the Company may be
forced to undertake as a result of the acquisition.

                                                  For the Years Ended
                                                       December 31,
                                                  1996           1995
Revenues                                     $ 37,836,495     $ 23,293,156
Net loss                                       (4,457,212)      (6,857,991)
Net loss per share outstanding                      (0.29)           (0.59)


6. Acquisition of U.S. Communications Inc.

Effective June 1, 1995, the Company acquired all of the outstanding common stock
of U.S.  Communications,  Inc.  (USC),  a switchless  reseller of long  distance
services  located in Levelland,  Texas. The stated purchase price of $12 million
for the USC common  stock and the  covenants  not to compete  were paid (i) $6.5
million in cash,  (ii) $2.75  million in notes  bearing 11%  interest per annum,
(iii) $1.5  million in a separate  group of notes also  bearing 11% interest per
annum, (iv) 125,000 shares of Series B Preferred Stock and common stock purchase
warrants at their  respective fair values as of the date of issuance.  (See Note
12 regarding the Company's 1996 acquisition of these securities.)

In order to fund the cash portion of the purchase price, the Company borrowed an
aggregate of $7.0 million from Norwest Bank Minnesota, N.A. and privately placed
166,667  shares of its  Series A  Preferred  Stock,  along  with a common  stock
purchase  warrant  exercisable into 500,000 shares of stock at $1.125 per share,
with Jesup & Lamont Capital Markets, Inc. for $1.5 million. The Company recorded
the  Series A  Preferred  Stock and  common  stock  purchase  warrants  at their
respective fair values as of the date of issuance.

The  acquisition  was  accounted for as a purchase  whereby the excess  purchase
price over the net assets  acquired was  recorded  based upon the fair values of
assets acquired and liabilities assumed. The Company's  consolidated  statements
of operations include the results of operations of USC since June 1, 1995.

A summary of the USC excess of cost for  financial  reporting  purposes over net
assets acquired is as follows:

                                             December 31,
                                                 1996             Life
                                             -----------          ----
Goodwill                                     $ 9,399,153        25 years
Covenants not to compete                       2,400,000         5 years
Customer acquisition costs                     1,036,946        10 years
                                             ------------
                                              12,836,099
Accumulated amortization                      (1,519,464)
                                             ------------
                                             $11,316,635
                                             ============

The following unaudited pro forma combined results of operations for the Company
assume that the acquisition of USC was completed at the beginning of 1994. These
pro forma amounts  represent the  historical  operating  results of USC combined
with those of the  Company  with  appropriate  adjustments  which give effect to
interest expense and  amortization.  These pro forma amounts are not necessarily
indicative of consolidated  operating  results which would have occurred had USC
been included in the operations of the Company during the periods presented,  or
which may  result in the  future,  because  these  amounts do not  reflect  full
transmission and switched service cost optimization,  and the synergistic effect
on operating,  selling,  general and administrative  expenses nor do the amounts
reflect any higher costs  associated  with  unanticipated  integration  or other
organizational  activities the Company may be forced to undertake as a result of
the acquisition.

                                                  For the Years Ended
                                                       December 31,
                                                  1996           1995
                                              ----------------------------  
Revenues                                      $ 28,694,683    $ 26,173,431
Net loss                                        (7,083,441)     (3,864,545)
Net loss per share outstanding                       (0.61)          (0.42)


7.  Acquisition of Long Distance Network, Inc.

Effective  March 1, 1994,  the Company  acquired all of the  outstanding  common
stock of Long  Distance  Network,  Inc.  (LDN),  a  switchless  reseller of long
distance  services  located in Dallas,  Texas.  The acquisition was accomplished
through the payment of $1,354,660  in cash and the issuance of 1,302,086  shares
of unregistered,  restricted  Common Stock of the Company to the shareholders of
LDN.  The Company  utilized  working  capital and funds  generated  from private
placements of unregistered, restricted Common Stock to complete the cash portion
of the transaction.  Of the total 1,302,086  shares of unregistered,  restricted
Common Stock issued,  1,041,666  shares related to the  acquisition of LDN stock
and 260,420 shares related to "Covenants Not to Compete."

The  acquisition  was  accounted for as a purchase  whereby the excess  purchase
price over the net assets  acquired was  recorded  based upon the fair values of
assets acquired and liabilities  assumed.  The fair value of the stock issued in
connection with the acquisition  was estimated to be  approximately  $3,750,000,
which  reflects a discount  of  approximately  25% from the market  price of the
Company's  publicly traded stock and, in management's  view, is reasonable given
its  restricted  nature.  The  Company's  consolidated  statements of operations
include the results of operations of LDN since March 1, 1994.

A summary of the LDN excess of cost for  financial  reporting  purposes over net
assets acquired is as follows:

                                         December 31,
                                            1996                  Life
                                         -------------            ----
Goodwill                                 $  3,983,080            25 years
Covenants not to compete                      750,000            10 years
Customer acquisition costs                    442,563            10 years
                                         -------------
                                            5,175,643
Accumulated amortization                     (789,307)
                                         -------------
                                         $  4,386,336
                                         =============

8.  Discontinued Operations

On December 28, 1994, the Company's board of directors approved a spinoff of the
Company's  title  plant  services  subsidiary,   Strategic  Abstract  and  Title
Corporation  (SATC),  in the form of a stock  dividend to  shareholders.  During
1995,  SATC filed a Form 10-SB  registration  statement  with the Securities and
Exchange   Commission  to  become  a  publicly   traded  company  prior  to  the
distribution to shareholders.  Subsequent to this filing, a decision was made to
cancel the  spinoff and sell 100% of the stock of the  subsidiary,  due in large
part to the SATC president's death in September 1995. As a result, an additional
$475,000  reserve was  established  for SATC losses until the  expected  date of
disposal.

On February 29,  1996,  SATC was sold to a key member of SATC  management  for a
$500,000  note,  payable over ten years,  bearing  interest at 7% per annum.  At
December  31,  1995,  the Company  recorded an  impairment  loss of  $4,055,742,
including a reserve  against the note,  to reflect the net  realizable  value of
SATC.  Included  among the SATC total assets are other assets,  primarily  trade
credits with a book value of $362,000,  of which the Company retained a minority
portion at a de minimus value. Revenues for SATC for the year ended December 31,
1995 were $354,892.

9.  Property and Equipment

Property and equipment consist of:

                                                    December 31,
                                             1997(a)         1996        Life(a)
Land and buildings                        $  525,480     $   766,860   30-40 yrs
Switching and other network equipment      3,894,514       7,465,343     3-5 yrs
Equipment, computers and software          1,022,850       1,592,604       5 yrs
Furniture and fixtures                       144,792         230,130     5-7 yrs
                                          $5,587,636     $10,054,937
                                          ==========     ============

(a) As  explained in Note 2, the  carrying  values of property and  equipment at
December  31,  1997 are  recorded  at the  amounts  expected  to be  received in
liquidation.  The  adjustment  to reduce the  property  and  equipment  to those
amounts  totaled  approximately  $6,100,000  and is included in  "impairment  of
long-lived assets" in the accompanying statement of operations.  The depreciable
life of each asset was applicable  prior to the change to the liquidation  basis
of accounting on December 31, 1997.

Switching  equipment  totaling  $3,587,000  and  $1,501,942  was recorded  under
capital leases at December 31, 1997 and 1996,  respectively.  Total depreciation
expense,  including  amortization of equipment under capital leases,  charged to
operations for the years ended December 31, 1997, 1996, and 1995 was $1,833,527,
$1,139,242, and $449,402, respectively.

10.  Short-Term Notes Payable

Short-term notes payable at December 31, 1996 consisted of:

Note payable to Addtel investor group                      $   772,743
Other                                                            9,496
                                                           -----------
                                                           $   782,239
                                                           =========== 

These notes were retired in 1997.

11.  Line of Credit

On January 9, 1997,  the  Company  completed a line of credit  arrangement  with
Greyrock  Business Credit  (Greyrock),  a division of  NationsCredit  Commercial
Corporation.  The line of credit has maximum  availability of $10 million,  with
borrowings  based on 80% of eligible  accounts  receivable and inventory,  other
than receivables arising from telecommunications  services rendered to customers
which are billed to the customers by a regional Bell operating  company,  a Bell
operating  company,  a local  exchange  company,  a credit  card  company,  or a
provider of local  telephone  services.  The  borrowings are  collateralized  by
accounts receivable and certain other assets of the Company and its subsidiaries
and the  stock  of the  Company's  subsidiaries.  The line of  credit  initially
matured on December 31, 1997, but automatically renews for successive additional
one month terms unless either party elects to terminate by giving written notice
to the other not less than 30 days prior to the next maturity  date.  Borrowings
under the line of credit  bear  interest  at a  floating  rate of 2.5% above the
reference  rate of Bank of America NT & SA,  provided  that the interest rate is
not less than 9% per annum.  Interest is payable  monthly and to the extent that
accrued  interest does not equal  $10,000 per month,  the Company is required to
pay an unused line of credit fee of such  difference.  The Company had  borrowed
$3,546,173  under this facility as of December 31, 1997. This amount is included
with  "notes  payable  due  secured  creditors  expected  to be  assumed" in the
accompanying statement of net assets in liquidation.

The agreements regarding the line of credit contain covenants which, among other
matters,  limit the  ability of the  Company  and its  subsidiaries  to take the
following  actions without the consent of Greyrock:  (1) merge,  consolidate and
acquire or sell assets,  (2) incur  indebtedness  outside the ordinary course of
business  which  would have a material  adverse  effect on the  Company  and its
subsidiaries taken as a whole or on the prospect of repayment of the obligations
under the line of credit,  (3) pay  dividends  other than  stock  dividends  and
certain dividends with respect to the Company's Series A Cumulative  Convertible
Preferred Stock, and (4) redeem, purchase or acquire its capital stock.

12.  Other Debt Obligations

Other debt obligations at December 31, 1997 and 1996 consisted of:
<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                       1997                 1996
<S>                                                                             <C>                    <C>
Subordinated Convertible Notes and Debentures due on August 15,
   2006 with interest payable semi- annually at 10% per annum                   $  36,000,000 (a)      $  27,200,000
Note payable to a trust (collateralized by land and building) due in
   monthly installments of $1,586 including interest at 10% with the
   balance due in 2004                                                                 90,860 (b)             99,376
Note payable to a bank (collateralized by land, building and
   equipment) due in monthly installments of $8,338 including
   interest at 9.75% with the balance due in 1998                                       5,371 (c)             94,822
Other unsecured notes, various terms                                                  252,958 (d)             26,237
Other notes payable, various terms, repaid in 1997                                       -                    85,203
Capital lease obligations                                                           4,365,577 (b)          1,543,124
                                                                                -------------          -------------
         Total                                                                  $ 40,714,766              29,048,762
Less current maturities at December 31, 1996:
   Long-term debt                                                                                           (133,392)
   Capital lease obligations                                                                                (437,467)
                                                                                                       -------------            
Long-term obligations at December 31, 1996                                                             $  28,477,903
                                                                                                       =============
</TABLE>

(a) The Notes and  Debentures  (described  below) are  classified  as "unsecured
subordinated debt" at December 31, 1997.

(b) These notes and lease  obligations  are  included  with  "notes  payable and
capital lease obligations due secured creditors" at December 31, 1997.

(c) This note is included with "notes payable due secured creditors  expected to
be assumed" at December 31, 1997.

(d) These notes are  included  with  "unsecured  notes  payable" at December 31,
1997.

On August 12, 1996, the Company  consummated a private  placement of $27,200,000
of its 10%  Convertible  Notes due 2006  (the  Notes).  The Notes are  currently
convertible  into the Company's  Common Stock at a conversion price of $2.55 per
share, subject to adjustment under certain circumstances.  The net proceeds from
the sale of the Notes were  approximately  $25.4  million after giving effect to
the transaction related fees and expenses.  The Company used approximately $12.0
million  of the net  proceeds  from  the  private  placement  to  repay  certain
indebtedness, and to repurchase or redeem certain shares of the Company's Common
Stock and  outstanding  debentures.  The  Company  utilized  the  balance of the
proceeds  (approximately  $13.4 million)  primarily to effect  acquisitions  and
strategic  alliances,  to make capital  expenditures,  and for general corporate
purposes.

In March 1997 and August  1997,  the Company  completed  private  placements  of
$3,800,000 and $5,000,000,  respectively of 10% Convertible  Debentures due 2006
(the Debentures) on terms  effectively  identical to the terms of the Notes. The
difference  between the face amount of the  debentures of $8,800,000 and the net
proceeds of $6,814,149 was charged to interest expense in 1997.

Interest on the Notes and Debentures is payable semi-annually on February 15 and
August  15 of each  year  commencing  February  15,  1997 at the rate of 10% per
annum. The Company is currently in default under its obligations to the Note and
Debenture holders.  Any rights of the Note and Debenture holders pursuant to the
default will be determined in the bankruptcy  proceedings.  No interest has been
accrued  on the Notes and  Debentures  subsequent  to the  bankruptcy  filing in
November 1997.

In September  1996,  the Company  redeemed its  $2,000,000  principal  amount of
convertible  debentures which had been issued in March,  April and June of 1996.
An $821,547  extraordinary  loss on  extinguishment of debt was recorded on this
redemption.  This loss was  comprised of $406,813 in  unamortized  debt issuance
costs  attributable  to the  debentures and 182,706 shares of Common Stock (fair
market value of $414,734) issued to the debenture  holders as consideration  for
an "in the money" convertible feature of the debentures.

On March 8, 1996,  the Company  entered  into an  agreement  with the former USC
shareholders to purchase debt and equity securities of the Company issued to the
USC  shareholders  in connection  with the  acquisition  of USC for a $3,085,000
purchase price. The securities  purchased by the Company consisted of promissory
notes of the Company in an aggregate  principal  amount of  $3,150,000,  125,000
shares of the  Company's  Series B Cumulative  Convertible  Preferred  Stock and
warrants  exercisable  into 1,050,000  shares of the Company's Common Stock. The
purchase  was effected  through a two-step  integrated  transaction  whereby the
Company (i) acquired the USC securities for an aggregate of $308,500 in cash and
843,023  shares of the Company's  Common Stock (fair market value of $2,320,000)
on June 21, 1996 and (ii)  repurchased  the Common  Stock on August 14, 1996 for
$2,900,000  using  proceeds of the  Company's  10%  Convertible  Notes issued in
August  1996.   Pursuant  to  this  transaction,   the  Company   recognized  an
extraordinary gain on the extinguishment of the USC debt of $2,149,191.

13.  Capital Stock

Due to the change to the  liquidation  basis of  accounting  as of December  31,
1997,  all  shareholders'  equity  accounts  were  reduced  to zero at that time
because the Company's  outstanding  liabilities  exceeded the estimated value of
its assets.

At December 31, 1996,  the Chairman and Chief  Executive  Officer of the Company
voted an aggregate  4,257,309  shares of Common Stock (21.9% of voting  control)
pursuant to various voting trust agreements.  The agreements were established in
conjunction  with the LDN  acquisition,  private  placements and other operating
activities of the Company where terms of the transactions included securities of
the Company.

Each share of Series A  Cumulative  Convertible  Preferred  Stock  entitles  its
holder to receive an annual dividend of $.72 per share, payable at the option of
the Company in either cash or shares of Series A Preferred  Stock; to convert it
into eight  shares of Common  Stock as adjusted in the event of future  dilution
from stock dividends and recapitalizations; and to receive up to $9.00 per share
plus  accrued and unpaid  dividends  in the event of  involuntary  or  voluntary
liquidation.  Subject to certain  conditions  in loan  agreements,  the Series A
Preferred  Stock may be  redeemed  at the option of the Company on or after July
31, 1997,  but must be  mandatorily  redeemed no later than July 21, 2000,  at a
price of $9.00 per share plus accrued interest and unpaid dividends.  Due to the
mandatory redemption requirements,  the Series A Preferred Stock was recorded at
its fair value at the date of issuance, with increases to its carrying value via
periodic  accretions up to the mandatory  redemption  date. Due to the change to
the  liquidation  basis of  accounting  as of December  31,  1997,  the Series A
Preferred  Stock  was  reduced  to zero  at  that  time  because  the  Company's
outstanding liabilities exceeded the estimated value of its assets.

In September 1995, the Company sold 1,100,000 shares of unregistered, restricted
Common Stock in a private placement  transaction for $1,374,890.  In conjunction
with this  transaction,  the purchasers  received common stock purchase warrants
exercisable into an aggregate of 1,100,000 shares of stock at $1.25 per share.

14.  Stock Options

As of December 31, 1997, the Company believes all outstanding stock options have
no  value  and any  disclosure  of  stock  option  activity  for  1997  would be
misleading. Therefore, the following disclosures apply only to 1996 and 1995.

At December  31,  1996,  the Company had several  stock option plans (the Plans)
under  which  options  to  acquire up to  8,000,000  shares  could be granted to
directors,   officers   and   employees   of  the   Company.   The  options  are
nontransferable  and forfeitable if the holder resigns or leaves the Company for
any reason.  Options under the Plans vest and may be exercised  after six months
from the dates of grant,  but the shares acquired upon exercise may only be sold
after  periods  of from  eighteen  to  thirty  months  from  the  vesting  date.
Unexercised  options  generally  expire  five years from the dates of grant.  An
aggregate of 5,398,750  options had been granted  under the Plans as of December
31, 1996.

The exercise price of options granted under the Plans is no less than the market
value of the  stock on the  dates  the  options  are  granted.  Accordingly,  no
compensation expense is recognized by the Company with respect to such grants.

Pro forma information  regarding net income (loss) and earnings (loss) per share
is  required  by SFAS No.  123,  and has been  determined  as if the Company had
accounted  for its director,  officer and employee  stock options under the fair
value method of that statement. The fair value of each option grant is estimated
on the date of grant  using the  Black-Scholes  option  pricing  model  with the
following  weighted-average  assumptions  used  for  grants  in  1996  and  1995
respectively;  no dividend yield;  expected  volatility of 63.2% and 66.9%; risk
free  interest  rates of 6.1% and 7.0%;  and  expected  lives of 5 years and 7.5
years.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma information follows:

                               1996                             1995
                             --------                         --------
                   As Reported      Pro Forma        As Reported     Pro Forma
                   -----------      ---------        -----------     ---------
Net loss          $ (4,054,515)  $ (5,209,618)     $ (6,456,963)   $ (7,768,359)
Net loss per 
  common share           (0.27)         (0.34)            (0.56)          (0.67)

A summary of  options  granted  and  outstanding  under the Plans is  summarized
below:
<TABLE>
<CAPTION>
                                                 1996                                1995
                                     -------------------------------   --------------------------------
<S>                                  <C>            <C>                <C>             <C>
                                                    Weighted-Average                   Weighted-Average
                                       Shares        Exercise Price     Shares          Exercise Price
                                       ------       ----------------    ------         ---------------- 
Outstanding at beginning of year     2,123,470            $1.60        2,114,800             $1.15
Granted                                 827,000            2.20          994,250              1.76
Exercised                             (523,803)            1.21         (914,861)              .69
Forfeited                             (198,617)            2.14          (70,719)             1.99
Outstanding at end of year           2,228,050             1.86        2,123,470              1.60
Exercisable at end of year           2,173,050             1.87        2,123,470              1.60
Weighted-average fair value of
  options granted during the year    $    1.29                         $    1.15
</TABLE>


The following table summarizes  information about options  outstanding under the
Plans at December 31, 1996:
<TABLE>
<CAPTION>
                                 Options Outstanding                                    Options Exercisable
                     ------------------------------------------------------      -----------------------------------
                                     Weighted-Average          Weighted-                                Weighted-
   Range of            Shares           Remaining               Average            Shares                Average
    Prices           Outstanding     Contractual Life        Exercise Price      Exercisable          Exercise Price
- ---------------      -----------     ----------------        --------------      -----------          --------------
<S>                  <C>             <C>                     <C>                 <C>                  <C>             
$ .43 - $ .80           418,000             1.2                  $ .70              418,000                $ .70
 1.56 -  2.63         1,642,550             3.1                   1.99            1,587,550                 2.01
 3.47 -  3.50           167,500             3.9                   3.50              167,500                 3.50
</TABLE>

In addition, in 1995 the Company granted additional options outside of the Plans
to the  Chairman  of the Board and Chief  Executive  Officer  to  acquire  up to
1,000,000 shares of unregistered,  restricted Common Stock.  These options had a
fair value of $0.54 per share on the grant date and were unexercised at December
31, 1997.

15.  Federal Income Taxes

The  components  of the net  deferred  tax asset at  December  31,  1996 were as
follows:

Deferred tax assets:
     Allowance for doubtful accounts                                $   986,990
     Other reserves                                                     140,233
     Amortization on excess of cost over net assets acquired            276,626
     Net operating loss carryforwards                                 3,498,119
                                                                     -----------
         Gross deferred tax asset                                     4,901,968

Deferred tax liabilities:
     Depreciation on other assets                                       723,214
                                                                      4,178,754
Valuation allowance                                                  (4,178,754)
                                                                     -----------
Net deferred tax asset                                               $    -
                                                                     -----------

The following is a reconciliation  of the provision for income taxes at the U.S.
federal  income  tax rate to the  income  taxes  reflected  in the  consolidated
statements of operations:

                                                For the Years Ended December 31,
                                                --------------------------------
                                                       1996            1995
                                                       ----            ----    
Income tax benefit at federal statutory rate       $(1,285,221)    $ (657,975)
Net operating losses not benefitted                    867,509        657,975
Other                                                  417,712           -
                                                   ------------    -----------
Income tax benefit provided                        $      -        $     -
                                                   ============    ===========

At  December  31,  1997,  the  Company  had  net  operating  loss  carryforwards
aggregating approximately $27,000,000 which expire in various years between 2003
and 2012. Certain changes in the Company's ownership have occurred as defined by
Internal Revenue Code Section 382, which would result in an annual limitation on
the amount of tax carryforwards which can be utilized.

16.  Nonrecurring Charges

The Company  incurred an $806,436  nonrecurring  charge in the fourth quarter of
1996  related  to the  Company's  reconfiguration  of a portion  of its  network
including  (i)  the  deployment  of  two  additional  switches  to  enhance  the
efficiency  of the  network,  (ii)  the  addition  of a number  of new  circuits
throughout the Company's  service area,  and (iii) the planned  expansion of the
network to the west  coast.  As a result of this  combination  of  factors,  the
Company was  required  to take its  network  down for a period of time and incur
nonrecurring incremental expenses to carry traffic outside its network.

The Company  incurred an aggregate of $2,015,506 in  nonrecurring  restructuring
and integration charges in 1996 comprised of (i) $227,201 in payroll and related
costs  eliminated in a restructuring of the Company's sales  organization,  (ii)
$543,794  in  principally  payroll and related  costs to be  eliminated  on full
integration of the First Choice and Addtel acquisitions, and (iii) $1,244,511 in
principally  payroll and related costs and reserves for  uncollectible  accounts
receivable to be eliminated on the discontinuance of the Company's international
call back product line.  1996 revenues and cost of revenue  attributable  to the
Company's discontinuing international call back product line were $1,937,807 and
$1,478,797,  respectively.  While such amounts are also nonrecurring,  they have
not been separately identified as nonrecurring in the statement of operations.

The Company  incurred  $143,399  in  nonrecurring  costs in 1995  related to its
discontinued Russian ventures.

17.  Employment Contract and Severance Packages

In 1995, the Company  entered into an employment  agreement with the Chairman of
the Board and Chief Executive Officer.  The employment  agreement,  which was to
expire  on March  23,  2001,  provided  for an annual  salary  of  $275,000  and
contained a bonus schedule based on audited consolidated net income on an annual
basis and certain stock options. In 1997, the employment  agreement was canceled
and the individual  was granted a severance  package.  Another  officer was also
granted a severance  package in 1997.  Payments  received by the two officers in
1997 totaled $38,000. In addition,  $86,000 is accrued at December 31, 1997 with
pre-petition  accrued  expenses in the  accompanying  statement of net assets in
liquidation.

18.  Leases

The Company leases certain office  facilities and equipment under capital leases
and  noncancellable  operating  leases expiring through 2001. As permitted under
the Bankruptcy Code, the Company has rejected  substantially all of these leases
and the related  assets were returned to the lessors in early 1998 or are in the
process of being returned.  Additional  liability to the Company,  if any, under
the remaining  terms of the leases is determined by bankruptcy  law and has been
estimated at $325,000. This amount has been recorded with "pre-petition accounts
payable and accrued  expenses"  in the  accompanying  statement of net assets in
liquidation at December 31, 1997.

The total rent expense  incurred  during the years ended December 31, 1997, 1996
and 1995 was $574,618, $425,665 and $319,758, respectively.

19.  Related Party Transactions

An individual who was a director of the Company for a period of time during 1996
and 1997 was also the manager of an investment fund that purchased $8,800,000 of
Debentures (see Note 12) in 1997.

The  chairman  of the board of the  Company  received  $50,000  in 1997  under a
consulting  agreement with the Company. In addition,  the chairman is to receive
$105,000 upon successful  completion of the sale of assets to EqualNet (see Note
3).

In 1995,  six  members  of the  board of  directors  made  loans to the  Company
aggregating  $293,610  with  interest  at 12% per annum.  All loans were  repaid
during the year with the exception of $25,610  outstanding at December 31, 1995.
In  connection  with such loans,  four  directors  accepted  options to purchase
54,287  shares of the  Company's  unregistered,  restricted  Common  Stock,  all
exercisable  between June 17, 1995 and December 17, 1995 at $1.75 per share. All
of such options expired unexercised.

The  Company had a $195,904  note  receivable  due from an officer and  director
bearing  interest at 10% at December 31,  1995.  Effective  April 11, 1996,  the
Company  entered into a settlement  agreement  with this officer under which (i)
the officer's employment was terminated, (ii) the officer entered a covenant not
to compete  with the Company for three  years,  and (iii) the officer  agreed to
provide  ongoing  consulting  services to the Company through March 31, 1999. In
consideration  for the  agreement,  the Company  issued to the  officer  142,534
shares of unregistered,  restricted Common Stock (fair market value of $249,120)
and  released  the officer from his  obligations  to the Company  under the note
receivable in a principal sum of $195,904,  plus accrued but unpaid  interest of
$39,179.  The Company  capitalized the consideration given for the agreement and
charged the amount to operating  expenses on a straight line basis over the term
of the agreement.  The unamortized  balance of $394,888 related to the agreement
is included in other  noncurrent  assets at December 31,  1996.  The balance was
written off and charged to expense in 1997.

20.  Commitments and Contingencies

In July 1997 a long distance  carrier filed a claim against the Company  seeking
to recover approximately $864,000 allegedly due and owing for telecommunications
services provided to the Company. The Company has answered the complaint raising
affirmative  defenses,  however, the Company believes a complete defense to this
complaint is unlikely.  Continuation  of this action has been stayed as a result
of the  Company's  bankruptcy  filing.  The  Company  believes  that any allowed
portion of the claim would be a general unsecured claim and has accrued the full
amount  of  $864,000  at  December  31,  1997,  prior to  adjustment  to  reduce
liabilities to estimated liquidation value of assets.

In addition, certain of the Company's  telecommunications service providers have
filed motions seeking termination of their contracts with the Company as well as
other forms of relief.  These  motions  have been argued  before the  Bankruptcy
Court, but have not been ruled on by the Bankruptcy Court and are subordinate to
the Order of Relief.  The carriers'  termination  of service to the Company as a
result of a ruling in their  favor would have a material  adverse  effect on the
Company's ability to continue  operations  through the date of the expected sale
to EqualNet  and  liquidation  of the  Company  and could  reduce the net assets
ultimately available for distribution to creditors.

Further, pre-petition liabilities reflected in the accompanying statement of net
assets in  liquidation  are based on  schedules  filed by the  Company  with the
Bankruptcy Court (Bankruptcy Schedules) and reflect the claims which the Company
believes  the  respective  entities  could  assert  against  the  Company in the
bankruptcy  proceedings.  The claims listed in the  Bankruptcy  Schedules do not
necessarily  encompass the universe of claimants,  nor the amount of each claim,
which may be asserted  against the Company in the  bankruptcy  proceedings.  Any
entity which  believes  that it has a claim against the Company will be required
to file a proof of that  claim,  including  the amount of the claim,  prior to a
certain  date  fixed by the  Bankruptcy  Court  (the "Bar  Date").  The  Company
anticipates that the Bar Date will be in early June 1998.

The Company has estimated  administrative  costs to complete the  bankruptcy and
liquidation  of the Company  following  December  31,  1997 to be  approximately
$2,300,000.  This amount has been  accrued and  classified  with  "post-petition
accounts  payable and accrued  expenses"  in the  accompanying  statement of net
assets in liquidation.

21.  Benefit Plan

The Company adopted a 401K Retirement Plan (the 401K Plan) effective  January 1,
1996.  Under the 401K Plan,  employees could elect to reduce their  compensation
and  contribute  to the 401K Plan  provided  they had  completed  six  months of
employment  eligibility,  reached the age of twenty and completed at least 1,000
hours of service  during any twelve  consecutive  month period  following  their
first day of work.  Each  employee  could defer up to 15% of their salary not to
exceed the limit  allowable  by law in any one year.  Vesting is 20% per year of
service  and the  employee  is  credited  with a year of  service  if they  have
completed at least 1,000 hours of service.  The Company may, at its option, make
discretionary matching contributions to the 401K Plan. An employee must meet all
the service  requirements  of  participation  and be active on December 31 to be
eligible for any Company matching  contributions.  The Company made 50% matching
contributions  of  $30,599  and  $12,000  for the  1997  and  1996  plan  years,
respectively. Distributions from the Plan are not permitted before the age of 65
except in the event of death, disability, or termination of employment. The Plan
will  terminate  effective  April 30, 1998 due to the  bankruptcy  and  expected
liquidation of the Company.

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  SA
TELECOMMUNICATIONS,  INC. AND  SUBSIDIARIES  AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<CIK> 0000845414
<NAME> SA TELECOMMUNICATIONS, INC.
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                         228,495
<SECURITIES>                                         0
<RECEIVABLES>                                3,658,276
<ALLOWANCES>                                         0
<INVENTORY>                                     61,576
<CURRENT-ASSETS>                             3,948,347
<PP&E>                                       5,587,636
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                              14,562,001
<CURRENT-LIABILITIES>                       14,562,001
<BONDS>                                     36,000,000
                        1,620,000
                                          0
<COMMON>                                         1,688
<OTHER-SE>                                     (1,688)
<TOTAL-LIABILITY-AND-EQUITY>                14,562,001
<SALES>                                     39,841,012
<TOTAL-REVENUES>                            39,841,012
<CGS>                                       35,399,140
<TOTAL-COSTS>                               89,227,344
<OTHER-EXPENSES>                          (41,911,994)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           5,511,564
<INCOME-PRETAX>                            (7,474,338)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (7,474,338)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (7,474,338)
<EPS-PRIMARY>                                   (0.48)
<EPS-DILUTED>                                   (0.48)
        





</TABLE>


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