VITAFORT INTERNATIONAL CORP
SB-2/A, 1999-02-11
BAKERY PRODUCTS
Previous: MERIT MEDICAL SYSTEMS INC, SC 13G, 1999-02-11
Next: GLASSTECH INC, 10-Q, 1999-02-11



<PAGE>
 
    
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON, FEBRUARY 11, 1999
         
                                                 REGISTRATION FILE NO. 333-65273
                                                                                
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                      
                                   FORM SB-2/A      

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                  
              (AMENDMENT NO.2 TO REGISTRATION FILE NO. 333-65273)      

                       VITAFORT INTERNATIONAL CORPORATION
           --------------------------------------------------------
       (Exact name of small business issuer as specified in its charter)

<TABLE> 
<CAPTION>  
<S>                                           <C>                               <C> 
                    DELAWARE                             5149                     68-0110509
          (State or other Jurisdiction        (Primary Standard Industrial     (I.R.S. Employer
          Incorporation or Organization)         Classification Number)        Identification No.)
</TABLE>
                      1800 AVENUE OF THE STARS, SUITE 480
                         LOS ANGELES, CALIFORNIA 90067
                                 (310) 552-6393
   (Address, including zip code and telephone number, including area code, of
                   registrant's principal executive offices)
                                        

                         MARK BEYCHOK, PRESIDENT & CEO
                         -----------------------------
                       Vitafort International Corporation
                      1800 Avenue of the Stars, Suite 480
                             Los Angeles, CA  90067
                                 (310) 552-6393
(Name, address, including zip code and telephone number, including area code, of
                               agent for service)
                                        
                 --------------------------------------------
                        Copies of all communications to:

                             FRANK J. HARITON, ESQ.
                           The Empire State Building
                          350 Fifth Avenue, Suite 3000
                              New York, NY  10118
                           Telephone: (212) 695-6000
                           Facsimile:  (212) 695-6007

APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC FROM TIME TO TIME AFTER THE
                                                ---------------------------
EFFECTIVE DATE
- --------------

     If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration number of the earlier effective
registration statement for the same offering. [_]

     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering. [_]

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]


<TABLE>     
<CAPTION> 

                                        CALCULATION OF REGISTRATION FEE
========================================================================================================
                                             Proposed              Proposed          
                                             Maximum               Maximum                 Amount of       
Title of Securities to     Amount to be       Price               Aggregate              Registration    
    be registered           Registered      Per Share*          Offering Price*              Fee***          
- --------------------------------------------------------------------------------------------------------
<S>                      <C>                <C>                 <C>                      <C>
Common Stock,
  par value
$.0001 per share            7,041,500          $.40**             $2,815,525               $830.50
========================================================================================================
</TABLE>      
         
    
*   Based upon the closing bid price of the Registrant's Common Stock as 
reflected on the Over the Counter Bulletin Board on February 8, 1999 of $.687
as to 1,285,000 shares of common stock being sold by selling security holders,
and based upon the weighted average exercise price of $.16 with respect to
132,000 shares. The fees of $651.03 were previously paid as to an aggregate of 
9,365,914 shares. Of such 9,365,914 shares, 6,741,914 shares are being removed 
from this registration statement and 2,624,500 shares remain in this 
registration statement.     

**  Calculated pursuant to Rule 457(h).
    
*** Fees of $590.20 were paid on the initial filing of this registration 
statement, additional fees of $60.83 were paid upon the filing of the first pre-
effective amendment to this registration statement, and fees of $408.25 are
being paid upon the filing of this pre-effective amendment. Fees of $228.00 were
paid with respect to the 6,741,414 shares that are being removed from this
registration statement.     
 

         

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

                                       1
<PAGE>
 
                             CROSS REFERENCE SHEET
                      UNDER ITEM 501 (C) OF REGULATION S-B

<TABLE> 
<CAPTION> 

ITEM AND NUMBER                                              LOCATION IN PROSPECTUS
- -----------------------------------------------------------------------------------
<S>                                                          <C> 
 1.   Front of Registration Statement                        Front of Registration Statement
      and Outside Front Cover of Prospectus                  and Outside Front Cover of Prospectus
 2.   Inside Front and Outside Back                          Inside Front and Outside Back
      Cover Pages of Prospectus                              Cover Pages of Prospectus
 3.   Summary Information and Risk Factors                   Prospectus Summary and Risk Factors
 4.   Use of Proceeds                                        Use of Proceeds
 5.   Determination of Offering Price                        Not Applicable
 6.   Dilution                                               Not Applicable
 7.   Selling Security Holders                               Selling Stockholders
 8.   Plan of Distribution                                   Plan of Distribution
 9.   Legal Proceedings                                      Legal Proceedings
10.   Directors, Executive Officers, Promoters               Management
      and Control Persons
11.   Security Ownership of Certain                          Principal Stockholders
      Beneficial Owners and Management
12.   Description of Securities                              Description of Securities
13.   Interest of Named Experts and Counsel                  Experts; Counsel
14.   Disclosure of Commission Position                      Statement of Indemnification
      on Indemnification For Securities Act Liabilities
15.   Organization Within Last Five Years                    Business of the Company
16.   Description of Business                                Business of the Company
17.   Management's Discussion and Analysis                   Management's Discussion and Analysis of
      or Plan of Operation                                   Financial Condition and Results of Operations
18.   Description of Property                                Business of the Company - Property
19.   Certain Relationships and Related Transactions.        Certain Transactions
20.   Market for Common Equity and Related                   Market for Common Equity and Related
      Stockholder Matters                                    Stockholder Matters
21.   Executive Compensation                                 Management - Executive Compensation
22.   Financial Statements                                   Financial Statements
23.   Changes in and Disagreements With                      Change of Auditors
      Accountants on Accounting and
      Financial Disclosure
</TABLE> 

<PAGE>
 
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALES OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

PROSPECTUS
- ----------
                       VITAFORT INTERNATIONAL CORPORATION

                                  COMMON STOCK
                               ($.0001 PAR VALUE)
                            
                        7,041,500 SHARES OF COMMON STOCK      
                    OFFERED BY CERTAIN SELLING STOCKHOLDERS
              
          This Prospectus relates to 7,041,500 shares of Common Stock which
          consists of:      
               
          (a)  1,000,000 shares sold to an investor in a private placement in
               December 1998.     
          (b)  60,000 shares issuable, if at all, upon exercise of a warrant
               granted to the lender to the Company in August 1998.
              
          (c)  137,500 shares previously issued to an officer of the Company,
               12,500 shares in 1993, 25,000 shares in 1993, and 100,000 shares 
               in 1997.      
          (d)  25,000 shares previously issued to an officer of the Company in
               1997.
              
          (f)  5,206,500 shares issuable, if at all, upon exercise of options
               and warrants granted to various vendors, employees and 
               consultants.      
              
          (g)  475,000 shares issued to various vendors since October 1998. 
               

          The shares of Common Stock may be offered for sale, from time to time,
by the Selling Stockholders or by donees, pledgees, transferees, or other
successors in interest through ordinary brokerage transactions in the over-the-
counter market, either directly or through brokers or to dealers, in private
sales, in negotiated transactions, or otherwise, at market prices prevailing at
the time of sale or at negotiated prices.  The Company will not receive any
proceeds from the sale of the Common Stock by the Selling Stockholders.  The
Selling Stockholders, and not the Company, will pay or assume all applicable
brokerage commissions or other costs of sale as may be incurred in the sale of
such securities.  See "Selling Stockholders" and "Plan of Distribution".

          The Company will assume no responsibility for the sale of the shares
of Common Stock of the Selling Stockholders, nor can there be any assurances
that a liquid trading market will exist for the sale of the shares of Common
Stock to be offered by the Selling Stockholders.  See "Risk Factors."
    
          The Company's Common Stock is traded in the over-the-counter market
and is quoted on the OTC Electronic Bulletin Board maintained by NASDAQ under
the symbol "VRFT".  On February 8, 1999 the closing price bid for the Common
Stock on the OTC Electronic Bulletin Board was $.687 per share.      

          All share and per share information in this Prospectus reflects a one
for twenty reverse stock split, effective October 4, 1996.
         ------------------------------------------------------------
    
 THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK AND SHOULD NOT BE
 PURCHASED BY INVESTORS WHO CANNOT AFFORD THE LOSS OF THEIR ENTIRE INVESTMENT.
                         SEE "RISK FACTORS" ON PAGE 6.      
          ------------------------------------------------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS
                              A CRIMINAL OFFENSE.
          ------------------------------------------------------------
                   
               THE DATE OF THIS PROSPECTUS IS FEBRUARY 11, 1999      
                                                       
                                       1
<PAGE>
 
AVAILABLE INFORMATION

     The Company is subject to the informational requirements of the Securities
Exchange Act of 1934 (the "Exchange Act") and in accordance therewith files
reports, proxy statements, and other information with the Securities and
Exchange Commission (the "Commission").  Such reports, proxy statements and
other information may be inspected and copied at the public reference facilities
maintained by the Commission at 450 5th Street, N.W., Washington, DC 20549, and
at the Commission's regional offices located at 13th Floor, Seven World Trade
Center, New York, New York 10048; 10960 Wilshire Boulevard, Suite 1710, Los
Angeles, California 90024, and 14th Floor, 500 West Madison Street, Chicago,
Illinois 60661.  Copies of such material may be obtained from the Commission at
450 5th Street, N.W., Washington, DC 20549, at prescribed rates.  The Company is
an electronic filer under the EDGAR (Electronic Data Gathering and Retrieval)
system maintained by the Commission.  The Commission maintains a web site
(http:/www.sec.gov.) on the Internet that contains reports, proxy and
information statements and other information regarding Companies that file
electronically with the Commission.  In addition, reports, proxy statements and
other information concerning the Company may be inspected at the offices of the
National Association of Securities Dealers, Inc., 1735 K Street, N.W.,
Washington, DC 20006.

     The Company has filed with the Commission a registration statement on Form
SB-2 (together with all amendments and exhibits thereto, the "Registration
Statement") under the Securities Act of 1933, as amended (the "Act").  This
Prospectus does not contain all of the information set forth in the Registration
Statement, certain parts of which are omitted in accordance with the rules and
regulations of the Commission.  For further information, reference is made to
the Registration Statement.

                                  THE COMPANY

     Vitafort International Corporation (the "Company" or "Vitafort") is in the
business of developing, and marketing fat free, low fat, and reduced fat bakery
snacks that would be marketed under Company owned trademarks. Vitafort does not
own any production facilities, so established contract manufacturers (co-
packers) are utilized to manufacturer these branded products developed by the
Company.  The Company's principal products are a variety of products marketed
under the Auburn Farms and Natures Warehouse trademarks and Fudgets and Caketts
marketed under the Vitafort name.  The Company recently expanded its product
line to include salty snacks and began utilizing its new trade name Avenue of
the Stars(TM) to sell products connected to motion picture licenses.  The first
effort, connected with "The Lost World:  Jurassic Park" was introduced into the
marketplace in November 1997.

     The Company's fat free and low fat snack items are based upon the Company's
proprietary formulas and are developed in conjunction with its co-packers.  The
Company seeks to protect its proprietary information through confidentiality
agreements with employees, suppliers and manufacturers.  These products are made
from generally available ingredients, which are then converted into the
Company's products.

     In March 1998, the Company acquired Global International Sourcing, Inc.
("Global").  Global is an international sourcing company which provides natural
and low fat product sources from abroad.  These sources should be able to
provide products to be distributed by Vitafort at significantly lower cost.

     The Company's principal executive offices are located at 1800 Avenue of the
Stars - Suite 480, Los Angeles, California 90067 and its telephone number is
(310) 552-6393.

                                       2
<PAGE>
 
                              PROSPECTUS SUMMARY

THE COMPANY

     Vitafort International Corporation (the "Company" or "Vitafort") is in the
business of developing, manufacturing and marketing fat free and low fat bakery
snacks that would be marketed under Company owned trademarks. Vitafort does not
own any production facilities, so established contract manufacturers (co-
packers) are utilized to manufacture these branded products developed by the
Company.  The Company's principal products are a variety of products produced
under the Auburn Farms and Natures Warehouse trademarks and snack foods and
licensed products sold under its Avenue of the Stars name.

     The Company's fat free and low fat snack items are based upon the Company's
proprietary formulas and are developed in conjunction with its co-packers.  The
Company seeks to protect its proprietary information through confidentiality
agreements with employees, suppliers and manufacturers.  These products are made
from generally available ingredients, which are then converted into the
Company's products.

     The Company has recently acquired Global International Sourcing which
provides imported products to Vitafort and other customers at significantly
reduced costs to the ultimate consumer.

THE OFFERING
         
     Up to 7,041,500 shares offered by the Selling Security Holders.      

SHARES OUTSTANDING
          Before the Offering      After the Offering
                 
             12,175,960 (1)           17,382,460 (1)      
    
     (1) Includes 1,835,000 previously issued shares which are offered hereby,
and 5,206,500 shares issuable, if at all, upon exercise of warrants and options.
     

CAUTIONARY STATEMENT FOR PURPOSES OF "SAFE HARBOR PROVISIONS" OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

EXCEPT FOR HISTORICAL FACTS, ALL MATTERS DISCUSSED IN THIS PROSPECTUS, WHICH ARE
FORWARD LOOKING, INVOLVE A HIGH DEGREE OF RISKS AND UNCERTAINTIES.  POTENTIAL
RISKS AND UNCERTAINTIES INCLUDE, BUT ARE NOT LIMITED TO, COMPETITIVE PRESSURES
FROM OTHER FOOD COMPANIES AND WITHIN THE GROCERY INDUSTRY, THE IMPACT OF QUALITY
PROBLEMS EXPERIENCED IN 1996, THE LACK OF ADEQUATE CAPITAL TO FUND CONTINUING
OPERATIONS, ECONOMIC CONDITIONS IN THE COMPANY'S PRIMARY MARKETS AND OTHER
UNCERTAINTIES DETAILED FROM TIME-TO-TIME IN THE COMPANY'S SECURITIES AND
EXCHANGE COMMISSION FILINGS.

SUMMARY FINANCIAL INFORMATION

     The following table sets forth, for the periods and at the dates indicated,
certain summary financial information for the Company.  Such data have been
derived from, and should be read in conjunction with, the financial statements
of the Company, including the notes thereto, and "Management's Discussion and
Analysis of Financial Condition and Results of Operations," included elsewhere
in this Prospectus.

The Company's independent public accountants included an explanatory paragraph
in their opinion as of December 31, 1997 and 1996 reflecting uncertainty about
the Company's ability to continue to operate as a "going concern".  Should the
Company be unsuccessful in raising capital or generating an adequate level of

                                       3
<PAGE>
 
profitable sales, it may be forced to curtail and/or suspend operations.  See
Note 2 of Notes to the Consolidated Financial Statements for the year ended
December 31, 1997 for additional information.  The Company received $6,750,000
in full and complete settlement from the Keebler arbitration on July 5, 1997.
See Note 16 of Notes to the Consolidated Financial Statements for the year ended
December 31, 1997 for an explanation of the total Keebler transaction.

<TABLE>     
<CAPTION>
 
CONSOLIDATED STATEMENT OF OPERATIONS DATA:

                                                          YEARS ENDED                      NINE MONTHS ENDED
                                                          DECEMBER 31,                       SEPTEMBER 30,
                                                      1997            1996            1998                1997
                                                      ----            ----            ----                ----
<S>                                               <C>            <C>              <C>                 <C> 
Net revenues                                      $ 1,995,317     $  5,285,149    $ 1,555,505         $ 1,497,223
 
Cost of sales                                       1,896,410        6,870,120        951,407           1,078,854
                                                  -----------     ------------    -----------         -----------
    Gross profit (loss)                                98,907       (1,584,971)       604,098             418,369
                                                  -----------     ------------    -----------         -----------
 
Operating expenses:
 Research and development                             337,806          737,044        280,252             179,268
 Sales and marketing                                1,239,460        3,029,480      1,368,052             996,242
 General and administrative                         2,672,946        2,721,321      2,121,026           1,894,114
                                                  -----------     ------------    -----------         -----------
 
    Total operating expenses                        4,250,212        6,487,845      3,769,330           3,069,624
                                                  -----------     ------------    -----------         -----------
 
    Loss from operations                           (4,151,305)      (8,072,816)    (3,165,232)         (2,651,255)
 
Interest income                                        78,070           49,319         38,851              47,742     
Interest expense                                     (214,690)         (50,509)      (149,202)           (153,138)
Other income (expense)                                 15,210          (45,650)       (60,000)             19,710
Litigation recovery , net of costs (Note 16)        4,748,946                -              -           4,886,947        
                                                  -----------     ------------    -----------         -----------
   Income (loss) before income taxes                  476,231       (8,119,656)    (3,335,583)         (2,150,006)
 
State income taxes (Note 8)                             3,200            3,159          3,407                   -
                                                  -----------     ------------    -----------         -----------
 
    Net Income (loss)                                 473,031       (8,122,815)    (3,338,990)         (2,150,006)
 
Deemed dividends to preferred shareholders           (305,749)               -       (629,148)           (305,749)
                                                  -----------     ------------    -----------         -----------
 
Net income (loss) allocable to
   common shareholders                            $   167,282      $(8,122,815)   $(3,968,138)        $(1,844,257)
                                                  ===========     ============    ===========         ===========
 
Basic net income (loss) per common share                 $.03           $(1.58)   $     (0.55)             $(0.32)
                                                  ===========     ============    ===========         ===========
 
Diluted net income (loss) per common share               $.03           $(1.58)        $(0.55)             $(0.32)
                                                  ===========     ============    ===========         ===========
 
Basic weighted average shares
   of common stock                                  5,831,404        5,133,665      7,178,791           5,762,985
                                                  ===========     ============    ===========         ===========
 
Diluted weighted average shares
   of common stock                                  6,343,397        5,133,665      7,178,791           5,762,985
                                                  ===========     ============    ===========         ===========
</TABLE>      

                                       4
<PAGE>
 
<TABLE>      
<CAPTION> 
 
                                                         DECEMBER 31,                        SEPTEMBER 30,
                                                    1997              1996                       1998
<S>                                               <C>             <C>                       <C>  
CONSOLIDATED BALANCE SHEET DATA:
  Working capital (deficit)                        $1,503,938      $(1,217,296)               $   55,407
  Total assets                                      3,912,263        1,836,514                 2,679,933
  Total liabilities                                 1,634,266        2,330,343                 1,813,449
  Stockholders' equity (deficit)                    2,277,997         (493,829)                  318,132
</TABLE>      

                                       5
<PAGE>
 
                                  RISK FACTORS

THE SHARES OF COMMON STOCK OFFERED BY THIS PROSPECTUS ARE SPECULATIVE AND
INVOLVE A HIGH DEGREE OF RISK.  THEREFORE, PROSPECTIVE PURCHASERS SHOULD
CAREFULLY CONSIDER THE FOLLOWING RISK FACTORS AFFECTING THE BUSINESS OF THE
COMPANY, PRIOR TO MAKING ANY INVESTMENT THEREIN, AS WELL AS OTHER MATTERS SET
FORTH ELSEWHERE IN THIS PROSPECTUS.

LIMITED RELEVANT OPERATING HISTORY
    
     The Company was formed in 1986 and until May 1993 the Company was in the
business of formulating and developing value-added foods and beverages for third
parties and marketing branded seafood.  In May 1993, these businesses were
discontinued and later in 1993 the Company disposed of these businesses.  In
September 1993 the Company installed new management and entered the business of
developing and marketing branded low fat and fat-free foods using proprietary
formulations.  In June 1994 the Company commercially introduced its principal
product, a line of fat-free brownies under the brand name "Fudgets".  Some
stockkeeping units ("SKU's") were discontinued.  Other products were introduced
or acquired in 1996 and 1997.  The Company's business did not achieve operating
profitability during 1996, 1997, nor in the first three quarters of 1998.      

CONTINUING LOSSES
    
     The Company incurred losses from operations of $8,072,816 in 1996,
$4,151,305 in 1997, and $3,968,138 for the nine months ended September 30, 1998
and continues not to generate an operating profit. As of September 30, 1998, the
Company had working capital of $55,407 and stockholders' equity of $318,132. For
the year ended December 31, 1997, the Company had working capital of $1,503,938
and a stockholders' equity of $2,277,997. Management anticipates that at
December 31, 1998, working capital and stockholders equity will be further
reduced. The Company is slow and has been delinquent in paying its accounts
payable and other obligations. The Company's auditors have included an
explanatory paragraph in their report for the year ended December 31, 1997,
indicating there is substantial doubt regarding the Company's ability to
continue as a going concern. Although the Company generated a profit before
income taxes in 1997, the profit was derived from the arbitration in the Keebler
litigation. There can be no assurance that the Company will be profitable in the
future. Furthermore, future revenues and profits, if any, will be dependent on
many factors, including, but not limited to, the Company's ability to expand its
operations in a timely manner to meet demand, need for additional financing,
competition from other makers of low fat or fat-free products and market
acceptance of the Company's products. If the Company is not able to
significantly improve its operating results, it may be required to cease or
substantially curtail its operations.       

LIEN ON ASSETS

     Pursuant to a Loan and Security Agreement between the Company and Coast
Business Credit ("Lender"), all of the Company's assets are subject to a lien
which secures inventory and receivable financing.  As of December 31, 1996 and
March 31, 1997, the Company was in violation of certain covenants in that it had
not maintained minimum tangible net worth of at least $1,500,000 and minimum
working capital of $1,000,000.  Should the Lender exercise its rights under the
Agreement, it may request customer payments be made directly to it, sell the
finished goods inventory at auction, and seize and sell the fixed assets of the
Company until the obligation has been satisfied.  As of December 31, 1997, the
Company 

                                       6
<PAGE>
     
was again in compliance with the covenants in the Loan and Security Agreement.
At September 30, 1998, the Company was in violation of the tangible net worth
covenant in that it had fallen below the $1,500,000 requirement and the working
capital covenant in that it had fallen below the $1,000,000 requirement. In
addition, the credit facility which expired on August 31, 1998 has not been
renewed, although the Company has been on a month-to-month basis and the lender
has extended the term until February 28, 1999. As of September 30, 1998, the
amount due under this credit facility was $91,043. The Company is in
negotiations with Coast Business Credit and other potential lenders to receive
more favorable terms than under the previous agreement with Coast. Should the
Company be unable to secure a replacement lender, it could seriously jeopardize
the future ability of the Company to fund operations.     

POSSIBLE NEED FOR ADDITIONAL FINANCING

     The Company's capital requirements associated with the introduction and
development of new products and the marketing of existing products have been and
will continue to be substantial.  The Company anticipates (based on management's
internal forecasts and assumptions related to operations) that its existing
capital resources may not be sufficient to permit it to develop or acquire new
products and complete the marketing thereof, as well as the marketing of
existing products.  The Company is, therefore, likely to require additional
financing to execute its business plan.  However, no assurance is given that the
Company would be able to obtain additional financing when needed, or that, if
available, such financing would be on terms acceptable to the Company.  In any
such financing, the interests of the Company's existing security holders,
including purchasers of shares offered hereby, could be substantially diluted.

WORKING CAPITAL SHORTAGES
    
     During the latter portion of 1996 and the first two quarters of 1997, the
Company's operations were curtailed as a result of working capital shortages.
The Company has experienced working capital shortages from time to time in the
past.  While the Company's working capital position was greatly improved by the
receipt of the proceeds of the Keebler arbitration, the likelihood  that a
working capital shortage will occur in the future is high based on the present
level operating results.  The Company continued to suffer working capital
shortages during 1998 and expects to continue suffering working capital 
shortages in 1999 which may, if the shortages continue, adversely impact the
Company's ability to meet its obligations.      

        

NEED FOR MARKET ACCEPTANCE AND DEPENDENCE ON A LIMITED NUMBER OF PRODUCTS

     Consumer preferences for snack foods in general, and for fat-free and low-
fat foods in particular, are continually changing and are extremely difficult to
predict.  In 1997, the Company derived approximately 62% of its revenues from
the sale of the Auburn Farms and Natures Warehouse lines of products and
approximately 38% of its revenues from the sale of Fudgets and Caketts.  There
can be no assurance that the Company's products will a) achieve a significant
degree of market acceptance; b) will be sustained for any significant period; or
c) that the product life cycles will be sufficient to permit the Company to
recover start-up and other associated costs.  Failure of the Company's products
to achieve or sustain market acceptance could have a material adverse effect on
the Company's business, financial condition and results of operations.  Certain
of the Company's products, particularly Fudgets and Caketts, had their market
acceptance materially adversely affected by the mold problem, principally
associated with Keebler.

COMPETITION

     The market for snacks is large and highly competitive.  Competitive factors
in the snack industry include product quality and taste, brand awareness among
consumers, access to supermarket shelf space, 

                                       7
<PAGE>
 
price, advertising and promotion and variety of snacks offered. The Company's
fat-free and low-fat products are priced higher than traditional snacks. As a
result, price erosion due to competitive factors could have a material adverse
effect on the Company.

     The Company also competes with a number of manufacturers in the fat-free
and low-fat portion of the industry, including Health Valley Foods, Nabisco
(Snackwell's) and Pepperidge Farms (Greenfield).  Additional competitors include
regional and private label snack companies.  Potential entrants in the fat-free
and low-fat snack food market segment include the national competitors and
private label competitors.

DEPENDENCE ON KEY EXECUTIVE OFFICERS AND OTHER QUALIFIED PERSONNEL
    
     The Company is highly dependent on certain key personnel, including Mark
Beychok, its President and Chief Executive Officer. Another key employee is John
Coppolino, Executive Vice President. The loss of one or more key personnel could
have a material adverse effect on the Company's business, financial condition
and results of operations. The Company has key man life insurance on Mr.
Beychok. The recruitment, retention and motivation of skilled executives, sales
and technical personnel and other employees are important to the Company's
operations. Although the Company has not experienced significant problems in
recruiting and retaining qualified personnel, there can be no assurance that it
will not encounter such problems in the future.      

AVAILABILITY OF SHELF SPACE

     The majority of the Company's sales are made through supermarkets, and the
Company expects supermarket sales to constitute a significant portion of its
future sales.  Such sales are affected by access to shelf space, which is
limited.  Food retailers typically seek concessions, allowances or other
discounts from food manufacturers and suppliers, such as the Company and its
distributors, in return for shelf space.  The Company believes that it may have
to incur such expenditures in the future in order to obtain or retain shelf
space for its products.  Should the Company be unable, financially, to incur
such costs, it could be limited in its ability to increase sales volume.  Such
expenditures, if significant, could adversely affect the Company's business,
financial condition and results of operations.

PAST DISPUTES WITH CONTRACT MANUFACTURERS

     In order to achieve economies of scale and production flexibility the
Company has entered into contract manufacturing agreements with established food
manufacturers, which have the facilities for the production of its products.
The Company does not, itself, own or operate any production facilities.  In the
event of a contract dispute between the Company and any of these contract
manufacturers, or if any contract manufacturer experiences an interruption in
its business as a result of labor disputes, acts of God or a similar occurrence
over which the Company has no control, such an event could materially and
adversely affect the Company's business.  Past financial restraints have
hampered the Company's ability to respond to production manufacturers financial
requirements on a timely basis, resulting in significant problems receiving
production quantities timely.  In addition, the Company has experienced quality
control problems at certain of its past contract manufacturers, particularly the
Keebler Company, which may continue to adversely effect its goodwill.  The
Company was recently engaged in legal proceedings with former co-packers.
During the pendency of these proceedings, the Company's ability to procure
products in response to customer demand was materially impaired which resulted
in a substantial loss of goodwill.  No assurance can be given that the Company
will not, in the future, have its results again adversely effected by disputes
with its contract manufacturers.

                                       8
<PAGE>
 
PENDENCY OF LEGAL PROCEEDINGS
    
     As set forth under the heading "Legal Proceedings," the Company is engaged
in several legal proceedings.  An adverse finding in certain of these
proceedings could have a material adverse effect on the Company.  See Note 13 to
the consolidated financial statements for the year ended December 31, 1997 and
Note 11 to the consolidated financial statements for the period ended 
September 30, 1998 for additional information concerning all legal proceedings.
     
MANAGEMENT OF POSSIBLE GROWTH
    
     The Company intends to expand its operations during 1999 and thereafter,
through the expansion of its sales and marketing capacity, the addition of new
products and the expansion and addition of distribution channels.  There can be
no assurance that the Company will have sufficient financial and management
resources necessary to support the capital outlays and logistical difficulties
posed by such growth as they may occur.      

COORDINATION OF PRODUCT SUPPLY AND DISTRIBUTION

     If the Company is to be successful, it must match its production capacity
to the demand for its products in a timely manner and maintain its distribution
system.  The Company has no long-term contracts with its distributors.  The
Company has previously experienced problems both with a slowing of demand and
resulting excess capacity, as well as with sharp increases in demand and
resulting shortages of capacity.  Efforts by the Company to increase production
rapidly in order to meet sharp increases in demand have sometimes resulted, and
could in the future result, in additional expenses that materially increase the
cost of goods sold and reduce profitability.  The occurrence of any of these
events would likely have a material adverse effect on the Company's business,
financial condition and results of operations, as well as on its distribution
relationship and prospects.

LIMITED PRODUCT SHELF LIFE

     Because the Company's fat-free products have a limited shelf life, the
Company cannot produce significant inventories for later sale.  As a result,
manufacture, distribution and marketing of these products require a high degree
of coordination.  Should the Company be unsuccessful in coordinating such
functions, the Company could be adversely affected by reduced sales volume.

NEED FOR IMPROVED OPERATING CONTROLS

     To improve its results, the Company must continue to implement and improve
its financial, accounting and management information systems and to hire, train,
motivate and manage its employees.  A failure to improve management controls
would have a material adverse effect on the Company's business, financial
condition and results of operations, and on its ability to execute its business
strategy successfully.

LACK OF PATENTS, DEPENDENCE ON TRADEMARKS AND PROPRIETARY RIGHTS

     The Company's success is dependent to some degree on its ability to
preserve its trademarks and operate without infringing upon the proprietary
rights of third parties.  The Company has registered various trademarks in the
United States.  No assurance can be given as to the degree of protection the
trademarks will afford or the Company's ability to avoid violating or infringing
upon any trademarks issued to others. Defense and prosecution of trademark
objections can be expensive and time consuming, even in those instances in which
the outcome is favorable to the Company, and can result in the diversion of
resources 

                                       9
<PAGE>
 
from the Company's other activities. An adverse outcome could subject the
Company to significant liabilities to third parties, require the Company to
obtain licenses from third parties or require the Company to cease any related
product development activities or sales. The Company is seeking to determine
whether its various formulas and procedures are patentable in the United States.
No assurance can be given, however, that such steps will adequately protect the
Company. Should there be an adverse outcome resulting from a dispute, the
outcome could impede the Company's ability to continue to operate.

     The Company's success is also dependent upon the skills, knowledge and
experience (none of which is patentable) of its technical personnel.  To help
protect its rights, the Company requires all employees to enter into
confidentiality agreements that prohibit the disclosure of confidential
information to anyone outside the Company.  There is no assurance, however, that
these agreements will provide adequate protection for the Company's trade
secrets, know-how or other proprietary information in the event of any
unauthorized use or disclosure.  While the loss of any member of the technical
staff could impede development in the short term, the greater concern is the
lack of protection afforded the Company.

POSSIBLE IMPACT OF GOVERNMENT REGULATION

     The packaged food industry is subject to numerous federal, state and local
government regulations, including those relating to the preparation, labeling
and marketing of food products.  The Company is particularly affected by the
recently enacted Nutrition Labeling and Education Act ("NLEA"), which requires
specified nutritional information to be disclosed on all packaged foods.  In
addition, the NLEA, which is administered by the Food and Drug Administration
("FDA"), strictly regulates the standards that must be met to make a claim that
a product is "fat-free" or "low-fat."  In addition, the FDA standards could
conceivably be lowered further or reduced to zero.  Changes in fat content could
adversely affect the taste and texture of the Company's products and their
acceptability to consumers, which could adversely affect the Company's sales and
results of operations.  Labeling standards imposed by certain other countries
may vary from those in the United States.  Were the Company to be found to have
violated any regulations applicable to it, such finding could materially
adversely affect its ongoing operations and curtail its business significantly.

EFFECT OF PENNY STOCK RULES
    
     The Common Stock of the Company currently trades on the OTC Bulletin Board
maintained by the National Association of Securities Dealers, Inc. (the "NASD").
Under the Securities Enforcement and Penny Stock Reform Act of 1990, the Common
Stock is defined as a "penny stock" because its market price is below $5.00.
Additional disclosures are required related to the market for penny stocks and
for broker-dealers to effect trades in a penny stock. In the absence of the
Company's obtaining NASDAQ listing, the Common Stock and the liquidity of an
investment in the Common Stock will be impaired. The Common Stock could not be
included in NASDAQ unless among other things the price of the Common Stock came
to exceed $3.00 per share. Accordingly, no assurance can be given that the
Common Stock will be included in NASDAQ in the foreseeable future. Furthermore,
even if the Common Stock were to be included in NASDAQ in the future, no
assurance can be given that the Company will be able to comply with the criteria
for continued listing which include, among other things, stockholders' equity in
excess of $1,000,000 and assets in excess of $2,000,000. Consequently, the
effect of these rules may restrict the ability of broker-dealers to sell the
Common Stock and may affect the ability of holders of Common Stock to sell their
shares in the secondary market.      

POSSIBLE ILLIQUIDITY OF SHARES

                                       10
<PAGE>
 
     The market for the Company's Common Stock on the OTC Bulletin Board has at
times been limited and sporadic.   The OTC market is smaller than other
securities markets, and prices for OTC securities are not generally published in
the news media.  Information about the Company and transactions in the Company's
shares may be more limited on the OTC market.  The limitations of the trading
market for the Company's Common Stock and of the OTC Bulletin Board may
materially adversely affect the liquidity of the market for  the Company's
Common Stock.

LACK OF DIVIDENDS

     The Company has never paid any dividends on its Common Stock and does not
anticipate paying any dividends in the foreseeable future.  Any future dividends
on the Common Stock will be dependent on the earnings of the Company, if any,
and its financial requirements as well as the dividend priorities of the
outstanding Series of Preferred Stock.

                                USE OF PROCEEDS

     The Company will realize no proceeds on the sale of Common Stock by the
Selling Stockholders.  Proceeds from the exercise of the Options covered herein,
if any, will be added to the Company's working capital to be used for future
sales and marketing efforts and for potential acquisitions, if any.

                                       11
<PAGE>
 
                              SELLING STOCKHOLDERS

Relationship of Selling Shareholders with the Company
   
          None of the Selling Shareholders currently has, or within the past
three years has had, any position, office, or other material relationship with
the Company or any predecessor or affiliate of the Company except that Mark
Beychok is President, Chief Executive Officer and a Director and John Coppolino 
is Executive Vice President.    

Sales of the Outstanding Shares by Selling Shareholders
    
          None of the Selling Shareholders have advised the Company, and the
Company is unable to predict, if, when, and the extent to which they intend to
sell the Shares being registered hereunder for their respective accounts.
Notwithstanding the foregoing, for purposes of the following Selling
Shareholders Table, all of the Shares are deemed to be offered hereby by the
Selling Shareholders for sale to the public (for purposes of the Selling
Shareholders Table, the "Offering").  Based upon the foregoing assumption, the
following Table sets forth as of  February 8, 1999:  (i)  the number of shares
of Common Stock owned by each Selling Shareholder prior to the Offering (as of
the date of this prospectus); (ii) the number of Shares which it is deemed are
being offered for the account of each Selling Shareholder; (iii) the number of
shares of Common Stock to be owned by each Selling Shareholder after the
completion of the Offering (assuming that all of the Shares are offered and sold
in the Offering); and (iv) based upon the foregoing assumptions, the percentage
of the Company's common stock to be owned by each Selling Shareholder after
completion of the Offering.  There can be no assurance that any of the Selling
Stockholders will offer for sale or sell any or all of the Common Stock offered
by them pursuant to this Prospectus.       
 
<TABLE>     
<CAPTION>
 
                                          Number of       Number of       Number of       Percentage of
                                        Shares Owned    Shares to be    Shares Owned       Common Stock
                                        Prior to the     Sold in the      After the     to be Owned After
     Name of Selling Stockholder          Offering        Offering        Offering         the Offering
- -------------------------------------   -------------   -------------   -------------   ------------------
<S>                                     <C>             <C>             <C>             <C>
 
Mark Beychok                                1,323,838 (1) 137,500 (1)       1,186,338 (4)            15.4%
Dominion Capital Fund, Ltd.                     0 (2)      60,000 (2)              0                    0
John Coppolino                            492,333 (3)      25,000 (3)     467,333 (3)                 5.9%
Carolina Consulting, Inc.                       0 (7)      75,000 (7              00
Frederick Jay Associates, Inc.                  0 (7)      60,000 (7)              0                    0
Pillow, Inc.                                    0 (5)       7,500 (5)              0                    0
Georgis, Peter                                60,000          60,000               0                    0
Levene, Neale, Bender & Rankin               100,000          25,000               0                    0
McEneely, Kevin                              100,000         100,000               0                    0
Professional Container Corporation              0 (7)      25,000 (7)              0                    0
Atkin Jones Computer                            0 (6)      20,000 (6)              0                    0
Fink, Keith                                     0 (6)      15,000 (6)              0                    0
Broadbent, Valerie A.                           0 (4)      75,000 (4)              0                    0
Buckley/Friedman                                0 (7)     100,000 (7)              0                    0
Charney, Robert                                 0 (7)       5,000 (7)              0                    0
Chinn, Lisa                                     0 (6)      25,000 (6)              0                    0
Coast Business Credit                           0 (6)     100,000 (6)              0                    0
CodeLine Communications                         0 (6)      20,000 (6)              0                    0
Davis, Douglas W.                               0 (7)      50,000 (7)              0                    0
DeCaprio, Beth                                  0 (6)      35,000 (6)              0                    0
Dellavechia, Linda                              0 (6)      75,000 (6)              0                    0
Dominion Capital Fund, Ltd.                     0 (8)      30,000 (8)              0                    0
Dominion Capital Fund, Ltd.                    0 (10)     30,000 (10)              0                    0
Dumas, James                                    0 (7)      35,000 (7)              0                    0
Ellis, Paul                                     0 (7)      10,000 (7)              0                    0
Gelfand, Edward S.                              0 (7)      10,000 (7)              0                    0
Hahnfeldt, Fred                                    0         100,000               0                    0
Hariton, Frank J.                               0 (7)      30,000 (7)              0                    0
Harrington, Sean                               0 (11)     20,000 (11)              0                    0
Himes, Keith                                    0 (6)      30,000 (6)              0                    0
Hitchcock, Reginald                             0 (6)      35,000 (6)              0                    0
Jenner & Block                                  0 (7)      50,000 (7)              0                    0
Krishel, Daniel L.                              0 (7)      50,000 (7)              0                    0
LJD Consulting                                  0 (7)     200,000 (7)              0                    0
Liaison Marketing, Inc.                         0 (6)      60,000 (5)              0                    0
LaRocco, Joseph B.                              0 (7)      40,000 (7)              0                    0
Luke, Robert                                    0 (6)      20,000 (6)              0                    0
Makenna Delaney & Sullivan                      0 (7)     100,000 (7)              0                    0
Mambo Sprouts                                   0 (6)      25,000 (6)              0                    0
McKendry, Steven                                0 (7)      50,000 (7)              0                    0
Millbrook Distributors                          0 (7)      50,000 (7)              0                    0
National Capital                                0 (9)     200,000 (9)              0                    0
Network Design, LLC                             0 (8)      50,000 (8)              0                    0
Planet Press                                    0 (7)      50,000 (7)              0                    0
Rigaud, Fred                                    0 (7)      50,000 (7)              0                    0
Salberg, Larry                                  0 (6)      60,000 (6)              0                    0
Shur-Good Distributing                          0 (7)      50,000 (7)              0                    0
Sovereign Partners                              0 (8)      30,000 (8)              0                    0
Sovereign Partners                             0 (10)     30,000 (10)              0                    0
Spinneret Financial Systems, Ltd.               0 (7)     126,000 (7)              0                    0
Terra Healthy Living , Ltd.                        0       1,000,000               0                    0
Terra Healthy Living. Ltd.                      0 (8)     500,000 (8)              0                    0
Valcon Consulting                               0 (6)      30,000 (6)              0                    0
Valdovinos, Lauro                               0 (7)      35,000 (7)              0                    0
VTZ, AG                                         0 (8)     100,000 (8)              0                    0
Williams, Wayne                                 0 (6)     150,000 (6)              0                    0
Zackler, Allan                                  0 (6)      60,000 (6)              0                    0
</TABLE>      
    
(1)  Includes (i) 62,500 shares underlying a currently exercisable option with
     an exercise price of $0.10 per share, which expires on December 16, 2000;
     (ii) 15,000 shares underlying a currently exercisable option with an
     exercise price of $0.10 per share which expires on September 29, 1999;
     (iii) 100,000 shares underlying a currently exercisable option with an
     exercise price of $0.10 per share which expires on November 15, 1999; (iv)
     150,000 shares underlying the currently exercisable portion of a stock
     option, expiring December 16, 2000, which has an exercise price of $0.10
     per share; (v) 403,125 shares underlying the currently exercisable portion
     of a stock option, expiring December 16, 2000, which has an exercise price
     of $0.10 per share; (vi) 100,000 shares underlying a currently exercisable
     option with an exercise price of $0.10 which expires on June 16, 2002;
     (vii) 100,000 shares underlying a currently exercisable option with an
     exercise price of $.10 which expires on December 31, 2002; and (viii)
     225,000 shares underlying a currently exercisable option with an exercise
     price of $0.10 which expires September 1, 2002 and does not include 225,000
     shares underlying options which are not currently exercisable with an
     exercise price of $0.10 expiring September 1, 2002.      
    
(2)  Issuable upon exercise of options after August 24, 1998 at an exercise
     price of $.93  per share.      


                                       12
<PAGE>
    
(3)  Includes (i) 168,750 shares underlying a currently exercisable option with
     an exercise price of $0.10 per share, which expires on December 16, 2000;
     (ii) 70,000 shares underlying a currently exercisable option with an
     exercise price of $0.10 which expires on June 16, 2002; (iii) 225,000
     shares underlying a currently exercisable option with an exercise price of
     $0.10 which expires on September 1, 2002; and does not include (iv) 75,000
     shares with an exercise price of $0.10 which are not currently exercisable
     expiring September 1, 2002.      
    
(4)  Includes (i) 21,000 shares underlying a currently exercisable option with
     an exercise price of $.085 per share, which expires on January 29, 2003;
     (ii) 4,000 shares underlying a currently exercisable option with an
     exercise price of $.085 per share which expires on October 29, 2003; (iii)
     25,000 shares underlying a currently exercisable option with an exercise
     price of $0.85 per share, which expires on October 29, 2003; and (iv)
     25,000 shares with an exercise price of $.085 per share, which are not
     currently exercisable, expiring on October 29, 2003.      
    
(5)  Issuable upon exercise of options with an exercise price of $1.00 per
     share.      
    
(6)  Issuable upon exercise of options with an exercise price of $.085
     per share.       
    
(7)  Issuable upon exercise of options with an exercise price of $.10 per share.
     
    
(8)  Issuable upon exercise of options with an exercise price of $.25 per share.
     
    
(9)  Issuable upon exercise of options with an exercise price of $.40 per share.
     
    
(10) Issuable upon exercise of options with an exercise price of $.41 per share.
     
 

                              PLAN OF DISTRIBUTION

     As at the date hereof, none of the Selling Security Holders have advised
the Company if, when, and to what extent they intend to sell any of their
Shares.  In addition, none of the holders of the securities which may be
exercised for, or converted into, the Shares have advised the Company if, when,
and to what extent they intend to acquire the Shares and, if they do so, their
intentions respecting the offer and resale of such Shares to the public.  For
purposes of this discussion, the Shares held or which may be acquired by the
Selling Security Holders upon the exercise of options or the conversion of
preferred shares are sometimes referred to hereinafter, collectively, as the
"Shares."
    
     Commencing as at the date of this Prospectus, all of the Shares may be
offered and sold by the Selling Shareholders and, with the exception of the
Shares underlying the debentures which may not be converted until December 22,
1998. None of the proceeds from any sales of the Shares will be received by the
Company. If any Shares issuable upon the exercise of options are sold, the
Company will have received the exercise price of the options prior to such sale.
The Selling Shareholders may make such sales or resales from time to time as
market conditions permit in transactions that may take place in the over-the-
counter market, including block trades, ordinary brokers' transactions,
privately negotiated transactions or through sales to one or more broker/dealers
for resale of such securities as principals, at market prices prevailing at the
time of sale, at prices related to such prevailing market prices or at
negotiated prices. In connection with sales or resales of Shares pursuant to the
Registration Statement of which this Prospectus is a part, a Selling shareholder
offering such Shares and brokers and dealers who participate in the offer and
sale of the shares may be deemed "underwriters" as such term is defined in the
Securities Act. In addition, persons using this Prospectus in the offer and sale
of the Shares will be deemed to be engaged in a "distribution" of the Shares as
such term is defined in Regulation M under the Exchange Act, and will be
required to comply with Regulation M with respect to contemporaneous market
activity and other provisions of such Regulation.      

     As at the date of this Prospectus, none of the Selling Shareholders intends
to utilize the services of an underwriter in any distribution of the Shares,
should such distribution occur, except insofar as any securities dealer
executing a sell order for any of them may be deemed an underwriter as that term
is defined in the Securities Act.  Further, it is intended that if and when any
of the Shares are sold through a dealer, no more than the ordinary and customary
brokerage commission will be paid.  Shares purchased by dealers for their own
accounts may be re-offered from time to time at prices obtainable and
satisfactory to such dealers.  The names of any participating brokers or
dealers, any applicable commissions or discounts and the net proceeds to the
Selling Shareholders from such sale will be set forth in an applicable
Prospectus Supplement, as required.

     The registration statement, of which this Prospectus forms a part, must be
current at any time during which a Selling Shareholder sells any of the Shares.
Any material changes which the Company, in its sole discretion, determines
should be disclosed prior to the sale of any of the Shares will be set forth in
an accompanying supplement to this Prospectus (the "Prospectus Supplement").
The Company will bear all expenses (other than underwriting discounts and
selling commissions, state and local transfer taxes, and fees 

                                       13
<PAGE>
 
and expenses of counsel or other advisors to the Selling Shareholders) in
connection with the registration of the Shares.

     The Company has agreed to bear the costs of registering the shares of
Common Stock offered hereby under the Securities Act of 1933, as amended.

     Each Selling Shareholder will deliver a Prospectus in connection with the
sale of shares of Common Stock offered hereby.

     On or prior to the effective date, each of the Selling Stockholders as a
condition to the inclusion of his shares herein shall be required to represent
and warrant to, and agree with the Company that, during such time as he or she
may be engaged in a distribution of the shares of Common Stock offered
hereunder, such Selling Stockholder will, among other things, (a) not engage in
any stabilization activity in connection with the Company's securities, (b)
furnish each broker or dealer through whom or which he offers securities copies
of the Prospectus, as may be required, (c) inform such broker or dealer as to
the number of shares of Common Stock he is selling, that such securities are
part of a distribution and that he is subject to the provisions of Regulation M
of the General Rules and Regulations under the Securities Exchange Act of 1934,
as amended ("Exchange Act"), (d) report weekly to the Company all sales, pledges
and other dispositions of the shares of Common Stock covered hereby if any such
shall have occurred, and (e) not bid for, or purchase, any Company securities
other than as permitted under the Exchange Act.

     Each of the Selling Stockholders has been advised by the Company that he or
she may not, during any period during which the shares of Common Stock are being
offered, use or disseminate information concerning the Company other than this
Prospectus.  In addition, each of the Selling Stockholders has confirmed that he
has no material adverse information with regard to the current and prospective
operations of the Company except as may be disclosed in this Prospectus, and
that the reason prompting the sale of any securities by any Selling Stockholder
is to realize cash from time to time for investment, business or personal
reasons.

     The Company has agreed that it will furnish the Selling Stockholders a
reasonable number of copies of this Prospectus.






                     MARKET FOR THE COMPANY'S COMMON EQUITY
                        AND RELATED STOCKHOLDER MATTERS

     The Company's common stock, redeemable warrants (each of which entitles the
holder to purchase one-twentieth of one share of common stock at a price of
$2.375 or $47.50 per share through the close of business on October 31, 1997, or
an earlier redemption date) and units (each of which is comprised of three
shares pre-reverse split and .15 shares post reverse split of common stock and
two redeemable warrants)  traded on the National Association of Securities
Dealers, Inc., Automatic Quotation System ("NASDAQ") from December 19, 1989, the
effective date of the Company's Registration Statement on Form S-18, until
August 27, 1992.  At that time, the Company fell below the net asset requirement
for continued listing and was subsequently disqualified.  Since such date, the
Company's securities have traded on the Electronic Bulletin Board maintained by
NASDAQ.  Prior to December 19, 1989, there was no market for the Company's
securities.  The table below sets forth the high and low closing bid prices for
the common stock, redeemable warrants and units during the period January 1,
1995 to December 31, 1996, as reported on the Electronic Bulletin Board; and, as
adjusted to take into effect a one-for-twenty reverse stock split effected on
October 4, 1996. The quotations represent inter-dealer quotations without
adjustment for retail mark-ups, mark-downs or commissions and may not represent
actual transactions:

                                       14
<PAGE>
 
<TABLE>     
<CAPTION>

PERIOD                        COMMON STOCK            WARRANTS             UNITS
                           HIGH         LOW       HIGH      LOW       HIGH      LOW
<S>                       <C>          <C>       <C>       <C>       <C>       <C>
1st Quarter 1996           $14.063     $5.938    $0.050    $0.010    $1.625    $0.250
 
2nd Quarter 1996           $ 7.188     $4.688    $0.010    $0.010    $1.000    $1.000
 
3rd Quarter 1996           $ 6.250     $2.813    $0.010    $0.010    $1.000    $0.500
 
4th Quarter 1996           $ 4.063     $0.875    $0.010    $0.010    $0.500    $0.500
 
1st Quarter 1997           $ 2.297     $0.875    $0.010    $0.010    $0.500    $0.500
 
2nd Quarter 1997           $ 1.625     $0.625    $0.010    $0.010    $0.500    $0.500
 
3rd Quarter 1997           $ 1.844     $0.813    $0.010    $0.010    $0.500    $0.500
 
4th Quarter 1997           $ 1.750     $0.750    $0.010     *        $0.500    $0.500
                                                                 
1st Quarter 1998           $ 1.468     $0.687    $0.010     *        $0.500    $0.500
                                                                 
2nd Quarter 1998           $ 1.437     $0.828    $0.010     *        $0.500    $0.500

3rd Quarter 1998           $ 1.000     $0.250    $0.010     *        $0.500    $0.500

4th Quarter 1998           $ 0.250     $0.080    $0.000**   *          **        **  
</TABLE>      

*   Less than $0.010
    
**  The Company's redeemable warrants expired on October 31, 1998 and there were
    no quotations after such date. There were no quotations for the units in the
    fourth quarter of 1998.      

The above amounts have been retroactively adjusted for a 1 for 20 reverse stock
split, which occurred on October 4, 1996.
    
     On November 5, 1998, the closing bid prices for the common stock, as
reported by the Over The Counter Electronic Bulletin Board, was $.115. The
Company has been advised that there are no current quotations available for the
Warrants or Units.      
    
     At the close of business on November 5, 1998, there were approximately 421
holders of record of the common stock and approximately 44 holders of record of
the redeemable warrants.      
 
     The Company has not paid any dividends on the common stock since inception
and intends to retain any future earnings for the development of its business.
Future dividends on the common stock, if any, will be dependent upon the
Company's earnings, financial condition, the dividend priority of any preferred
shares and other relevant factors as determined by its Board of Directors.

     No dividends were paid on Series B Convertible Preferred Stock during 1996
or 1997.  Cumulative unpaid dividends on the Series B Convertible Preferred
Stock as of December 31, 1997 totaled $25,000.  During August 1996, the holder
of 500 of the then 1,500 issued and outstanding shares of Series B Convertible
Preferred Stock converted his shares and all accrued dividends thereon into
2,500 shares of Common Stock (as adjusted for the reverse stock split effected
in October 1996).  The conversion of the Series B Preferred Shares was in
accordance with the formula set forth in the Certificate of Designation for such
security and the accrued dividends were converted at the market price for the
Common Stock at the date of the conversion.  In March 1996, the 672.5 shares of
Series D Convertible Preferred Stock and all accrued dividends thereon were
converted to Common Stock at $.375 per share ($7.50 as adjusted for the reverse
stock split).  All unpaid dividends on the preferred stock must be paid before
dividends can be paid on the Common Stock.

                                       15
<PAGE>
 
                            SELECTED FINANCIAL DATA

    
     The following selected financial data for each of the periods presented for
the two years in the period ended December 31, 1996 and 1997 are derived from,
and should be read in conjunction with the Company's audited financial
statements, and the Company's unaudited financial statements, including the
notes thereto, for the nine month period ended September 30, 1998, included
elsewhere in this Prospectus.      

<TABLE>     
<CAPTION>
STATEMENT OF OPERATIONS
                                                           YEARS ENDED                   NINE MONTHS ENDED
                                                           DECEMBER 31,                    SEPTEMBER 30,
                                                           ------------                    -------------
                                                     1997            1996             1998              1997
                                                     ----            ----             ----              ---- 
<S>                                        <C>                 <C>               <C>                <C>
Net sales                                        $ 1,995,317     $ 5,285,149     $ 1,555,505        $  1,175,107
 
Gross profit (loss)                                   98,907      (1,584,971)        604,098             292,479
 
Net income (loss)                                    473,031      (8,122,815)     (3,338,990)         (2,470,199)
 
Net income (loss) allocable to common            $   167,282     $(8,122,815)     (3,968,138)         (2,775,948)
 shareholders
 
Net income (loss) per share - basic              $       .03     $     (1.58)    $     (0.55)       $      (0.51)
 
Weighted average common shares                     5,831,404       5,133,665       7,178,791           5,390,957
</TABLE>      

<TABLE>     
<CAPTION> 
BALANCE SHEET DATA:
                                              DECEMBER 31, 1997        DECEMBER 31, 1996       SEPTEMBER 30, 1998    
<S>                                           <C>                      <C>                     <C> 
Working capital (deficit)                       $ 1,503,938               $ (1,217,296)          $    55,407
Total assets                                      3,912,263                  1,836,514             2,679,933
Total liabilities                                 1,634,266                  2,330,343             1,813,449
Stockholder's equity (deficit)                    2,277,997                   (493,829)              318,132
</TABLE>      

                                       16
<PAGE>
 
                MANAGEMENT'S DISCUSSION & ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

CAUTIONARY STATEMENT FOR PURPOSES OF "SAFE HARBOR PROVISIONS" OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

EXCEPT FOR HISTORICAL FACTS, ALL MATTERS DISCUSSED IN THIS PROSPECTUS, WHICH ARE
FORWARD LOOKING, INVOLVE A HIGH DEGREE OF RISK AND UNCERTAINTY.  POTENTIAL RISKS
AND UNCERTAINTIES INCLUDE, BUT ARE NOT LIMITED TO, COMPETITIVE PRESSURES FROM
OTHER FOOD COMPANIES AND WITHIN THE GROCERY INDUSTRY, THE IMPACT OF QUALITY
PROBLEMS EXPERIENCED IN 1996, THE LACK OF ADEQUATE CAPITAL TO FUND CONTINUING
OPERATIONS, ECONOMIC CONDITIONS IN THE COMPANY'S PRIMARY MARKETS AND OTHER
UNCERTAINTIES DETAILED FROM TIME-TO-TIME IN THE COMPANY'S SECURITIES AND
EXCHANGE COMMISSION FILINGS.

YEARS ENDED DECEMBER 31, 1997 AND 1996
- --------------------------------------

     The 1997 year can best be characterized as one of regrouping and re-
energizing.  The first half of the year was spent in attempting to salvage
deteriorating customer and broker relationships resulting from product returns
due to mold, the inability to ship complete orders as a result of liquidity
problems created, in no small way, by the mold problem, and the broker
dissatisfaction and their lack of commissions from a lack of paid sales.  In
addition, management focus was clearly on the preparation for the arbitration
involving Keebler.  That effort was rewarded when the arbitration finally
resulted in the Company receiving $6,750,000 in cash in July 1997.  See Note 16
to the Consolidated Financial Statements for a detailed explanation of the costs
associated with the recovery.

     The second half of 1997 was devoted to repairing the damages done to the
Company's customers and brokers.  These efforts involved detailed reconciliation
of customer accounts, discussions by senior management with the merchandising
managers of these customers to resolve any major disputes, and the final
settlement of a business relationship, with at least an understanding going
forward of how future transactions in general would be handled.

     In product development, the Company began, after June 1997, to focus on
products to be introduced in the last quarter of 1997 and in 1998.  The first
product was a reformulation of the existing toaster pastry products marketed
under the name Toast'N Jammers, plus the addition of two new frosted flavors
named Apple Cobbler and Cinnamon Toast.  The reformulation was developed as a
result of a new flavor house supplying raw ingredients that the Company believed
provided a superior tasting product.  The new flavors increased the line to a
total of eight:  frosted and unfrosted strawberry, cherry and blueberry, plus
apple cobbler and cinnamon toast.  The new formulation was introduced after
Thanksgiving and the customer response to the flavors has been excellent.
Additionally, the Company began the reformulation of its chocolate truffles
marketed under the name Juliette's Private Collection.  The Company decided to
reformulate the chocolate truffles because the centers of the truffles were
becoming prematurely hard.  This change in texture was not foreseen in the
original formula, but was the cause of customer complaints.  The reformulation,
which was tested during the end of 1997 and incorporated in the product produced
and shipped during the end of the year, allows the center to remain softer than
before during the entire shelf life of the product.   The reformulation was
completed in the last quarter of 1997 and the first two truckloads of product
were shipped around Christmas.  Other products under development are scheduled
for introduction in the first half of 1998.

     The Company used the remainder of 1997, after the Keebler award, to improve
its vendor relationships by negotiating multiple monthly payment schedules for
some of the Company's major creditors.  This process, which occurred over a
three month period, resulted in deferred payment schedules being negotiated for
over $650,000 of the Company's liabilities.

                                       17
<PAGE>
 
NET SALES

     The liquidity issues which created inventory availability problems and the
continued fallout from the mold significantly reduced sales in 1997 compared to
1996.  In 1997 sales were $1,995,317 compared to $5,285,149 in 1996, a reduction
of $3,289,832 or 62.2% of 1996 sales.  Fudgets and Caketts, marketed under the
name Vitafort and the products associated with the mold, represented $3,751,858
of 1996 sales or 71.0% of the total , while in 1997 the products represented
$754,408 or 37.8% of total 1997 sales.  The decline of $2,997,450 for these
products represents almost the entire reduction between 1996 and 1997.  In
addition, sales of Auburn Farms brands products decreased by $300,624 due to the
problems discussed above which resulted in the Company not being able to ship
complete and timely orders.

GROSS PROFIT

     Gross profit in 1997 was $98,907 or 5.0% of sales, compared to a gross loss
of $1,584,971 in 1996, an increase of $1,683,878 from 1996 to 1997.  The
improvement of gross profit in 1997 over 1996 is due, in large part, to products
returned in 1996, sales of  products in 1996 at less than list price, and
product that was destroyed in 1996 because it was not saleable.  The product
returns due to mold continued  to be a source of margin erosion.  In addition,
the lack of customer acceptance of the Company's Fudgets and Caketts manifested
itself in reduced customer sales of other products.  The Company also began
experiencing serious customer complaints resulting in chargebacks of Auburn
Farms and Nature's Warehouse products, which in some cases were shipped to the
customer prior to the acquisition of Auburn Farms brands and reformulations by
the Company.  When the Company acquired the trademarks, brands, and other
intellectual properties of Auburn Farms/Nature's Warehouse ("Auburn Farms") in
May 1996, Auburn Farms was experiencing significant returns due to products
becoming hard and uneatable, especially the cookies.  The Company continued to
experience such returns but minimized the future potential risk by reducing the
manufacturing lot size thereby increasing the inventory turnover and sending
fresher product to the customers.  Finally, the reduced volume of sales
translated to increased inventory levels since some of the co-packers have
minimum production quantities.  The increase in inventory levels created further
margin erosion as the Company was then forced to sell the products at prices
which, for the most part, were at or slightly above inventory cost.  For the
Company to achieve higher gross margins, it must increase its sales volume to
eliminate selling inventory with short expiration periods, which requires
selling to liquidators at less than normal list price.

OPERATING EXPENSES

RESEARCH AND DEVELOPMENT

     In 1997, product development expenses were $337,806 compared to $737,044
for the same period in 1996, a reduction of $399,238 or 54%.  The decrease is
due in part to the reduced emphasis in the first half of 1997 because of the
financial difficulties of the Company.  Also, the Company made the decision to
work in conjunction with its co-packers in developing new products or enhancing
existing products.  These joint efforts resulted in reduced cost to the Company
plus the added benefit of having the co-packer who will be the ultimate
manufacturer, also be an integral part of the development process and thus "take
ownership" of the program along with the Company.  The reduction in staff,
$102,790, the closing of the office in Petaluma, California, $185,755, and the
reduction in travel, $107,920, accounted for approximately $396,000 of the total
reduction between 1997 and 1996.

SALES AND MARKETING

     The lack of sales is reflected in the reduction in sales and marketing
expenses from $3,029,480 in 1996 down to $1,239,460 in 1997, a reduction of
$1,790,020 or 59.1%.  The reduction in promotion, advertising, and product
introduction fees of $1,436,873 between 1996 and 1997 are due in large part to
the Company's decision to defer new product development and related expenditures
and to use advertising and promotion dollars only where there is likely to be
measurable value.  The other cost reductions in staffing 

                                       18
<PAGE>
 
and related expenses, $69,255, and travel, $207,626, are primarily the result of
the problems in the first half of the year associated with the liquidity issue
and the continued customer complaints.

GENERAL AND ADMINISTRATIVE

     The effort expended in the Keebler arbitration and in improving the
systems, procedures, and administrative functions is evident by the fact that
the general and administrative expenses were $2,672,946 in 1997 and $2,721,321
in 1996, a reduction of $48,375.  The emphasis on Keebler and the settlement of
the other various legal cases reduced overall legal expenses by $28,964 after
taking into account the payment by Keebler of $767,000 against the legal fees
and costs as part of the overall settlement.  In addition, the liquidity
problems in the first part of 1997 and the decision by the Company not to
replace certain administrative staff positions resulted in a reduction in
payroll and related expenses, including consulting, of $43,611 in 1997 compared
to 1996.  While this reduction is consistent with the Company's effort to reduce
expenses, as the business level increases in the future, such continued cost
saving measures will be difficult to maintain.

INCOME TAXES

    As of December 31, 1997, the Company had unused Federal and California net
operating loss carryforwards of approximately  $19,600,000 and $6,400,000,
respectively, available to offset future Federal taxable income and future
California taxable income.  In addition, the Company had unused research and
experimental credits of $44,000 and $26,000 for Federal and California state
purposes.  The unused net operating loss and credit carryforwards expire in
various amounts through the year 2012.  In contrast to Federal net operating
losses, only 50% of the California net operating losses incurred subsequent to
December 31, 1986 may be carried forward.  The California net operating losses
will expire in various amounts through the year 2002.
 
    Net deferred tax assets of approximately $7,605,000 resulting from net
operating losses, tax credits and other temporary differences have been offset
by a valuation allowance since management cannot determine whether it is more
likely than not such assets will be realized.

     Due to restrictions imposed by the Internal Revenue Code regarding
substantial changes in ownership of companies with loss carryforwards, the
utilization of the above-mentioned net operating losses may be limited as a
result of changes in stock ownership.  The annual utilization of these losses is
limited to an amount equal to the estimated fair value (for income tax purposes)
of the Company at the point of stock ownership change, multiplied by the long-
term tax-exempt rate then in effect.  The annual limitation has not been
quantified at this time.

INTEREST INCOME AND EXPENSE

     Interest income was $78,070 in 1997 and $49,319 in 1996.  The loan proceeds
from the Keebler arbitration have been invested in short term government
securities which do not carry high interest rates, but are almost risk free.

     Interest expense was $214,690 in 1997 compared to $50,509 in 1996.  The
increase is due primarily to the lending arrangement with Coast Business Credit
which has a $15,000 per month minimum interest clause in the contract.  In 1997,
this amount represented $180,000 of the total interest expense.

                                       19
<PAGE>
 
<TABLE>
<CAPTION>

LIQUIDITY AND CAPITAL RESOURCES
                                                           DECEMBER 31,
                                                       1997           1996
                                                       ----           ----
<S>                                                 <C>           <C>
     Net Cash From (Used In) Operations             $1,790,893    ($5,523,462)
     Net Cash Used in Investing Activities            (214,095)      (172,896)
     Net Cash Provided By Financing Activities         433,371      4,568,819
     Working Capital (Deficit)                       1,503,938     (1,217,296)
</TABLE>

     Although the cash position had improved significantly at year end due to
the arbitration settlement, the Company is still under pressure to maintain and
improve its financial condition and has yet to generate profitable operations.

     The Company is continuing to repair the relationships with its brokers and
customers (distributors), but the effort involved is both time consuming on
management's part and costly in that the effort detracts time which could
otherwise be spent procuring orders.  Although the vendor relationships are now
stable, the Company may again jeopardize this area should the liquidity problem
again become extreme.

     The Company has suffered recurring losses from operations as of December
31, 1997.  Although the Company has raised additional capital after year-end
1997 (see Note 15 to the Consolidated Financial Statements), it has not
generated sufficient revenue-producing activity to sustain its operations.  The
Company's independent certified public accountants have included a modification
to their opinion which indicates there is substantial doubt about the Company's
ability to continue as a going concern.  See "Note 2" to the Consolidated
Financial Statements for additional information.  The Company is attempting to
raise additional capital to meet future working capital requirements, but may
not be able to do so.  Should the Company not be able to raise additional
capital, it may have to severely curtail operations.

     The Company is reducing its cost of sales by centralizing the warehousing
of its products in a single location and negotiating lower rates with existing
manufacturers or by selecting another competent less expensive producer.  In
addition, the Company increased prices on the majority of its products effective
August 1, 1997 and changed its terms of sale to F.O.B. the Company's warehouse.
The Company also eliminated the cash discount for prompt payment since most
customers were taking the discount beyond the terms.  The Company has also
introduced reformulated products at the end of 1997 and plans to introduce new
products in 1998.  These steps, coupled with improvements in subcontract
manufacturing quality control and quality assurance and monitoring improvements
in Company internal control and communications with respect to product returns
and deductions, should improve the Company's prospects to achieve profitability.

     The Company is currently negotiating the acquisition of Global
International Sourcing, Inc., ("Global") a Nevada corporation, by acquiring the
stock of the corporation from its sole shareholder.  Global is a company with
international contacts to provide natural and low fat food products for Vitafort
to sell into the United States market at a cost significantly below those found
in the United States for similar products. The Company advanced $193,818 to
Global as of December 31, 1997 to meet Global's operating expenses and fund
inventory purchases for future sales.  The Company believes that the acquisition
cost will not be a material amount.  Global was formed in October 1997 and its
financial position and results of operations are not material compared to the
Company's financial position at December 31, 1997 or its results of operations
for the year ended December 31, 1997.

                                       20
<PAGE>
 
    As of December 31, 1997, the Company had unused Federal and California net
operating loss carryforwards of approximately  $19,600,000 and $6,400,000,
respectively, available to offset future Federal taxable income and future
California taxable income.  In addition, the Company had unused research and
experimental credits of $44,000 and $26,000 for Federal and California state
purposes.  The unused net operating loss and credit carryforwards expire in
various amounts through the year 2012.  In contrast to Federal net operating
losses, only 50% of the California net operating losses incurred subsequent to
December 31, 1986 may be carried forward.  The California net operating losses
will expire in various amounts through the year 2002.

     Net deferred tax assets of approximately $7,605,000 as of December 31, 1997
resulting from net operating losses, tax credits and other temporary differences
have been offset by a valuation allowance since management cannot determine
whether it is more likely than not such assets will be realized.

     Due to restrictions imposed by the Internal Revenue Code regarding
substantial changes in ownership of companies with loss carryforwards, the
utilization of the above-mentioned net operating losses may be limited as a
result of changes in stock ownership.  The annual utilization of these losses is
limited to an amount equal to the estimated fair value (for income tax purposes)
of the Company at the point of stock ownership change, multiplied by the long-
term tax-exempt rate then in effect.  The annual limitation has not been
quantified at this time.

CREDIT FACILITY

     In August 1996, the Company entered into a revolving credit facility with
Coast Business Credit, that provides a credit line of up to $4,000,000 subject
to certain covenants.  Advances made to the Company under the facility are based
on a certain percentage of eligible accounts receivable, as defined, and a
certain percentage of eligible inventory, as defined.  The amount of inventory
advances under the facility cannot exceed $500,000.  The initial term of the
facility ends August 1998, with automatic renewals thereafter for one year
periods.  Advances under the facility bear an interest rate at the Bank of
America NT plus 3%, and are secured by a first priority lien on all of the
Company's assets.  Minimum interest charges are currently $15,000 per month.
The Company paid $40,000 to the institution upon execution of the agreement, and
$40,000 to a facilitator in connection with the placement of the loan.

     The Company is using the proceeds of advances under the facility to help
meet its current working capital requirements.  The amount due, under this
credit facility, was $440,022 on December 31, 1996, and $60,757 on December 31,
1997.

     As of December 31, 1996 and subsequently, the Company was in violation of
certain covenants in that it had not maintained minimum tangible net worth of at
least $1,500,000 and minimum working capital of $1,000,000.  If the Lender had
exercised its rights under the Agreement, it could have requested customer
payments be made directly to it, sold the finished goods inventory at auction,
and seized and sold the fixed assets of the Company until the obligation had
been satisfied.  The Company classified the entire loan as a current liability
as of December 31, 1996.  On September 30, 1997, due to receipt of the award
from the Keebler arbitration, the Company was no longer in violation of the loan
covenants.  As of December 31, 1997 the Company was not in violation of any 
covenants of the credit facility.  As of June 30, 1998, the Company was in
violation of the tangible net worth covenant in that it had fallen below the
$1,500,000 requirement and the working capital covenant in that it had fallen
below the requirement.  In addition, the facility which expired on August 31,
1998 has not been renewed, although the lender has extended the term until
September 30, 1998.  As of September 30, 1998, the amount due under this credit
facility was $91,043.  The Company is in negotiations with a new lender and the
original lender has indicated it will provide an extension.  Should the Company
be unable to secure a replacement lender, it could seriously jeopardize the
future ability of the Company to fund operations.

GENERAL

                                       21
<PAGE>
 
     The Company believes that its ability to continue as a going concern has
been severely jeopardized by the adverse effects in the marketplace of the mold
in its products caused during the manufacturing process. Although the Company
believes the manufacturers, and in particular, the Keebler Company, bears
primary responsibility for this problem, there can be no assurance that the
Company can repair the damage to its reputation and financial condition.  The
substantial operating losses have reduced the liquidity position of the Company
significantly, which in turn, has depressed the stock price of the Company.  The
stock price reduction has further diluted the equity position of the Company as
it attempts to raise capital to maintain a viable operation.

          In the future, the Company must focus on existing products, other than
those previously tainted by the mold problem, and maintain an operating margin
sufficient to cover operating expenses.  The Company is currently directing its
limited resources toward existing products, which are not tainted in the minds
of retailers and consumers, and for which the Company is receiving encouraging
signs that customer acceptance is increasing.  Additionally, any costs not
directly related to generating revenue have been significantly curtailed.  The
future ability of the Company to raise sufficient capital to meet existing and
future obligations to allow it to continue to operate is not without a high
degree of risk.  Substantial doubt exists as to the Company's ability to
continue as a going concern.  Should the Company not be successful in raising
additional needed capital, operations would have to be further curtailed.

    
Nine Months Ended September 30, 1998 and 1997
- ---------------------------------------------      
    
Results of Operations:      
    
     A significant portion of the Company's efforts in new product development
culminated in the manufacture and shipment of two new product lines during the
first half of 1998:  Toast `N Jammers Low Fat Toaster Pastries and The Wizard of
Oz brand marshmallows.  The development of Juliette's Private Collection Low Fat
Cookies was completed in the second quarter and, because consumer demand and
overall retail cookie sales are relatively unaffected by the seasons, the timing
of their introduction will not present serious obstacles to distribution over
the remainder of 1998.  Management is encouraged by steady retail sales of Toast
`N Jammers at Trader Joe's.      
    
     Overcoming retailer resistance resulting from problems in the past with
Vitafort Fudgets and Caketts previously reported remains an obstacle; however,
recent orders for The Wizard of Oz marshmallows to some of those retailers point
to a reconsideration of past resistance.  Management hopes that these
marshmallows will help overcome lingering resistance by others to all of the
Company's products.  The Company is presently using acceptance by these
retailers to help restore its former position in other markets, especially in
its home state of California.      
    
     From the standpoint of the Company's retailers, successful sell-through and
restocking of the products are one way to re-establish the level of credibility
the Company enjoyed prior to the manufacturing problem referred to above.  The
planned promotion of the re-release of The Wizard of Oz motion picture by Warner
Bros. and the Company's tie-ins as an official licensee are an important element
of the Fall marketing activities to support retail sales.      

                                       22
<PAGE>
 
    
Net Revenues:      
    
     For the nine months ended September 30, 1998, net sales were $1,555,505
compared to $1,497,223 for the same period in 1997, an increase of $58,282.  The
sales totals reflect the losses of Caketts and Fudget sales, which were mostly
discontinued in 1998, being offset by sales of marshmallows and Toast `N
Jammers.  The Company introduced The Wizard of Oz marshmallows under its Avenue
of the Stars(TM) brand in the month of June 1998 and recorded sales at the end
of the second quarter of $92,736.  Sales of $624,334 were recorded in the third
quarter.  The Auburn Farms/Natures Warehouse product lines continued to weaken
in the nine months ended September 30, 1998 where sales were $668,861 compared
to $707,400 for the same period in 1997.      
    
Gross Profit:      
    
     Gross profit increased from $418,369 for the nine months ended September
30, 1997 to $604,098 for the nine months ended September 30, 1998, an increase
of $185,729.  The increase is due to sales of products with higher margins. 
         
Operating Expenses:      
    
     Overall operating expenses for the nine month period ended September 30,
1998 have increased over the previous year by $699,706 due to the rollout of new
products.      

    
Research and Development:      
    
     Total expenses for product development in the nine months ended September
30, 1998 were $280,252 compared to $179,268 for the same period in 1997, an
increase of $100,984.  The majority of the increase in expenses was related to
the employment of outside consultants to continue the effort in new product
development, design and sourcing.  The cost for the nine months ended September
30, 1998 for outside consultants was $163,252 compared to $146,883 for the same
period in 1997, an increase of $16,369.      

    
Sales and Marketing:      
    
     Total sales and marketing expenses for the nine months ended September 30,
1998 were $1,368,052 compared to $996,242 for the nine months ended September
30, 1997, an increase of $371,810.  Global International Sourcing sales and
marketing expenses for the nine months ended September 30, 1998 were $354,271,
while Vitafort sales and marketing expenses were $1,013,781.  The increase in
Vitafort expenses was primarily in the areas of sales promotion expenses,
$96,406 and product introduction fees, $36,859 related to increased sales
efforts.      

    
General and Administrative:      
    
     For the nine months ended September 30, 1998, total general and
administrative expenses were $2,121,026 compared to $1,894,114 for the same
period in 1997, an increase of $226,912.  Staff increases and related expenses
increased by $496,558 for the nine months ended September 30, 1998 compared to
the nine months ended September 30, 1997, as temporary positions in 1997 were
converted to permanent positions in 1998.  The professional expenses were
reduced by $675,278 for the nine months ended September 30, 1997 from $1,710,167
to $1,034,889 for the nine months period ended September 30, 1998.      

                                       23
<PAGE>

    
Other Income (Expense):      
    
     The interest income continues to reflect the Company's investment of excess
cash in short term investment instruments.  As the amount of the total
investment declines due to cash requirements, the amount of income will also
decline.      
    
     The other expense recognizes the effect of the lawsuit settled in the 1998
period.      
    
     For information regarding the litigation recovery in 1997, see Note 16 to 
the consolidated financial statements for the year ended December 31, 1997 
included in this document.      
    
Liquidity and Capital Resources:      

<TABLE>     
<CAPTION> 
                                                            Nine Months Ended    
                                                              September  30,
                                                          1998             1997
                                                      ------------      -----------
<S>                                                   <C>               <C>
Net Cash Provided By (Used for) Operations            $(2,938,595)       $2,209,621
Net Cash Used for Investing Activities                   (252,783)           (6,912)
Net Cash Provided by Financing Activities               1,219,726         1,206,367
Working Capital                                            55,407         3,480,039
</TABLE>      
    
     The Company continues to expend resources in the product development area
for the scheduled introduction of new products.  The Company's financial
condition continues to impair its ability to obtain credit terms with new co-
packers.  This will put additional pressure on the liquidity of the Company and
may impede its ability to produce product.  Although the Company believes the
new products, which have higher gross profit margins, can allow the Company to
reach an operating profit, there is no guarantee that the Company will be able
to reach such revenue levels.  Nor is it likely that the Company will be able to
meet its future cash obligations without additional external funding and
improved sales.  Neither additional financing nor improved sales can be
guaranteed to occur in the future.      
    
     On August 24, 1998, the Company issued a convertible debenture due August
24, 2000 and received proceeds in the amount of $548,352. Interest is payable
quarterly or at the time of conversion if such conversion is prior to a quarter
end until the principal is paid in full or has been converted. Each payment
shall be paid in cash or in common stock, at the Company's option. The holder of
the debenture shall have the right 120 days following August 24, 1998, at its
option, to convert it, plus any accrued interest, into shares of common stock at
any time prior to the maturity date. The conversion rate shall be at 75% of the
5 day average closing bid price as reported for the 5 consecutive trading days
immediately preceding the conversion date. See Note 12 -Subsequent Event - for
additional information regarding the convertible debenture.      
     
     The Company has suffered recurring losses from operations as of September
30, 1998.  Although the Company has raised additional capital, it has not
generated sufficient revenue-producing activity to sustain its operations.  The
Company's independent certified public accountants have included a modification
to their opinion which indicates there is substantial doubt about the Company's
ability to continue as a going concern.  The Company is attempting to raise
additional capital to meet future working capital requirements, but may not be
able to do so.  Should the Company not be able to raise additional capital, it
may have to curtail operations.      

                                       24
<PAGE>
 
                           
                       VITAFORT INTERNATIONAL CORPORATION      
                                       
                                   LITIGATION      

    
     In December 1994, Lloyd Gaunt, who invested an aggregate of $75,000 in
certain of the Company's private placements, initiated an action in Superior
Court, Orange County, California against his stockbroker, two national brokerage
firms, several companies in which he had invested; and, certain of those
company's officers.  Included among the defendants was the Company and its then
Chief Executive Officer.  The complaint seeks damages in an unspecified amount
in excess of $500,000 and punitive damages in an unspecified amount in excess of
$5,000,000. The Court has dismissed the class action claims as to the Company
and granted a motion that the claims against the brokerage firms and associated
persons must be submitted to arbitration.   The Plaintiff has appealed that
ruling.  The Company denies any liability to the plaintiff and intends to
vigorously defend this action.  The Company notes that the plaintiff sold a
portion of the securities he purchased from the Company, realizing a profit;
that the balance of the securities became salable under Rule 144; and that, if
sold, the Plaintiff `s losses might be as little as $15,000.      
    
     In connection with the acquisition of assets of Auburn Farms, Inc.,
("AFI"), the Company acquired the intellectual property and certain claims of
AFI which it was asserting against AFI's co-packer, New Life Bakers ("New Life")
and against a customer of New Life, Barbara's Bakery ("Barbara's").  In May
1996, the Company filed an action in federal court alleging Lanham Act
violations, misappropriation of trade secrets, unfair competition, conspiracy
and related claims arising out of New Life and Barbara's misappropriation of
Auburn Farms' principal products.  Although no trial date has been set, the
Company expects the case to proceed to a jury trial in the first half of 1999.
         
     On March 25, 1998, New Life and Barbara's purported to purchase from AFI's
bankruptcy estate certain claims against Barbara's and New Life for $300,000.
The purchased claims do not include any of the claims previously acquired by the
Company.  The Company has been advised by outside litigation counsel that
evidence supports a claim for damages in excess of $3 million for the
destruction of AFI's and Vitafort's business and intellectual property rights.
The Company may be obligated to pay a portion of any recovery against New Life
to AFI's bankruptcy estate and/or its creditors.  The Company intends to pursue
this litigation vigorously.  There is no assurance given that the Company will
receive any recovery.      
    
     On October 9, 1996, a complaint was filed in Superior Court, the County of
Los Angeles, in an action entitled "Eloy Louis Ellis vs. Vitafort, Inc., a
Delaware Corporation; Mark Beychok and Does 1-50 inclusive." The complaint
alleges Breach of Oral Contract, Breach of Written Contract, and other similar
claims arising out of the consulting relationship that previously existed
between the Company and Mr. Ellis. The Complaint seeks damages in an unspecified
amount. The court dismissed the complaint against Mark Beychok without leave to
amend. Mr. Ellis recently filed an amended complaint against the Company. The
Company is defending the action vigorously and trial is imminent. In a related
action, the Company filed a lawsuit against Ellis charging violations of Section
16(b) of the Securities Exchange Act of 1934 (short swing profits). Ellis sold
stock in violation of that section and, therefore, the profits, estimated at
$20,000, belong to the Company. In March 1998, the court ruled in favor of the
Company in this matter and awarded $21,260. Ellis has appealed the ruling. On
June 2, 1998 the parties resolved both the Ellis issues. Under the terms of the
agreement, the settlement is treated as confidential and the public response has
been agreed to as follows: "The matter has been resolved."      
    
     On September 25, 1998, a complaint was filed in Superior Court, the County
of Los Angeles, in an action entitled "Jonathan Neil & Associates, Inc., a
California corporation vs. Vitafort International Corporation, a Delaware
corporation and Does 1 through 50 inclusive."  The complaint is for "Money for
Goods and Services Sold and Delivered, Account Stated, and Open Book Account."
The plaintiff is the assignor for Stone Container Corporation who are alleging
the defendant is indebted in the amount of $29,477 plus interest and attorneys'
fees.  The Company is vigorously defending the suit.      
    
     On September 29, 1998, a complaint was filed in Superior Court, the County
of Los Angeles, in an action entitled "Kirtland & Packard LLP, a California
Limited Liability Partnership vs. Vitafort, Inc., a Delaware Corporation; and
Does 1-25 inclusive."  The complaint alleges Breach of Contract, Fraud,
Negligent Misrepresentation, Common Counts, Breach of Implied Covenant of Good
Faith and Fair Dealing, Negligent Performance of Contract, and Declaratory
Relief, arising out of a contract for legal services.  The Complaint seeks
damages in the amount of $85,000 plus interest and attorneys fees, and for such
other and further relief as the Court deems just and proper.   The Company is
vigorously defending the suit.      

                                       25
<PAGE>
 
IMPACT OF INFLATION

     The Company believes that inflation has not had a material impact on its
operations.  However, substantial increases in material costs could adversely
affect the operations of the Company for future periods.

YEAR 2000

     The Company's accounting software currently does not utilize a four digit
year field; however, the Company has been assured by the software manufacturer
and independent consultants that all necessary modifications for the year 2000
have been or will be made and tested timely. The Company has been advised by a
consultant that the hardware will be modified timely. The Company does not
expect the cost of these modifications will have a material effect on its
financial position or results of operations. The Company currently does not
interact electronically with either customers, suppliers or other entities that
could be impacted by Year 2000 issues. Should any of the Company's internal
systems fail to achieve Year 2000 compliance, the Company's business and results
of operations could be adversely impacted.


RECENT NEW ACCOUNTING STANDARDS

DISCLOSURE OF INFORMATION ABOUT CAPITAL STRUCTURE

     Statement of Financial Accounting Standard No. 129, "Disclosure of
Information about Capital Structure," ("SFAS 129") issued by the FASB is
effective for financial statements with fiscal years ending after December 15,
1997.  The new standard reinstates various securities disclosure requirements
previously in effect under Accounting Principles Board Opinion No. 15, which has
been superceded by SFAS No. 128.  The Company adopted SFAS No. 129 on December
15, 1997 and it did not have any effect on its financial position or results of
operations.

REPORTING COMPREHENSIVE INCOME

     Statement of Financial Accounting Standard No. 130, "Reporting
Comprehensive Income," ("SFAS 130") issued by the FASB is effective for
financial statements with fiscal years ending after December 15, 1997.  Earlier
application is permitted.  SFAS 130 establishes standards for reporting and
display of comprehensive income and its components in a full set of general-
purpose financial statements.  The Company adopted SFAS 130 on January 1, 1998
and it did not have any effect on its financial position or results of
operations.

DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION
    
     Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" ("SFAS 131") issued by the
FASB is effective for financial statements with fiscal years ending after
December 15, 1997. SFAS 131 requires that public companies report certain
information about operating segments, products, services and geographical areas
in which they operate and their major customers.  The Company does not expect
adoption of SFAS 131 to have any effect on its financial position or results of
operations; however, disclosures with respect to certain of the aforementioned
items may be increased.      

                                       26
<PAGE>
 
REPORTING ON THE COST OF START-UP ACTIVITIES
    
     Statement of Position 98-5, "Reporting on the Costs of Start-Up
Activities." ("SOP 98-5") issued by the Accounting Standards Executive Committee
is effective for financial statements with fiscal years beginning after December
15, 1998. SOP 98-5 requires that the costs of start-up activities should be
expensed as incurred. At the time of adopting this SOP, the initial application
should be reported as the cumulative effect of a change in accounting
principles. At September 30, 1998 and December 31, 1997, the Company capitalized
product introduction costs of $37,250 and $10,711, respectively. These costs are
considered as start-up activities under SOP 98-5. The Company does not believe
that the adoption of this SOP will have a material effect on its financial
position, results of operations or cash flows.       

THE BUSINESS OF THE COMPANY

GENERAL

     Vitafort International Corporation (the "Company" or "Vitafort" or
"Registrant") was formed as a California corporation in 1986, and reincorporated
as a Delaware corporation in 1989.  Prior to May of 1993, Vitafort was in the
business of formulating and developing value-added foods and beverages for third
parties.  In addition, the Company was also marketing branded seafood.  In May
of 1993, these businesses were discontinued due to lack of revenues and profit
and later in the year the Company disposed of them.  In the fall of 1993, the
Company installed new management, who selected a new direction for the Company.
Vitafort would begin developing fat free and low fat bakery snacks that would be
marketed under Company owned trademarks.  Vitafort, however, did not own any
production facilities, so established contract manufacturers (co-packers) would
be utilized to manufacturer these branded products developed by the Company.

     In the spring of 1994, at the Natural Food Expo in Anaheim, California,
Vitafort introduced its first branded product called Fudgets(TM), a single-serve
fat free brownie with icing.  Four flavors of Fudgets were marketed throughout
1994 and 1995, while Vitafort research and development continued to develop
additional low fat and fat free snacks.  During this period Fudgets were sold at
retailers such as:  Price Costco (Bellevue, WA), Circle-K (Phoenix, AZ), Ralphs
(Compton, CA), Albertsons (Brea, CA), GNC (Pittsburgh, PA), Shop-Rite/Wakefern
(Woodbridge, NJ), along with many others.  In addition, Fudgets were being
marketed to hundreds of health food stores across the country by natural food
distributors.

     In the spring of 1995, the Company introduced double chocolate, cappuccino
and peanut flavor Fudgets in a multi-pack of five individually wrapped 1.4 oz.,
packages.  These three flavors were test marketed through the year. In the
latter part of 1995, Vitafort signed a co-packing agreement with The Keebler
Company ("Keebler") and began the marketing introduction of four flavors of fat
free cakes called Caketts(TM)  (lemon poppy, carrot, pound and banana).  The
Company believes that this unique snack was the first individually portioned fat
free snack cake with an extended shelf life to be merchandised in the cookie
section of supermarkets.

     In the fourth quarter of 1995, as the Company was completing the final
stages of its financing, the Company put in place the distribution
infrastructure that would support the roll out of these seven new flavors of
Fudgets and Caketts.  In addition, the Company began the manufacture of Fudgets
at Michel's Bakery ("Michel's") at this time.  Food brokers agreed to represent
the Vitafort product line and serve as the sales agents to the marketplace for
the Company.

     The introduction of Fudgets and Caketts to grocery stores across the
country began in the first quarter of 1996, as retailers such as Acme
(Philadelphia, PA), Delchamps (Mobile, AL) and Shop-

                                       27
<PAGE>
 
Rite/Wakefern (Woodbridge, NJ) placed purchase orders for Fudgets and Caketts.
The roll out continued in the second quarter as Vitafort's distributors added
Caketts and Fudgets to the shelves of hundreds of chain stores including: Kroger
(Cincinnati, OH), Albertsons (Brea, CA), Meijer (Grand Rapids, MI), Albertsons
(AZ, CA, UT and TX), Price Chopper (Schenectady, NY) Demoulas (Tewksberry, MA),
Winn-Dixie (Jacksonville, Orlando and Tampa, FL), Kash and Karry (Tampa, FL),
Publix (Lakeland, FL) and others. In addition, the company received direct
purchases orders from Food Lion (Salisbury, NC), Kroger (Roanoke, VA) and
Richfoods (Richmond, VA), while procuring purchase orders attached to national
print advertisements with both Thrifty Payless and Eckerd Drugs, two large drug
store chains.

     In the second half of 1996, Vitafort's distributors added Stop + Shop (MA),
Kroger (Atlanta, GA), Farmer Jack's (MI), Grand Union (NY), Ralphs (CA), Hughes
(CA), and others to the supermarkets selling the Company's products.  The
largest purchase order in the history of the Company was also received as K-Mart
placed a $550,000 order for product as part of a national advertisement for
2,300 stores.

     During the second quarter of 1996, the Company received complaints of mold
from Caketts being manufactured by The Keebler Company, Vitafort's primary co-
packer at the time.  The Company notified Keebler that it had received these
complaints and engaged Keebler in discussions to correct the problem.  Keebler
attempted to solve the mold problem by creating an inspection process that would
identify the acceptable product for reshipment.  The Company shipped this
inspected product to its customers.  Thereafter, however, the Company received
reports that this inspected product also turned moldy.  Vitafort continued to
engage Keebler in discussions regarding this problem, but in August, Keebler
abruptly terminated the manufacturing agreement.  This interrupted the supply of
Caketts to customers resulting in delayed shipments and lost sales.

     The Company anticipated strong orders toward the year-end of 1996 as
supermarkets across the country prepared for January and February healthy diet
promotions and advertisements.  During the third quarter, the Company shipped
orders of Caketts and Fudgets produced by its new co-packer.  In the fourth
quarter, however, complaints from retailers about mold on products produced by
Keebler (Caketts) by Michel's (Fudgets) continued.  By December the Company
learned that the damage to the consumer acceptance of these brands caused by the
previously shipped defective product was greater than previously realized.  This
quality problem created hundreds of consumer complaints that led to both loss of
distributor goodwill and a significant loss of shelf space in the supermarkets.
In addition, product had to be withdrawn from the marketplace.  As a result,
fourth quarter sales were significantly adversely affected and costs relating to
this problem were much greater than previously anticipated.

     During the first half of 1997, the Company continued to suffer declining
sales resulting from returned product, loss of distributor goodwill, and the
lack of adequate capital to resolve both broker financial issues and co-packer
payment demands.  This liquidity issue was the primary cause of the lack of new
product effort, the maintenance of harmonious broker relations which could have
led to increased sales, and the Company's inability to comply with customer
requests that orders be shipped complete and on time.

     The Keebler arbitration award announcement in June 1997 and the receipt of
proceeds in July 1997 allowed the Registrant to begin reestablishing mutually
acceptable payment terms with its suppliers, negotiating settlements of
chargebacks from its customers as a vehicle to reestablish channels of
distribution, and planning the product introduction schedules for the remainder
of 1997 and 1998.  See Note 16 to the Consolidated Financial Statements.

     During the second half of 1997, the Company focused its sales and marketing
efforts on reestablishing relationships with its distributors and brokers to
address past commission issues, chargebacks from retailer issues, and the
Company's ability to currently ship product on a timely basis.

     While the Company has continued to ship Fudgets and Caketts, it has done so
in reduced volume due primarily to customer dissatisfaction with the brand name
based on past performance, not based on current product or availability.   In
May 1998, the Company discontinued the Caketts line and two of the 

                                       28
<PAGE>
 
three stockkeeping units ("SKU's") of Fudgets to avoid further customer illwill.
The Company believes there are some regional markets remaining for the product.

     The Company attributes its poor 1996 and 1997 results primarily to the
quality control problems of its prior co-packers, particularly from the damage
caused by The Keebler Company.  The Company believes that its current co-packers
have solved this problem and that the products currently being shipped will have
minimal quality control problems, although no assurances can be made as to the
level of quality control acceptability.   In light of the fact that the Company
must overcome the damage to its Caketts and Fudgets brands caused by the 1996
quality control problems, there can be no assurance as to the level of success
the Company will achieve with its marketing plan in 1997 and beyond.  In
addition, the Company will require additional capital to carry out the marketing
and sales programs scheduled for 1998 due to the current lack of operating
profits.

     The poor sales performance in 1998 continues to erode working capital and
once again damage relations with suppliers that the Company has worked so hard
to reestablish.  While the Company believes such sales performance will not
continue, no assurance can be given that it will not.

     The Company's fat free and low fat snack items are based upon the Company's
proprietary formulas and procedures and are developed in conjunction with its
co-packers.  The Company seeks to protect its proprietary information through
confidentiality agreements with employees, suppliers and manufacturers.  These
products are made from generally available ingredients, which are then converted
into the Company's products.

     The Company introduced a new brand called Avenue of the Stars in late 1997
for snack foods and confectionery products.  The purpose was to use motion
picture studios logos and trademarks for packaging differentiation  of the
Company's products.

     Although management believes that the Company's products are unique and are
superior in taste to competitively available products, the food industry is
characterized by the continual development of new products employing various new
technologies and processes.  Additionally, the Company must overcome the
negative goodwill associated with the defective products produced by its former
co-packers.  Accordingly, no assurance can be given that new products will not
be developed and marketed, which are superior to the Company's products in
taste, texture and feel and or that the Company's products will achieve or
maintain reasonable levels of market acceptance.

                                       29
<PAGE>
 
ACQUISITION OF AUBURN FARMS, INC. BRANDS

     On May 2, 1996, pursuant to the terms of a letter agreement, dated May 1,
1996, and the attachments thereto (the "Foreclosure Purchase Agreement" or
"FPA"), the Company acquired the trademarks "Auburn Farms" and "Natures
Warehouse" and certain related trademarks, trade dress, and related intangibles
in a foreclosure sale from secured lenders to Auburn Farms, Inc., dba. Natures
Warehouse ("AFI").  The purchase price under the FPA consisted of a cash payment
of $75,000 and deferred payments based upon gross sales, as defined in the FPA,
of products sold by the Company which bear the acquired trademarks.  The
deferred payment for AFI's existing products, as defined in the FPA, equals
three and one half (3  1/2%) per cent of gross sales for a period of thirty
months commencing May 1, 1996; three (3%) per cent of gross sales for the next
ensuing period of thirty months; two and one half (2  1/2%) per cent of gross
sales for the next ensuing period of thirty months; and two (2%) per cent of
gross sales for the next ensuing period of thirty months.  For newly created
products, as defined in the FPA, which utilize the acquired trademarks, the
Company is required to pay a deferred purchase price equal to one and one half
(1  1/2%) per cent of gross sales for a period of 120 months commencing May 1,
1996. $72,000 of inventory was purchased under such option in 1996.  The FPA
agreement also provides that the Company has the option to purchase certain
inventories of packaging materials from AFI.  During 1996, sales of products
bearing the acquired trademarks were $1,337,475; and, the total deferred
payments under the FPA were $45,612.  During 1997, 18,501 of deferred payments
were made under the FPA and total sales of products bearing the acquired
trademarks were $1,036,851.  For the first quarter of 1998, sales of products
were $210,371 and deferred payments were $3,709.

     The Company is using co-packers to produce products bearing the acquired
trademarks.

PRODUCT MANUFACTURING

     The Company manufacturers its products by entering into agreements with
established food manufacturers ("co-packers"), who have the facilities, staff,
quality assurance and process control programs for the production of their own
products as well as the Company's products ("co-packer agreements").  Co-packer
relations are intended to enable the Company to secure the expertise of
qualified food manufacturers with respect to the development, manufacture and
packaging of the product; and, to achieve economies of scale in production and
staffing requirements, while providing production flexibility to meet changes in
product mix demand by customers that the Company could not achieve on its own.
Additionally, the Company benefits from, and relies upon, the production
experience and expertise of these companies while avoiding the capital outlays,
staffing requirements, quality control, legal process requirements and other
manufacturing costs and delays that the Company would encounter were it to
attempt to manufacture its products utilizing its own facility.  However, there
can be no assurance that co-packers will meet their obligations.

     Management believes that the most recent switch in co-packer arrangements
has improved product quality and availability, while improving the Company's
gross profit margin.  Management believes that the current co-packers have
sufficient capacity to meet the Company's requirements.

     The Company is in the process of negotiating co-packing agreements with
other established firms to act as co-packers for various other products.
Management believes that, if the research and development of the products is
completed and the Company's capital resources allow, it will be able to select
co-packers and enter agreements on terms acceptable to the Company.

DISTRIBUTION

     Vitafort utilizes distributors and brokers to market its brands of fat free
and low fat snacks.  These distributors ship to grocery chains in the United
States.  Wholesale club stores, drug store chains and mass merchandisers are
distributed, by the Company, directly into their warehouses.  Management
believes that, 

                                       30
<PAGE>
 
with sufficient funding, distribution can expand throughout the marketplace with
additional products and distributors.

MARKETING

     Vitafort developed a phased strategic marketing plan in the latter part of
1995, which continued into 1996, involving the development and expansion of the
Fudgets Fat Free Brownies and Juliette's Low Fat Chocolate Creams brands while
staging the rebuilding of the more mature Auburn Farms and Natures Warehouse
brands. The mold problem associated with the co-packers of Caketts and Fudgets
during 1996 has had a serious impact on the distribution channels of the
products.  In addition, the liquidity problems caused by the same production
issue, has severely hampered the Company's ability to increase the distribution
of its products through the increase in product introduction costs.  The Company
does not have formal agreements with its distributors which are the primary
customers of the Company, but delivers products under normal industry terms of
sales.

     In connection with Auburn Farms and Natures Warehouse the Company has
changed packaging and formulations in an effort to appeal to a broader customer
base.  The first new product was Toast `N Jammers, a toaster pastry line.
Combined with icing and a product presentation that is closer to mainstream
products, Vitafort is attempting to establish Toast `N Jammers as the standard
for the toaster pastry segment.  The Company is preparing similar new products
for the other Auburn Farms brands.  The severity of financial losses suffered as
a result of the product quality problem could hamper the Company's ability to
market Auburn Farms and Natures Warehouse products, as well as to execute other
projects.

INTELLECTUAL PROPERTY RIGHT PROTECTION AND TRADEMARKS

     The Company believes that its trademarks do afford it some degree of
protection from competition and do allow it to differentiate its products from
those of its competitors through brand loyalty and identity.  There are however,
no assurances that such trademarks may offer significant protection from
competitors or that the Company would be successful should litigation to protect
such trademarks become necessary.  The Company is seeking to determine whether
its various formulas and procedures are patentable in the United States, and
relies upon non-disclosure, secrecy agreements and its common law rights in
order to protect its proprietary formulae, procedures, and other information.
No assurance can be given that such steps will adequately protect the Company
against competing products or that the Company will be able to adequately
enforce its rights against third parties who may be utilizing the Company's
proprietary formulae, procedures and other information.  If the Company is
advised by counsel that any of its formulae, processes, procedures or other
techniques are patentable, then it may seek appropriate patent protection.

     The Company has developed several proprietary formulations for its
products.  While these formulations may or may not be protected under the U.S.
Patent laws, they may have value inasmuch as they provide Vitafort with its
unique competitive edge.  The Company has established brands within certain
market niches of major product categories.  The consumer acceptance of the
nutritional and flavor profiles of the products, have been heavily influenced by
the proprietary formulations and processes.

     The Company's trademarks and their marketing status are detailed below:

<TABLE>
<CAPTION>

TRADEMARK                 MARKETING ACTIVITY
- ---------                 ------------------
<S>                       <C>
Vitafort                  This is an actively marketed mark and used on all Company material; however,
                          quality problems encountered in 1996 have impaired the value of this mark.
AUBURN FARMS              Recently acquired trade name with existing presence in the specialty grocery
                          classes of trade.
NATURES WAREHOUSE         Trade name acquired in May 1996 with existing presence in the health food class
                          of trade.
</TABLE> 

                                       31
<PAGE>
 
<TABLE> 

<S>                       <C> 
TOAST `N JAMMERS          A repositioned brand name with  specialty grocery presence.  With the
                          repositioned product, this brand has experienced expansion versus a year ago.
JAMMERS                   One of the all natural fat free cookie brands in both the health food and
                          specialty food classes of trade.
7-GRAINERS                A snack cracker brand within the health food class of trade.  This brand also
                          holds a shelf position within the specialty grocery class of trade.
Avenue of the Stars       A new mark used for products which shall be part of motion
                          picture licensing agreements.
JULIETTE'S PRIVATE        A mark established for a line of low fat chocolate products first shipped in
   COLLECTION             December 1997.  Brand name is also used for new reduced fat
                          line of super premium cookies.
CAKETTS                   This product once occupied significant shelf space in supermarkets throughout the
                          country and continues to maintain a minor presence.  Quality problems associated
                          with this product, however, appear to have substantially diminished the value of
                          this mark.  The Company ceased marketing Caketts in May 1998.
FUDGETS                   This was one of the key food products with distribution in a number of
                          supermarkets throughout the U.S.  Quality problems encountered in 1996 have
                          severely limited the realization of this mark.  The Company discontinued all but
                          one SKU in May 1998.
</TABLE>

GOVERNMENTAL REGULATION

     In general, production, packaging, processing and labeling of food and
beverage products are subject to various federal and state regulations.  The
Company relies upon the experience and expertise of its co-packers to assure
compliance with applicable federal and state regulations.  The Company believes
that it is in compliance with all applicable governmental regulations.

RESEARCH AND DEVELOPMENT

     The Company has modified its research and development strategies from prior
years.  In the past, the Company retained highly trained technical support
professionals to independently develop formulations and work with contract
manufacturers to bring the products to market readiness.  The strategy moving
forward in 1997 and beyond is to work with existing manufacturers from the
outset and utilize their internal research and technical staff to develop new
products.  By working in this manner, the Company intends to reduce its research
and development costs and to create a joint interest in "ownership" of a
successful, high quality product.  This strategy inherently builds a strong
total quality end result.
    
     The Company spent $337,806 and $737,044 on research and development in 1997
and 1996, respectively, and $280,251 in the nine months ended September 30,
1998. The Company intends to create new products using the above strategy and to
launch products in the marketplace in 1998 and beyond. The current financial
condition of the Company, however, may preclude it from successfully
accomplishing its goal.       

COMPETITION

     The Company is engaged in the highly competitive healthy food marketplace.
There are numerous companies with financial and business resources far greater
than Vitafort's, currently marketing healthy and fat free foods.  The Company
seeks to compete based on the unique taste, texture and quality of its products
and by obtaining recognition for its brands.

     The Vitafort brands compete within different categories and with different
products depending upon the class of trade and placement within retail outlets.
The chart below details the Company's product lines and identifies the
competitors with the classes of trade.

                                       32
<PAGE>
 
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------
VITAFORT BRAND                CLASS OF TRADE          PRINCIPAL COMPETITION               MARKET NICHE
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
<S>                       <C>                       <C>                          <C>
Juliette's Private        Main grocery sections,    There is no known direct     Appeal to those consumers who
    Collection            natural food stores       competition for boxed low    are not willing to sacrifice
Chocolate Truffles        and discount drug         fat chocolate cream          the taste of real chocolates,
                          stores within the U.S.    candies.                     but demand a nutritional
                                                                                 profile that provides lower
                                                                                 fat than traditional
                                                                                 chocolates.
- ---------------------------------------------------------------------------------------------------------------
Juliette's Private        Main grocery sections,    Westbrae,                    Appeal to consumers who want
   Collection             natural food stores       Pepperidge Farms,            a premium cookie with great
Super Premium Cookies     and discount drug         Barbara's,                   taste and just the right
                          stores within the U.S.    Pamela's                     amount of fat to ensure great
                                                                                 taste.
- ---------------------------------------------------------------------------------------------------------------
Fudgets                   Main grocery cookie       Snackwell's Brownies         The Company decided to
                          section                   Pepperidge Farms             discontinue all but two SKU's.
                                                    Brownies
                                                    Greenfield's Brownies
                                                    Frookies Brownies
- ---------------------------------------------------------------------------------------------------------------
Toast `N Jammers Low      Specialty Food            Health Valley Healthy        Toast `N Jammers may have a
Fat Toaster Pastries      sections of               Tarts, and Natures'          competitive edge in taste and
                          supermarkets and          Choice Toaster Pastries      all natural ingredients.
                          specialty stores.
- ---------------------------------------------------------------------------------------------------------------
Jammers Fat Free          Health food stores and    Health Valley Cookies,       The Company is repositioning
Cookies and Brownies      health food sections      Westbrae Cookies, Heaven     the brand to strengthen its
                          of supermarkets           Scent Cookies, Barbara's     future franchise.
                                                    Cookies, Pamela's
                                                    Cookies, Frookies Cookies
                                                    & Brownies, Greenfield's
                                                    Brownies
- ---------------------------------------------------------------------------------------------------------------
The Wizard of Oz          Grocery, mass             None flavored                Flavored marshmallow snack to
Marshmallows              merchants, club and                                    be consumed every day as a
                          discount drug stores                                   confection.
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

ENVIRONMENTAL REGULATION AND SEASONALITY

     Management believes that the costs associated with compliance with
environmental regulations do not at this time impose a significant burden upon
the Company's operations.  Any change in that burden, however, could adversely
impact the Company.  Management does not believe that the Company's business is
seasonal to any significant extent.

EMPLOYEES
    
     As of February 8, 1999, the Company had 9 employees of whom 3 were
executive officers, 1 was engaged in sales and marketing, and 5 were clerical
and administrative.      

                                       33
<PAGE>
 
DESCRIPTION OF PROPERTY
    
     THE COMPANY'S PRINCIPAL EXECUTIVE OFFICE CONSISTS OF 3,921 RENTABLE SQUARE
FEET LOCATED AT 1800 AVENUE OF THE STARS, LOS ANGELES, CALIFORNIA, WHICH IS
LEASED PURSUANT TO A THREE-YEAR LEASE WHICH EXPIRED AUGUST 31, 1997.  THE BASE
RENT UNDER SAID LEASE WAS $69,000 FOR THE FIRST YEAR OF THE TERM; $72,000 FOR
THE SECOND YEAR OF THE TERM; AND, $75,000 FOR THE THIRD YEAR OF THE TERM. THE
COMPANY IS NOW LEASING THE SAME SPACE ON A MONTH-TO-MONTH BASIS AT A RATE OF
$7,250 PER MONTH.       

LEGAL PROCEEDINGS

     In December 1994, Lloyd Gaunt, who invested an aggregate of $75,000 in
certain of the Company's private placements, initiated an action in Superior
Court, Orange County, California against his stockbroker, two national brokerage
firms, several companies in which he had invested, and, certain of those
companies' officers.  Included among the defendants were the Company and its
then Chief Executive Officer.  The complaint seeks damages in an unspecified
amount in excess of $500,000 and punitive damages in an unspecified amount in
excess of $5,000,000.  The Court has dismissed the class action claims as to the
Company and granted a motion that the claims against the brokerage firms and
associated persons must be submitted to arbitration.   The plaintiff has
appealed that ruling.  The Company denies any liability to the plaintiff and
intends to vigorously defend this action.  The Company notes that the plaintiff
sold a portion of the securities he purchased from the Company, realizing a
profit; that the balance of the securities became salable under Rule 144; and
that, if sold, the plaintiff `s losses on the Company's securities might be as
little as $15,000.

     In connection with the acquisition of assets of Auburn Farms, Inc.,
("AFI"), the Company acquired the intellectual property and certain claims of
AFI which it was asserting against AFI's co-packer, New Life Bakers ("New Life")
and against a customer of New Life, Barbara's Bakery ("Barbara's"). In May 1996,
the Company filed an action in federal court alleging Lanham Act violations,
misappropriation of trade secrets, unfair competition, conspiracy and related
claims arising out of New Life and Barbara's misappropriation of Auburn Farms'
principal products.   Although no trial date has been set, the Company expects
the case to proceed to a jury trial in 1999.

     On March 25, 1998, New Life and Barbara's purported to purchase from AFI's
bankruptcy estate certain claims against Barbara's and New Life for $300,000.
The purchased claims do not include any of the claims previously acquired by the
Company.  The Company expects New Life and Barbara's to raise by motion the
effect of the March 25, 1998 bankruptcy purchase.  The Company has been advised
by outside litigation counsel that evidence supports the Company's claim for
damages in excess of $3 million for the destruction of AFI's business and
intellectual property rights.  The Company may be obligated to pay a portion of
any recovery to the Company against New Life to AFI's bankruptcy estate and/or
its creditors.  The Company intends to pursue this litigation vigorously.  There
is no assurance given that the Company will receive any recovery.

     On October 9, 1996, a complaint was filed in Superior Court, the County of
Los Angeles, in an action entitled "Eloy Louis Ellis vs. Vitafort, Inc., a
Delaware Corporation; Mark Beychok and Does 1-50 inclusive."  The complaint
alleges Breach of Oral Contract, Breach of Written Contract, and other similar
claims arising out of the consulting relationship that previously existed
between the Company and Mr. Ellis.  The Complaint seeks damages in an
unspecified amount.  The court has dismissed the complaint against Mark Beychok
without leave to amend.  Mr. Ellis filed an amended complaint against the
Company.  The Company was defending the action vigorously and trial was
scheduled for March 31, 1998.  The Company filed a counter-claim against Ellis
charging violations of Section 16(b) of the Securities Exchange Act of 1934
(short swing profits).  Ellis sold stock in violation of that section and,
therefore, the profits, estimated at $20,000, belong to the Company.  In March
1998, the court ruled in favor of the Company in this matter 

                                       34
<PAGE>
 
and awarded it $21,260. On June 2, 1998, the parties resolved both the Ellis
issues. Under the terms of the agreement, the settlement is treated as
confidential and the public response has been agreed to as follows: "The matter
has been resolved."
    
     On September 25, 1998, a complaint was filed in Superior Court, the County 
of Los Angeles, in an action entitled "Jonathan Neil & Associates, Inc., a 
California corporation vs. Vitafort International Corporation, a Delaware 
corporation and Does 1 through 50 inclusive."  The complaint is for "Money for 
Goods and Services Sold and Delivered, Account Stated, and Open Book Account."  
The plaintiff is the assignor for Stone Container Corporation who are alleging 
the defendant is indebted in the amount of $29,476.96 plus interest and 
attorneys' fees.  The Company is vigorously defending the suit.       
    
     On September 29, 1998, a complaint was filed in Superior Court, the County 
of Los Angeles, in an action entitled "Kirtland & Packard LLP, a California 
Limited Liability Partnership vs. Vitafort, Inc., a Delaware Corporation; and 
Does 1-25 inclusive."  The complaint alleges Breach of Contract, Fraud, 
Negligent Misrepresentation, Common Counts, Breach of Implied Covenant of Good 
Faith and Fair Dealing, Negligent Performance of Contract, and Declaratory 
Relief, arising out of a contract for legal services.  The Complaint seeks 
damages in the amount of $85,000.00 plus interest and attorneys fees, and for
such other and further relief as the Court deems just and proper. The Company is
vigorously defending the suit.     

MANAGEMENT OF THE COMPANY
 
     The directors and executive officers of the Company are as follows:

<TABLE>     
<CAPTION>
 
          Name                                Age       Positions Held
          -----------------------------       ---       -------------- 
          <S>                                 <C>       <C>                                          
          Mark Beychok                         41       President, CEO, CFO and a Director                
          Paul G. Cowen                        65       Director                                     
          Benjamin Tabatchnick                 45       Director                                     
          John Coppolino                       38       Executive Vice President                      
          Valerie A. Broadbent                 60       Secretary
</TABLE>      

     MARK BEYCHOK was elected President and a Director of the Company in
     ------------                                                       
September of 1993, and has been Chief Executive Officer since February 1995.
Mr. Beychok is a private investor with fifteen years experience in the food
industry as an owner and operator of various food manufacturing, marketing and
distribution companies.  Mr. Beychok graduated in 1979 from the Haas Business
School at the University of California (Berkeley).
         
     PAUL G. COWEN was elected a director in January 1998.  Mr. Cowen was the
     -------------                                                           
founder of Paul Cowen Associates in 1984, an executive recruitment firm.  Prior
to that, Mr. Cowen was in senior marketing and sales positions at Xerox and
Vivitar.  Mr. Cowen has a BA from Ohio University and an MS from Indiana
University.

     BENJAMIN TABATCHNICK was elected a Director of the Company in February
     --------------------                                                  
1997.  Since January 1990, Mr. Tabatchnick has owned and operated Tabatchnick's
Fine Foods (and predecessors), a privately held concern, which manufactures and
distributes its own trademarked line of frozen soups, and manufactures frozen
and refrigerated foods for others on a contract basis.
         
     JOHN COPPOLINO began as Director of Sales in 1994 and became Executive Vice
     --------------                                                             
President during September 1997.  Mr. Coppolino was a vice president for LC
Marketing from 1993 to 1994.  Mr. Coppolino has over ten years experience in the
food industry, including experience as a food broker and in product manufacture.
Mr. Coppolino graduated from the Pennsylvania State University School of
Business in 1983 with a degree in Business Logistics.
    
     VALERIE A. BROADBENT was appointed as Secretary of the Company in February 
     --------------------
1999.  Ms. Broadbent has over twenty-five years experience working in corporate 
administration and as executive assistant to senior management for both public 
and private companies.       

                                       35
<PAGE>
 
EXECUTIVE COMPENSATION
 
     On December 1, 1993, the Company entered into a three-year employment
agreement with Mark Beychok which provided for an annual base salary of
$150,000, the grant of an option to purchase 100,000 shares of common stock at
$5.00 per share (as adjusted for the reverse stock split effected in 1996), and
$1,000,000 of life insurance, the proceeds of which will be split equally
between the employee's beneficiary and the Company.  In December 1995, in
recognition of Mr. Beychok's deferral of his compensation during 1995 and his
assuming additional responsibilities within the Company, Mr. Beychok's
employment agreement was amended to grant him an additional 62,500 five-year
options with an exercise price of $3.00 (as adjusted for the reverse stock split
effected in 1996), a price equal to the offering price in the Company's then on-
going private placement.  In November 1995, Mr. Beychok agreed to convert his
accrued salary to stock and options on the same terms as the Company's on-going
equity bridge financing.  The Company's Board of Directors approved this
transaction in December 1995.  In such connection, Mr. Beychok converted $45,821
of accrued salary into 19,092 shares; 9,547 options with an exercise price of
$4.50; and 9,547 options with an exercise price of $6.00.  In September 1997,
Mr. Beychok entered into a new employment agreement ("Agreement") with the
Company for three years.  Under the Agreement, Mr. Beychok receives an annual
base salary of $150,000 and was granted options for 450,000 shares of stock at
an exercise price of $0.87 per share.  Such options vest 75,000 each on
September 3, 1997, March 3, 1998, September 3, 1998, March 3, 1999, September 3,
1999, and March 3, 2000.  In May 1997 the price of all options other than those
related to the private placement were repriced to $0.91.  In September 1997 Mr.
Beychok was given a successful litigation reward of $51,535 plus 100,000 shares
of common stock at fair market value of $1.00.

     In August 1996, the Company entered into an employment agreement with John
Coppolino, which was dated January 1, 1996.  Under his agreement, which is for a
one year term, with two one year renewal terms at the option of the Company, Mr.
Coppolino received an initial salary of $102,000; and, is entitled to annual
increases of 5-6% based on increases in the cost of living.  Mr. Coppolino's
employment agreement provided for the grant of 225,000 options, expiring
December 31, 2000 for the purchase of common stock at $3.00 (as adjusted for the
reverse stock split effected in October 1996).  Of these options: (i) 56,250
have vested (ii) 56,250 have lapsed and (iii) 56,250 will vest on each of
January 1, 1998 and January 1, 1999, subject to the Company meeting certain
performance criteria.  In May 1997 the Board of Directors reduced the option
price of all unlapsed options to $0.91 and removed the vesting requirement.  In
September 1997, Mr. Coppolino entered into a new employment agreement
("Agreement") with the Company for  two years.  Under the Agreement, Mr.
Coppolino receives an annual base salary of $120,000, and was granted options
for 300,000 shares of stock at an exercise price of $0.87 per share.  Such
options vest 75,000 each on September 3, 1997, March 3, 1998, September 3, 1998,
and March 3, 1999.  In September 1997, Mr. Coppolino was given a successful
litigation reward of $25,000, forgiveness of debt of $25,000, plus 25,000 shares
of common stock at $1.00, being the fair market value at the date of the award.
    
     In June 1997, the Company entered into a two year employment agreement with
Jack B. Spencer under which Mr. Spencer served the Company as its Chief
Operating Officer and Chief Financial Officer. The agreement provided for
compensation to Mr. Spencer in the amount of $125,000 per annum and the grant of
an aggregate of 300,000 five year incentive stock options with an exercise price
of $ 0.91 per share (such being the market price of the common stock on the date
the agreement was executed). The options vest as to 109,890 shares on September
15, 1997 and 109,890 shares on June 16, 1998, and 80,220 shares on June 16,
1999. Mr. Spencer's employment agreement provided that if Mr. Spencer's
employment by the Company was terminated without cause after September 15, 1997,
then Mr. Spencer shall be entitled to six months severance pay. Mr. Spencer's
employment agreement also provides that upon the occurrence of certain events
constituting a change in control of the Company, as defined therein, followed by
certain changes in Mr. Spencer's duties, Mr. Spencer shall be entitled to
receive a severance equal to one and one half times his then current annual
salary plus certain other benefits designed, in part, to offset any special
taxes that might be imposed upon Mr. Spencer in connection with such payments.
On September 24, 1998, Mr. Spencer sent a letter to the Company giving notice
that pursuant to Section 6(k) of his employment agreement the Company had
breached his agreement in that it has altered Mr. Spencer's duties,       

                                       36
<PAGE>
 
    
responsibilities, reporting relationships and position. The Company has
responded by asking Mr. Spencer to clarify his allegations. Mr. Spencer 
resigned as an officer of the Company in October 1998.    

    
     The following table sets forth certain information with respect to the
compensation paid by the Company to Messrs. Beychok, and Coppolino (the "named
individuals") during 1997, 1996 and 1995:      

                           SUMMARY COMPENSATION TABLE
                           --------------------------
<TABLE>     
<CAPTION>
 
PRINCIPAL POSITION                                                     ALL OTHER ANNUAL
& NAME                             YEAR     SALARY       OTHER           COMPENSATION
<S>                                <C>     <C>         <C>             <C>
 
CEO / President
Mark Beychok                       1997    $150,000   $ 12,500  (1)        $102,467  (2)
                                   1996     137,500     12,500  (3)           8,864  (4)
                                   1995      40,000    110,000  (5)          14,212  (6)

Executive Vice President
John Coppolino                     1997    $120,000   $ 20,750  (7)         $59,000  (8)
                                   1996      87,500     14,500  (9)           9,000  (10)
                                   1995           -          -                    -
</TABLE>      

(1)  A portion of Mr. Beychok's salary was deferred in 1996 and paid in 1997.
(2)  Comprised of $9,584 car allowance, accrued vacation of $41,348,  plus
     $51,535 as a successful litigation reward.
(3)  A portion of Mr. Beychok's salary was deferred in 1996 and paid in 1997.
(4)  Comprised of $8,204 car allowance and $660 in medical insurance benefits.
(5)  A portion of Mr. Beychok's salary was deferred during 1994 and applied as
     an offset against a note payable in 1995.  A portion of Mr. Beychok's
     salary was deferred in 1995 and the majority converted to common stock and
     options during 1995 and early 1996.
(6)  Comprised of $10,912 car allowance and $3,300 in medical insurance
     benefits.
         
    
(7)  A portion of Mr. Coppolino's salary, $15,500, and car allowance, $5,250,
     were deferred in 1996 and paid in 1997.      
    
(8)  Comprised of $9,000 car allowance and  $50,000 as a successful litigation
     reward.      
    
(9)  Mr. Coppolino deferred a portion of his salary and exercised stock options
     in 1996.      
    
(10) Comprised of $9,000 car allowance.      

STOCK OPTION PLAN

     The Company adopted its 1989 Stock Option Plan (the "1989 Plan") pursuant
to which 12,500 shares of common stock (as adjusted for the reverse stock split
effected in 1996) were reserved for issuance upon the exercise of options.
Options granted under the 1989 Plan may, at the discretion of the Board, be
incentive stock options ("ISO's") within the meaning of Section 422A of the
Internal Revenue Code of 1986, as amended ("Code"), or non-incentive stock
options.  In June 1991, the Board of Directors approved 

                                       37
<PAGE>
 
an increase in the number of options available for grant under the 1989 Plan to
50,000 (as adjusted for the reverse stock split effected in 1996). No options
are outstanding under this plan.

     In 1995, the Company adopted  the 1995 Stock Option Plan (the "1995 Plan")
pursuant to which 2,000,000 shares of Common Stock (as adjusted for the reverse
stock split effected in 1996) were reserved for issuance upon the exercise of
options.  The 1995 Plan is similar to the 1989 Plan in many respects and in the
discussion below, each is referred to as a "Plan" and they are collectively
referred to as the "Plans".

     Under the terms of the Plans, all directors, officers and key employees of,
and consultants to, the Company and all its subsidiaries are eligible for option
grants.  The Board determines, at its discretion, which persons will receive
option grants, the number of shares subject to each option, the exercise price,
which may not be less than the par value of the shares subject to the option,
except that in the case of ISO's, the exercise price must be at least one
hundred percent (100%) of the fair market value of the optioned shares on the
date of grant, or one hundred and ten percent (110%) of such fair market value
if the optionee is the owner of more than ten percent (10%) of the total
combined voting power of all classes of voting stock of the Company (a "10%
Holder"), and the term (which may not be more than ten (10) years from the date
of grant, or five (5) years in the case of an ISO granted to a 10% holder)
thereof. The Plans permit options granted thereunder to be exercised by the
tender of shares of common stock having a fair market value equal to the
exercise price of such option.

     Options granted under the Plans may, at the discretion of the Board, be
exercisable upon the tender of cash equal in amount to the aggregate par value
of the shares covered by such options, together with a one-year note bearing
interest at the "applicable federal rate" (as defined in the Code) and providing
for a required prepayment upon any disposition of the acquired shares.
Presently, the Board does not have a stock option committee.
    
     During 1995 Mr. Beychok was granted an aggregate of 687,500 options under
the 1995 Plan with an exercise price of $3.00 (as adjusted for the reverse stock
split effected in October 1996).  The exercise price of these options was
reduced to $0.91 in May 1997.  In November 1998, the Company reduced the 
exercise price of all outstanding options held by officers and directors to 
$.10, the then market price of the Company's common stock.       

     The following chart sets forth the options granted to directors and
officers in 1997:

<TABLE>
<CAPTION> 

                                                         Percent of                                Potential realized value 
                                      Number of            total                                    at assumed annual rate 
                                     securities         options/SARs   Exercise                       of appreciation for  
                                     underlying          granted to     of base                           option term   
                                    options/ SARs       employees in     price     Expiration                                 
Name                                  granted           fiscal year    ($/Share)      Date             5%              10% 
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                 <C>             <C>        <C>               <C>             <C> 
Mark Beychok, CEO                     100,000              2.8%          $0.875     12/31/02         111,675         140,920
- ----------------------------------------------------------------------------------------------------------------------------
Mark Beychok, CEO                     100,000              2.8%          $ 0.91     06/16/02         116,142         146,556
- ----------------------------------------------------------------------------------------------------------------------------
Mark Beychok, CEO                     450,000             12.8%          $ 0.87     09/19/02         499,664         630,515
- ----------------------------------------------------------------------------------------------------------------------------
Jack B. Spencer, COO/CFO              300,000              8.5%          $ 0.91     06/13/02         348,425         439,669
- ----------------------------------------------------------------------------------------------------------------------------
John Coppolino                        100,000              2.8%          $ 0.91     06/16/02         116,142         146,556
- ----------------------------------------------------------------------------------------------------------------------------
John Coppolino                        300,000              8.5%          $ 0.87     09/19/02         333,109         420,343
- ----------------------------------------------------------------------------------------------------------------------------
Donald Wohl                           100,000              2.8%          $0.875     12/31/02         111,675         140,920
- ----------------------------------------------------------------------------------------------------------------------------
Benjamin Tabatchnick                   50,000              1.4%          $0.875     02/17/02          55,837          70,460
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

     The following chart sets forth certain information with respect to
options/warrants outstanding at December 31, 1997 to the named individuals:

                                       38
<PAGE>
 
<TABLE> 
<CAPTION> 
- --------------------------------------------------------------------------------------------------------
                                                           Number of Securities     Value of Unexercised
                                                           Underlying               In-the-Money
                                                           Unexercised              Options/SARs at
                             Shares                        Options/SARs at FY-      FY-End
                             Acquired on    Value          End Exercisable/         Exercisable/
Name                         Exercise       Realized       Unexercisable            Unexercisable
- --------------------------------------------------------------------------------------------------------
<S>                          <C>            <C>            <C>                      <C> 
Mark Beychok                     -0-         $ -0-          1,088,031/300,000        $ -0-/$ -0-
- --------------------------------------------------------------------------------------------------------
Jack B. Spencer                  -0-         $ -0-            109,890/190,110        $ -0-/$ -0-
- --------------------------------------------------------------------------------------------------------
John Coppolino                   -0-         $ -0-            421,500/150,000        $ -0-/$ -0-
- --------------------------------------------------------------------------------------------------------
Donald Wohl                      -0-         $ -0-            250,000/0              $ -0-/$ -0-
- --------------------------------------------------------------------------------------------------------                       
Benjamin Tabatchnick             -0-         $ -0-            150,000/0              $ -0-/$ -0-
- --------------------------------------------------------------------------------------------------------                       
</TABLE> 
                       
PRINCIPAL STOCKHOLDERS
 
     The following table sets forth the ownership of the common stock by each
director and by entities or persons known to the Company to own beneficially in
excess of 5% of such stock and by all officers and directors as a group, as of
 September 30, 1998.  Except as otherwise indicated, all stockholders have sole
voting and investment power with respect to the shares listed as beneficially
 owned by them, subject to the rights of spouses under applicable community
property laws.

<TABLE>     
<CAPTION>
NAME AND ADDRESS                            NUMBER OF SHARES         PERCENTAGE OF
OF BENEFICIAL OWNER                         OF COMMON STOCK           BENEFICIAL    
IDENTITY OF GROUP                           BENEFICIALLY OWNED        OWNERSHIP     
- -------------------                         ------------------       -------------  
<S>                                         <C>                      <C>            
                                                                                    
Mark Beychok (1)                             1,323,838 (2)               9.5%
                                                                          
Paul G. Cowen (1)                               50,000 (4)                .3%          
                                                                                    
Benjamin Tabatchnick (1)                       150,000 (4)               1.1%
                                                                                    
John Coppolino (1)                             492,333 (5)               3.5%

Valerie A Broadbent (1)                         50,000 (5)                .3%

Terra Healthy Living                         5,733,743 (6)              45.4%

ALL DIRECTORS AND OFFICERS AS A GROUP.
(5 persons) (2)(3)(4)(5) and (6)                                        12.8%
                                                                        ---- 
</TABLE>      

(1)  The address of these persons is 1800 Avenue of the Stars, Suite 480, Los
Angeles, California 90067.

(2)  Includes (i) 62,500 shares underlying a currently exercisable option with
an exercise price of $0.10 per share, which expires on December 16, 2000; (ii)
15,000 shares underlying a currently exercisable option with an exercise price
of $0.10 per share which expires on September 29, 1999; (iii) 100,000 shares
underlying a currently exercisable option with an exercise price of $0.10 per
share which expires on November 15, 1999; (iv) 150,000 shares underlying the
currently exercisable portion of a stock option, expiring December 16, 2000,
which has an exercise price of $0.10 per share; (v) 403,125 shares underlying
the currently exercisable portion of a stock option, expiring December 16, 2000,
which has an exercise price of $0.10 per share; (vi) 100,000 shares underlying a
currently exercisable option with an exercise price of $0.91 which expires on
June 16, 2002; (vii) 100,000 shares underlying a currently exercisable option
with an exercise price of $.10 which expires on December 31, 2002; and (viii)
225,000 shares underlying a currently exercisable option with an exercise price
of $0.10 which expires September 1, 2002 and does not

                                       39
<PAGE>
 
include 225,000 shares underlying options which are not currently exercisable
with an exercise price of $0.10 expiring September 1, 2002.
         
    
(3)  Each of Messrs.  Tabatchnick and Cowen holds a currently exercisable option
for the purchase of 50,000 shares at $0.875 granted in 1998.  Mr. Tabatchnick
holds a currently exercisable option for an additional 50,000 shares at $0.10
granted in 1997, and has entered into a consulting agreement which provides for
the issuance of 50,000 shares, subject to forfeiture if certain performance
standards relating to sales into certain markets are not met.  Mr. Cowen was
granted an option in 1998 for the purchase of 150,000 shares at $.10 which are
not currently exercisable.      
    
(4)  Includes (i) 168,750 shares underlying a currently exercisable option with
an exercise price of $0.10 per share, which expires on December 16, 2000; (ii)
70,000 shares underlying a currently exercisable option with an exercise price
of $0.10 which expires on June 16, 2002; (iii) 225,000 shares underlying a
currently exercisable option with an exercise price of $0.10 which expires on
September 1, 2002; and does not include (iv) 75,000 shares with an exercise
price of $0.10 which are not currently exercisable expiring September 1, 2002. 
     
         
    
(5)  Includes (i) 21,000 shares underlying a currently exercisable option with
an exercise price of $0.085 per share, which expires on January 29, 2003; (ii)
4,000 shares underlying a currently exercisable option with an exercise price of
$0.085 which expire on October 29, 2003; (iii) 25,000 shares with a currently
exercisable price of $0.085 which expire on October 29, 2003. It does not
include 25,000 shares with an exercise price of $.085, which are not currently
exercisable, expiring October 29, 2003.       
    
(6)  Includes 500,000 shares underlying an option with an exercise price of $.25
per share which expires in December 2004. Includes 2,000,000 shares which are
subject to redemption by the Company pursuant to an agreement. See "Certain
Relationships and Related Transactions." The foregoing is based upon a report on
Schedule 13D filed by Terra Healthy Living, Ltd. on February 8, 1999.       



                                       40
<PAGE>
    
     The following table sets forth the ownership of the Series B Preferred
Stock by each director and by each entity or person known to the Company to own
beneficially in excess of 5% of such class of stock and by all officers and
directors as a group. To the Company's knowledge, all stockholders have sole
voting and investment power with respect to the shares listed as owned by them,
subject to applicable community property laws.      

<TABLE>     
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
Title of Class                    Name and Address of                          Number of           Percentage
                                  Beneficial Owner                             Shares Owned        Of Class

- -------------------------------------------------------------------------------------------------------------
<S>                               <C>                                          <C>                 <C>
                                  Thomas Von Ledersteger
Series B Preferred Stock          23 Chemin des Meandres                           500               50%
                                  CH-1287 Laconnex/GE, Switzerland
- -------------------------------------------------------------------------------------------------------------
                                  Pictet et CIE
Series B Preferred Stock          29 Boulevard Georges Favon                       500               50%
                                  CH-1211 Geneva, Switzerland
- -------------------------------------------------------------------------------------------------------------
                                  All officers and directors as a group
Series B Preferred Stock          (6 persons)                                       0                 0%

- -------------------------------------------------------------------------------------------------------------
1997 Series A                     All officers and directors as a group
Preferred Stock                   (6 persons)                                       0                 0%

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

          

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
    
     The Company has employment agreements with Mark Beychok, and John
Coppolino, and had employment agreements, consulting agreements and settlement
agreements with certain of its former officers. See "Management -Executive
Compensation."      
    
     In April, 1997, the Company agreed in principle with ATCOLP INVESTMENT
PARTNERS, a California Limited Partnership (the "Lender), in which Donald Wohl,
a Director of the Company at the time, is the general partner, for a loan in the
amount of $300,000 (the "Loan"), to fund the payment of legal fees in connection
with the Company's arbitration against The Keebler Company. See Note 16:
Litigation Recovery, Net of Costs. The loan was evidenced by a note which bears
interest at the lesser of 15% per annum or the highest rate allowed by law with
recourse solely to the net proceeds of the arbitration, if any. If the Company
did not realize any net proceeds from the arbitration, the Loan would be
canceled and the Lender would receive a warrant for the purchase of 400,000
shares of the Company's Common Stock at $.01 per share. If the Loan was repaid
through the application of the net proceeds of the arbitration, the Lender would
receive warrants for the purchase of 200,000 shares of Common Stock at $.01 per
share and a percentage of net proceeds of the arbitration equal to 15% of the
first $1,000,000 of net proceeds, but not less than $100,000; 20% of the net
proceeds greater than $1,000,000 and less than $3,000,000; and, 25% of net
proceeds above $3,000,000. The Loan was approved by the disinterested members of
the Company's Board of Directors, and was on terms no less favorable to the
Company than were available from non-affiliated lenders. A second proposal, from
another source, contained terms which would have required the Company to pay
$2,050,000 in fees based on the actual award, repay the $300,000 advance, and be
granted a warrant for 1,000,000 shares of the Company's common stock at an
exercise price of $1.00. The loan amount of $300,000 was repaid upon settlement
of the litigation in June 1997 and receipt of funds in July 1997, plus
$1,236,883 in conformity with the agreed upon formula, plus a warrant for
200,000 shares of the Company's common stock at a $0.01 per share. See Note 16
to the Consolidated Financial Statements for the recording of the entire
transaction.      

                                       41
<PAGE>
 
     The Company entered into a one year consulting agreement with Benjamin
Tabatchnick, a Director of the Company, on April 1, 1997.  Mr. Tabatchnick, in
exchange for 50,000 shares of the Company's common stock plus 2% of the new
sales endeavors in the school and food service business areas, agreed to assist
the Company in developing programs, formulations, marketing and sales in the
above mentioned business areas.

     The Company granted options in 1997 for 50,000 shares to Paul S. Hermis who
was then a Director of the Company.  Mr. Hermis resigned as a Director on
February 21, 1998.
    
     On January 22, 1999, the Company completed the Closing under a series of 
agreements including a Common Stock Purchase Agreement (the "CSPA"), dated as of
December 30, 1998, by and among the Company; Terra Healthy Living, Ltd., a 
B.V.I. corporation ("Terra"); Sovereign Partners, a Connecticut limited 
partnership ("SOV"); and Dominion Capital Fund, Ltd., a Bahamian corporation
("Dom"). All of the transactions contemplated by the CSPA were deemed to have
occurred on December 31, 1998. Pursuant to the CSPA:     
    
     Terra acquired 2,712,843 shares of the Company's common stock from Sov and 
Dom for $235,000. Such shares were issued upon the conversion by Sov and Dom of 
an aggregate of 235 shares of the Company's 1997 Series A Convertible Preferred 
Stock ("Series A Preferred").      
    
     The Company borrowed $2,065,000 from Terra pursuant to a Promissory Note 
With Warrant and Registration Rights (the "Terra Note"). The Terra Note is a 
five year note bearing interest at 6% per annum. Interest on the Terra Note is 
payable annually. The Terra Note provided for the issuance to Terra of a five 
year warrant (the "Terra Warrant") for the purchase of 500,000 shares of the 
Company's common stock at $.25 per share. The Terra Note further provides that 
the first year's interest on the Terra Note shall be applied to the partial 
exercise of the Terra Warrant. The Company and Terra have entered into a 
Registration Rights Agreement requiring the registration under the Securities 
Act of 1933, as amended (the "Act") of the securities issuable upon exercise of
the Terra Warrant.     
    
     The Company applied the $2,065,000 proceeds of the Terra Note to redeem all
1,351 remaining shares of Series A Preferred held by Sov and Dom as well as a
convertible debenture in the amount of $548,352 held by Dom pursuant to any
Agreement and Consent to Redeem Series A Preferred Stock and Debentures (the
"Redemption Agreement").     
    
     The aggregate of $2,300,000 paid by Terra in connection with its purchase 
of the 2,712,843 shares of the Company's common stock from Sov and Dom and in 
connection with the Terra Note was satisfied through the delivery to Sov and Dom
of marketable securities having a value of $2,300,000. Under the CSPA, Terra 
made certain assurances to Sov and Dom and assumed certain obligations to assure
that Sov and Dom would realize $2,300,000 on the sale of the marketable 
securities including the delivery of additional securities to them.      
    
     The Company borrowed $300,000 from each of Sov and Dom pursuant to a 
non-negotiable nine month promissory note bearing interest at 8% per annum (the 
"Sov Note" and the "Dom Note"). These notes provide for their repayment, at the 
option of the Company, in free trading registered common stock which shall be 
valued at the then market for such stock. The Sov Note and the Dom Note provide 
for the issuance to each of Sov and Dom of 60,000 warrants which expire on 
December 31, 2003, half of which are exercisable at $.40 and half of which are 
exercisable at $.25. If the Company repays the Sov Note or the Dom Note with 
common stock, then the exercise price of the $.25 warrant is reduced to $.01. 
The Company entered into a Registration Rights Agreement with Sov and Dom.      
    
     The CSPA granted the Company the right to redeem up to 2,000,000 of the 
shares of its common stock acquired by Terra through June 30, 2000 based upon a 
formula related to the market price of the common stock at the time of 
conversion.      
    
     The Company issued 571,232 shares of its common stock to Sov in connection 
with the prior conversion of 40 shares of Series A Preferred Stock.      
    
     In December 1998, the Company sold 1,000,000 shares to Terra Healthy 
Living, Ltd., a principal stockholder, for $250,000 (or $.25 per share) which 
was paid by delivery to the Company of marketable securities. The Company 
believes that the price paid for such shares was no less favorable to the 
Company than that which would have been paid by an unaffiliated purchaser.      

DESCRIPTION OF SECURITIES

GENERAL

     The authorized capital stock of the Company currently consists of (i)
30,000,000 shares of Common Stock, par value $.0001 per share, of which
7,500,350 were issued and outstanding on June 23, 1997, and (ii) 500,000 shares
of Preferred Stock, par value $.01 per share, of which on June 2, 1997 (a) 1,000
shares of Series B 10% Cumulative Convertible Preferred Stock were issued and
outstanding; (b) 50 shares of Series C Convertible Preferred Stock were issued
and outstanding; and (c) 1,701 shares of 1997 Series A Preferred Stock were
issued and outstanding.

COMMON STOCK

     Holders of Common Stock are entitled to one vote per share on all matters
to be voted on by stockholders generally, including the election of directors.
Holders of Common Stock do not have cumulative voting rights, which means that
the holders of more than 50% of the shares voting for the election of directors
can elect all of the directors if they chose to do so, and in such event, the
holders of the remaining shares will not be able to elect any persons to the
Board of Directors.  The holders of Common Stock have no preemptive or other
subscription or conversion rights with respect to any stock issued by the
Company,  The Common Stock is not subject to redemption, and the holders thereof
are not liable for further calls or assessments.  Holders of Common Stock are
entitled to receive such dividends as may be declared by the Board of Directors
out of funds legally available therefore and to share pro-rata in any
distributions to the holders of Common Stock.

PREFERRED STOCK

     The Preferred Stock is issuable with such rights, preferences, privileges
and such number of shares constituting each series to be fixed by the Board of
Directors without further action by the holders of Common Stock or Preferred
Stock.  The Board of Directors could, without stockholder approval, issue
Preferred Stock with voting and conversion rights, which could dilute the voting
power of the holders of the Common Stock.  The issuance of shares of Preferred
Stock by the Board of Directors could bee utilized, under certain circumstances,
as a method of preventing a takeover of the Company.  As of the date of this
Memorandum, the Board of Directors as not authorized any series of Preferred
Stock except as set forth below.  Except for the shares of Preferred Stock to be
issued in this offering, there are no agreements or understanding for the
issuance of any shares of Preferred Stock.

SERIES B 10% CUMULATIVE CONVERTIBLE PREFERRED STOCK ("SERIES B PREFERRED")

     The Company is authorized to issue 110,000 shares of Series B Preferred,
1,000 of which are issued and outstanding.  The holders of each share of Series
B Preferred are entitled to receive annual cash dividends of $5.00 per share on
the first day of December in each year and to receive a preference on
liquidation of the Company of $50.00 per share plus accrued dividends.  The
aggregate dividend preference of the 1,000 shares if Series B Preferred is
$5,000 per annum and the liquidation preference thereof is $50,000 plus accrued
dividends.  Each share of the Series B Preferred is convertible into Common
Stock on 

                                       42
<PAGE>
 
a 1.667 for one basis (an effective conversion price of $30.00 based on the
$50.00 sale price of such shares).  The Company has the right to redeem the
Series B Preferred at the price of $50.00 per share plus any accrued dividends
payable in cash and, in the event the "market price" of the Common Stock, as
defined in the Certificate of Designation of the Series B Preferred, exceeds
$60.00.  In the event that the Company fails to declare the annual dividends on
the Series B Preferred, then the holders of the Series B Preferred shall have
the right, voting as a class, to elect two members to the Company's board of
directors.  While the holders of the Series B may presently have such right,
they have not sought to exercise the same. Other than in such event, except
where required by Delaware Law, the holders of Series B Preferred do not have
any voting rights.  The Company does not intend to issue any additional shares
of Series B Preferred Stock, has had discussions with the holders with respect
to their conversion of the same, and, if the remaining shares of Series B
Preferred stock were converted, the Company would eliminate the Series B
Preferred Stock.

SERIES C CONVERTIBLE PREFERRED STOCK ("SERIES C PREFERRED")

     The Company is authorized to issue 450 shares of Series C Preferred of
which 50 shares are issued and outstanding.  The holders of Series C Preferred
do not have any rights to dividends, but are entitled to a preference of
$1,000.00 per share upon the liquidation of the Company before any payments are
made to holders of junior stock.  Each share of Series C Preferred is
convertible into one hundred shares of Common Stock subject to adjustment in
accordance with the anti-dilution provisions of the Series C Preferred.  At the
time of the issue of the Series C Preferred, the holders thereof were also
entitled to receive a warrant for the purchase of 100 shares of Common Stock on
conversion.  However, the warrant to be issued to holders of Series C Preferred
has expired.  The outstanding shares of Series C Preferred were held by an
Italian bank which ceased operations.  The Company does not know the identity of
the holder of the Series C Preferred Stock.  If the remaining shares of Series C
Preferred Stock were converted, the Company would eliminate the Series C
Preferred Stock.

1997 SERIES A CONVERTIBLE PREFERRED STOCK ("1997 SERIES A PREFERRED")
    
     As of December 31, 1997, the Company was authorized to issue 750 shares of
1997 Series A Preferred, all of which were issued and outstanding.  The holders
1997 Series A Preferred are entitled to annual dividends at the rate of $60.00
per annum payable on January 2 of each year to holders of record on December 31
in cash or in Common Stock at the then market price (as defined in the
designation for the 1997 Series A Preferred).  Each share of the 1997 Series A
Preferred Stock has a liquidation preference equal to $1,000 plus accrued
dividends and is convertible into common stock in an amount equal to the greater
of (i) 800 shares or (ii) $1,000 divided by 70% of the current market price (as
defined in the designation for the 1997 Series A Preferred Stock)  at the time
of conversion.  For example, if the market price of the Common Stock were $1.125
on the date of conversion, each share of 1997 Series A Preferred Stock would be
convertible into 1,270 shares of Common Stock.  The Company has the right to
convert the outstanding shares of 1997 Series A Preferred Stock into Common
Stock at any time that the average market price of the Common Stock exceeds 200%
of the average market price of the Series A Preferred Stock on its issue date
for a five day period.  Upon conversion by the Company, the holders of the 1997
Series A Preferred Stock were entitled to receive two year options equal in
number to 15% of the number of shares of Common Stock issued to them upon such
conversion with an exercise price equal to 130% of the market price at the time
of the conversion.       

     In March 1998, the Company amended the 1997 Series A Preferred to issue
1,701 shares of 1997 Series A Preferred, all of which are issued and
outstanding.  The holders of 1997 Series A Preferred are entitled to annual
dividends at the rate of $60.00 per share per annum payable on January 2 of each
year to holders of record on December 31 in cash or in Common Stock at the then
market price (as defined in the designation for the 1997 Series A Preferred).
Each share of the 1997 Series A Preferred has a liquidation preference equal to
$1,000 plus accrued dividends and is convertible into Common Stock on the
following basis:  (i) in the event that the market price of the Common Stock is
$.6875 or less, then at 78.5% of the market price of the Common Stock; and (ii)
if the market price of the Common Stock at the time of the conversion is in
excess of $.6875, then at the market price of the Common Stock at the time of
conversion 

                                       43
<PAGE>
 
    
with the holder also receiving warrants ("Conversion Warrants") for each share
converted so that the holder's potential profit on the sale of the Common Stock
received on the conversion plus the Common Stock receivable on exercise of the
Conversion Warrants is 27.5% of the liquidation preference of the 1997 Series A
Preferred at the time of conversion.  For example: (i) if the market price of
the Common Stock were $1.00 at the time of conversion and there were no accrued
unpaid dividends at the date of conversion, then each share of 1997 Series A
Preferred would convert into 1,000 shares of Common Stock and 880 Conversion
Warrants; and (ii) if the market price of the Common Stock were $2.00 at the
time of conversion and there were no accrued unpaid dividends at the date of
conversion, then each share of 1997 Series A Preferred would convert into 500
shares of Common Stock and 210 Conversion Warrants.  The holders of the 1997
Series A Preferred Stock have no voting rights except as is required under
Delaware Law.  The resale of the Preferred Stock have no voting rights except as
is required under Delaware Law.  The resale of the Common Stock issuable upon
conversion of the 1997 Series A Preferred Stock and the exercise of the
Conversion Warrants is included in the Registration Statement of which this
prospectus forms a part.    
    
     In October 1998, the Company, at the request of the holders of the 1997 
Series A Preferred Stock, further amended the Certificate of Designation for the
1997 Series A Preferred to provide that a holder may not convert where such 
conversion would result in the holder and its affiliates holding more than 9.9% 
of the Company's Common Stock. However, the Amended Certificate of Designation 
for the 1997 Series A Preferred Stock provides that this limitation is not 
applicable in connection with any conversion of the 1997 Preferred Stock, or in 
the event that the Company is in default of any agreement with the holder and 
the holder has declared such default.      
    
     In September 1998, 75 shares of 1997 Series A Preferred Stock were 
converted into 237,500 shares of Common Stock and 1,625 shares of 1997 Series A 
Preferred Stock remain outstanding.      
    
     These securities were redeemed as of December 31, 1998.  See "Certain 
Relationships and Related Transactions."       

REDEEMABLE WARRANTS
    
     The Company issued Redeemable Common Stock Purchase Warrants in its initial
public offering which, as extended, expired on October 31, 1998.  There were
1,680,000 Redeemable Common Stock Purchase Warrants outstanding which each
entitle the holder thereof to purchase one twentieth of a share of Common Stock
at an exercise price of $2.375.  No Redeemable Common Stock Purchase Warrants
were exercised.       

    
TRANSFER AGENT      
    
     Continental Stock Transfer & Trust Company, Two Broadway, New York, NY
10004 is Transfer agent for the Common Stock.       

    
CONVERTIBLE DEBENTURE      
    
     On August 24, 1998, the Company issued a $548,352 principal amount
debenture (the "Debenture") to an investor. The Debenture bears interest at the
rate or 6% per annum which payments, at the Company's option, may be made in the
Company's common stock payable at the time of conversion. The debentures are
convertible, commencing 120 calendar days after their issue; (to wit, December
22, 1998); at a price equal to 75% of the 5 day average closing bid price of the
Company's Common Stock as reported in the Electronic Bulletin Board. The
Debentures provide that, upon any conversion, the certificates representing the
Common Stock issuable upon conversion shall be delivered to the holder within
six business days or the holder shall be entitled for 1% of the face amount of
the Debenture converted, in cash, for each business day that the delivery of the
Common Stock is late plus additional damages. The Holder is also entitled to
additional penalties if the Company does not have sufficient authorized shares
available for any conversion at the rate of 24% per annum, accruing daily. Based
upon the closing prices of the Company's Common Stock during the week of
November 2, 1998, the $548,352 principal amount of Debenture would convert into
approximately 6,360,000 of the Common Stock and, if the entire Debenture were
converted, the Holder would hold approximately 41% of the Company's outstanding
shares of Common Stock. The Debentures provide that the Holder may not convert
where such conversion would result in the Holder and its affiliates holding more
than 9.9% of the Company's Common Stock. HOwever, this limitation provision is
not applicable in connection with any conversion of the Debenture or in the
event the Company is in default of any agreement it has with the Holder and the
Holder has declared such default.     


LEGAL OPINION
    
     The validity of the Common Stock offered hereby is being passed upon for
the Company by Frank J. Hariton, Esq., New York, New York.  Frank J. Hariton,
Esq. owns: (i) 7,977 shares of Common Stock and (ii) 30,000 options with an 
exercise price of $.10.      

EXPERTS

     The consolidated financial statements of Vitafort International Corporation
for the years ended December 31, 1997 and 1996, included in this Registration
Statement on Form SB-2 have been audited by BDO Seidman, LLP, independent
certified public accountants, to the extent and for the periods set forth in
their report, which contains an explanatory paragraph regarding the Company's
ability to continue as a going concern, and are included herein in reliance upon
such report given upon the authority of said firm as experts in auditing and
accounting.


CHANGE OF ACCOUNTANTS

     On February 5, 1997, the Registrant dismissed the firm of KPMG Peat
Marwick, LLP ("KPMG") as the Registrant's independent auditor, effective
immediately.  The Registrant then selected BDO Seidman, LLP ("BDO") to act as
the Company's independent auditor for the fiscal year ending December 31, 1996.
The foregoing actions of the Registrant were ratified by its Board of Directors.

                                       44
<PAGE>
 
     The report of KPMG on the Company's financial statements for the year ended
December 31, 1995, did not contain an adverse opinion or a disclaimer of
opinion, nor was it qualified or modified as to uncertainty, audit scope or
accounting principles.

     During the two years ended December 31, 1995, and during the subsequent
period from January 1, 1996 through February 5, 1997, there were no
"Disagreements" (as such term is defined under the Federal Securities laws) with
KPMG on any matter of accounting principles or practices, financial statement
disclosure or auditing scope or procedure, which Disagreements, if not resolved
to the satisfaction of KPMG, would have caused that firm to make a reference to
the subject matter of the Disagreements in connection with their report.

     During the two years ended December 31, 1995, and during the period from
January 1, 1996 through February 5, 1997, the Registrant was not (i) advised by
KPMG that the Registrant did not have internal controls necessary to develop
reliable financial statements; (ii) advised by KPMG that it was no longer able
to rely on management's representations or that it was unwilling to be
associated with financial statements prepared by management; (iii) advised by
KPMG of a need to expand the scope of its audit; or (iv) advised by KPMG that
information had come to its attention that materially impacted the fairness or
the reliability of any audit report or financial statement issued or to be
issued, or caused them to be unwilling to rely on management's representations
or be associated with the Registrant's financial statements (collectively
"Reportable Events").

     During the year ended December 31, 1995, and the period from January 1,
1996 to January 31, 1997, neither the Registrant, nor anyone on its behalf,
consulted BDO on (i) the application of accounting principals to a specified
transaction, either completed or proposed; the type of audit opinion that might
be rendered on the Registrant's financial statements; or (iii) any matter that
was either the subject of a Disagreement or a Reportable Event.


STATEMENT OF INDEMNIFICATION

     The Company has adopted the provisions of Section 102(b)(7) of the Delaware
General Corporation Act (the "Delaware Act") which eliminates or limits the
personal liability of a director to the Company or its stockholders for monetary
damages for breach of fiduciary duty under certain circumstances. Furthermore,
under Section 145 of the Delaware Act, the Company may indemnify each of its
directors and officers against his expenses (including reasonable costs,
disbursements and counsel fees) in connection with any proceeding involving such
person by reason of his having been an officer or director to the extent he
acted in good faith and in a manner reasonably believed to be in, or not opposed
to the best interest of the Company, and, with respect to any criminal action or
proceeding, had no reasonable cause to believe his conduct was unlawful.  The
determination of whether indemnification is proper under the circumstances,
unless made by a court, shall be determined by the Board of Directors.  Insofar
as indemnification for liabilities arising under the Securities Act of 1933 may
be permitted to directors, officers or persons controlling the Company pursuant
to the foregoing provisions, the Company has been informed that in the opinion
of the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is therefore unenforceable.

                                       45
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE> 
<S>                                                                  <C> 
Report of Independent Certified Public Accountants                     F-2


Consolidated Balance Sheets - December 31, 1997 and 1996               F-3


Consolidated Statements of Operations -
     Years Ended December 31, 1997 and 1996                            F-5


Consolidated Statements of Stockholders' Equity (Deficit) -
     Years Ended December 31, 1997 and 1996                            F-6


Consolidated Statements of Cash Flows - 
     Years Ended December 31, 1997 and 1996                            F-7


Summary of Accounting Policies                                         F-9


Notes to Consolidated Financial Statements                             F-13
</TABLE> 

                                      F-1
<PAGE>
 
              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



     Board of Directors and Stockholders
     VITAFORT INTERNATIONAL CORPORATION
     AND SUBSIDIARIES
     Los Angeles, California

     We have audited the accompanying consolidated balance sheets of Vitafort
     International Corporation and Subsidiaries as of December 31, 1997 and
     1996, and the related consolidated statements of operations, shareholders'
     equity (deficit) and cash flows for each of the two years 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 audits in accordance with generally accepted auditing
     standards.  Those standards require that we plan and perform the audit to
     obtain reasonable assurance about whether the financial statements are free
     of material misstatement.  An audit includes examining, on a test basis,
     evidence supporting the amounts and disclosures in the financial
     statements.  An audit also includes assessing the accounting principles
     used and significant estimates made by management, as well as evaluating
     the overall financial statement presentation.  We believe that our audits
     provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
     in all material respects, the consolidated financial position of Vitafort
     International Corporation and Subsidiaries at December 31, 1997 and 1996,
     and the consolidated results of their operations and cash flows for each of
     the two years then ended, in conformity with generally accepted accounting
     principles.

     The accompanying financial statements have been prepared assuming that the
     Company will continue as a going concern.  As discussed in Note 2 to the
     financial statements, the Company has suffered recurring losses from
     operations, including a loss from operations of $4,151,305 for the year
     ended December 31, 1997.  The Company has also previously had working
     capital shortages.  These and other factors raise substantial doubt about
     its ability to continue as a going concern.   Management's plans in regard
     to these matters are also described in Note 2.  The financial statements do
     not include any adjustments that might result from the outcome of this
     uncertainty.



 
     Los Angeles, California
     March 30, 1998                                             BDO SEIDMAN, LLP

                                      F-2
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
 
 
                                                           DECEMBER 31,        DECEMBER 31,  
                                                              1997                1996       
                                                              ----                ----       
<S>                                                        <C>                 <C>           
ASSETS (Note 6)                                                                              
                                                                                             
Current assets:                                                                              
 Cash and cash equivalents                                  $2,199,036          $  188,867   
 Accounts receivable - trade, net of allowance for                                           
  doubtful accounts of $25,743 and $79,994 as of                                             
  December 31, 1997 and 1996, respectively                     412,289             230,789                     
 Notes receivable                                               10,000              56,000                                
 Other receivables                                                   -               4,464   
Inventory (Note 3)                                             247,611             361,196   
Prepaid expenses and other current assets (Note 4)             269,268             271,731   
                                                            ----------          ----------   
     Total current assets                                    3,138,204           1,113,047   
                                                            ----------          ----------   
                                                                                             
Equipment (Note 7):                                                                          
 Manufacturing equipment                                       290,912             290,912   
 Furniture and office equipment                                105,160             105,160    
 Computer equipment                                            193,571             173,294   
                                                            ----------          ----------   
                                                               589,643             569,366   
                                                                                             
 Less accumulated depreciation                                 347,493             231,592   
                                                            ----------          ----------   
     Net fixed assets                                          242,150             337,774   
                                                            ----------          ----------   
                                                                                             
Other Assets:                                                                                
 Advances to Global International Sourcing (Note 15)           193,818                   -    
 
 Intangible assets, net of accumulated amortization of
  $73,163 and $95,561 as of December 31, 1997 and 1996,        338,091             385,693
  respectively                                              ----------          ----------
  
 
Total Other Assets                                             531,909             385,693
                                                            ----------          ----------
 
                                                            $3,912,263          $1,836,514
                                                            ==========          ==========
</TABLE> 
 
   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.

                                      F-3
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                  DECEMBER 31,        DECEMBER 31,
                                                                   1997                1996
                                                                   ----                ----
<S>                                                             <C>                 <C>
Current liabilities:
  Note payable - bank (Note 6)                                   $     60,757        $    440,022     
  Notes payable - other (Note 6)                                      283,898                   -   
  Accounts payable - trade                                            909,315           1,510,982   
  Accrued expenses (Note 5)                                           342,437             341,480   
   Current maturities of long-term debt (Note 7)                       37,859              37,859   
                                                                 ------------        ------------    
          Total current liabilities                                 1,634,266           2,330,343
 
Commitments and contingencies (Notes 11 and 13)
 
Stockholders' equity (deficit) (Notes 9, 10 and 15):
  Series A, 6% Cumulative Convertible Preferred Stock,
     $0.01 par value; 750 shares authorized;
     750 shares issued and outstanding at December 31,
     1997 and none at December 31, 1996; aggregate
     liquidation preference of $750,000 at December 31, 1997                8                   -
  Series B, 10% Cumulative Convertible Preferred Stock,
    $.01 par value; authorized 110,000 shares; issued
    and outstanding 1,000 ; aggregate liquidation
    preference of $50,000                                                  10                  10    
  Series C, Convertible Preferred Stock, $.01 par value;
    authorized 450 shares; issued and outstanding 50 shares;
    aggregate liquidation  preference of $50,000                            1                   1
 
  Common stock, $.0001 par value, authorized 30,000,000 shares;
     issued and outstanding 6,683,853 and 4,908,664                     8,863               8,686
   Additional paid-in capital                                      23,152,312          20,547,953
   Accumulated deficit                                            (20,883,197)        (21,050,479)
                                                                 ------------        ------------
          Total stockholders' equity (deficit)                      2,277,997            (493,829)
                                                                 ------------        ------------
                                                                 $  3,912,263        $  1,836,514
                                                                 ============        ============
</TABLE>

   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.

                                      F-4
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
 
 
                                                            DECEMBER 31,
                                                         1997           1996
                                                         ----           ----
<S>                                                     <C>          <C>
 
Net revenues                                           $ 1,995,317    $ 5,285,149  
                                                                                   
Cost of sales                                            1,896,410      6,870,120  
                                                       -----------    -----------  
     Gross profit (loss)                                    98,907     (1,584,971)  
                                                       -----------    -----------  
                                                                                   
Operating expenses:                                                                
 Research and development                                  337,806        737,044  
 Sales and marketing                                     1,239,460      3,029,480  
 General and administrative                              2,672,946      2,721,321  
                                                       -----------    -----------  
                                                                                   
     Total operating expenses                            4,250,212      6,487,845  
                                                       -----------    -----------  
                                                                                   
     Loss from operations                               (4,151,305)    (8,072,816)  
                                                                                   
Interest income                                             78,070         49,319  
Interest expense                                          (214,690)       (50,509)  
Other income (expense)                                      15,210        (45,650)  
Litigation recovery , net of costs (Note 16)             4,748,946              -  
                                                       -----------    -----------  
   Income (loss) before income taxes                       476,231     (8,119,656)  
                                                                                   
State income taxes (Note 8)                                  3,200          3,159  
                                                       -----------    -----------  
                                                                                   
     Net Income (loss)                                     473,031     (8,122,815)  
                                                                                   
Deemed dividends to preferred shareholders                 305,749              -  
                                                       -----------    -----------  
                                                                                   
Net income (loss) allocable to common shareholders     $   167,282    $(8,122,815)  
                                                       ===========    ===========  
                                                                                   
Basic net income (loss) per common share               $       .03    $     (1.58)  
                                                       ===========    ===========  
                                                                                   
Diluted net income (loss) per share                    $       .03    $     (1.58)  
                                                       ===========    ===========  
                                                                                   
Basic weighted average shares of common stock            5,831,404      5,133,665  
                                                       ===========    ===========  
                                                                                   
Diluted weighted average shares of common stock          6,343,397      5,133,665  
                                                       ===========    ===========   
</TABLE>

   See accompanying summary of accounting policies and notes to consolidated
                             financial statements.

                                      F-5
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                    YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                               SERIES A               SERIES B
                                              CUMULATIVE             CUMULATIVE             SERIES C
                                              CONVERTIBLE            CONVERTIBLE           CONVERTIBLE
                                            PREFERRED STOCK        PREFERRED STOCK       PREFERRED STOCK     
                                           -----------------      -----------------    ------------------    SUBSCRIBED
                                            SHARES    AMOUNT       SHARES    AMOUNT     SHARES    AMOUNT       STOCK
                                           -------    ------      -------    ------    --------  --------    ----------
<S>                                         <C>       <C>         <C>        <C>        <C>       <C>        <C>         
Balance, January 1, 1996                        -        $0        1,500       $15        50          $1     $3,418,196

Common stock issued from subscriptions          -         -            -         -                     -     (3,418,196)
Common stock issued in private placement,
   net of commissions and offering costs        -         -            -         -                     -             -
Common stock issued in private placement        -         -            -         -                     -             -
Conversion of preferred stock to
   common stock                                 -         -         (500)       (5)                    -             -
Common stock-consulting                         -         -            -         -                     -             -
Exercise of stock options                       -         -            -         -                     -             -

Net loss                                        -         -            -         -                     -             -
                                               ---       --        -----       ---        --          --     ----------
Balance, December 31, 1996                      -        $0        1,000       $10        50          $1             -

Common stock issued in private placement,
   net of commissions
Common stock issued as settlement of
   contract dispute
Series A Preferred issued in connection
   with private placement, net of              750        8
   commissions and expenses
Payment of accounts payable obligations
   with stock
Exercise of warrants
Exercise of stock options
Preferred stock dividends
Net income
                                               ---       --        -----       ---        --          --     ----------
Balance, December 31, 1997                     750       $8        1,000       $10        50          $1             -
                                               ===       ==        =====       ===        ==          ==     ==========
<CAPTION> 

                                                                                        ADDITIONAL    
                                                    COMMON STOCK                         PAID-IN        ACCUMULATED
                                                      SHARES                AMOUNT       CAPITAL          DEFICIT        TOTAL
                                                   ------------           ----------  ------------     -------------  ----------
<S>                                                <C>                    <C>         <C>              <C>             <C> 
Balance, January 1, 1996                            1,911,185                $3,823    $11,382,120     ($12,927,664)  $1,876,491   
                                                                                                                                   
Common stock issued from subscriptions              1,129,474                 1,992      3,116,204               -      (300,000)  
Common stock issued in private placement,                                                                                           
   net of commissions and offering costs            1,020,000                 2,040      3,497,801               -     3,499,841    
Common stock issued in private placement               80,000                     8        399,992               -       400,000    
Conversion of preferred stock to                                                                                                    
   common stock                                         2,500                     5         59,694               -        59,694    
Common stock-consulting                               579,957                   447      1,377,197               -     1,377,644    
Exercise of stock options                             185,548                   371        714,945               -       715,316    
                                                                                                                                    
Net loss                                                   -                     -              -        (8,122,815)  (8,122,815)  
                                                   ----------                ------    -----------     ------------   ----------
Balance, December 31, 1996                          4,908,664                $8,686    $20,547,953     ($21,050,479)   ($493,829)  
                                                                                                                                    
Common stock issued in private placement,                                                                                           
   net of commissions                                 500,000                    50        449,950                       450,000    
Common stock issued as settlement of                                                                                                
   contract dispute                                    70,000                     7         78,743                        78,750    
Series A Preferred issued in connection                                                                                             
   with private placement, net of                                                          672,992                       673,000    
   commissions and expenses                                                                                                         
Payment of accounts payable obligations                                                                                             
   with stock                                         662,589                    66        638,297                       638,363    
Exercise of warrants                                  200,000                    20        139,980                       140,000    
Exercise of stock options                             342,600                    34        318,648                       318,682    
Preferred stock dividends                                                                  305,749         (305,749)          -     
Net income                                                                                                  473,031      473,031    
                                                   ----------                ------    -----------     ------------   ----------
Balance, December 31, 1997                          6,683,853                $8,863    $23,152,312     ($20,883,197)  $2,277,997   
                                                   ==========                ======    ===========     ============   ==========  

See accompanying summary of accounting policies and notes to financial statements.
</TABLE> 
                                      F-6
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31,
Increase (Decrease) in Cash and Cash Equivalents                                  1997           1996
                                                                                  ----           ----
<S>                                                                            <C>            <C>
Cash flows from operating activities:
 Net Income (Loss)                                                              $   473,031    $(8,122,815)
Adjustments to reconcile net loss to net cash
 and cash equivalents provided by (used in) operating activities:
  Depreciation and amortization                                                     163,503        119,459 
  Allowance for doubtful accounts                                                   (54,251)             - 
  Warrants issued for services (Note 16)                                            138,000              - 
  Operating expenses paid with common stock                                               -      1,377,644 
  Change in operating assets and liabilities:                                                              
   (Increase) decrease in:                                                                                 
    Accounts receivable - trade, net                                               (127,249)      (191,366) 
    Inventory                                                                       113,585        319,680 
    Other                                                                                 -        (55,760) 
    Prepaid and other assets                                                          2,463         93,386 
    Notes receivable                                                                 46,000        (36,222) 
    Other receivables                                                                 4,464        143,510 
   Increase (decrease) in:                                                                                 
    Accounts payable and accrued expenses                                         1,031,347        979,022 
    Other current liabilities                                                             -       (150,000) 
                                                                                -----------    -----------  
     Cash and cash equivalents provided by (used in) operating activities         1,790,893     (5,523,462)
                                                                                -----------    -----------
 
Cash flows from investing activities:
 Purchase of equipment                                                              (20,277)      (172,896) 
 Advances to Global International                                                  (193,818)             -  
                                                                                -----------    -----------  
                                                                                                            
     Cash and cash equivalents used in investing activities                        (214,095)      (172,896) 
                                                                                -----------    -----------  
Cash flows from financing activities:                                                                       
 Proceeds from line of credit                                                       838,426        599,715  
 Repayment of line of credit                                                     (1,217,691)      ( 75,000) 
 Proceeds from notes payable                                                        307,871              -   
 Repayment of notes payable                                                        (625,695)      (171,053)   
 Proceeds from issuance of stock                                                  1,123,000      3,499,841
 Exercise of stock options and warrants                                               7,460        715,316
                                                                                -----------    ----------- 
 
     Cash and cash equivalents provided by financing activities                     433,371      4,568,819
                                                                                -----------    -----------
 
     Increase (decrease) in cash and cash equivalents                             2,010,169     (1,127,539)
 
Cash and cash equivalents at beginning of year                                      188,867      1,316,406 
                                                                                -----------    -----------  
                                                                                                            
Cash and cash equivalents at end of year                                        $ 2,199,036    $   188,867  
                                                                                ===========    ===========   
</TABLE>

                                      F-7
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE> 
<CAPTION> 
                                                                           DECEMBER 31,

                                                                        1997           1996
                                                                        ----           ----
<S>                                                                  <C>            <C> 
Supplemental disclosures of cash flow information:
Cash paid during the year for:
  Interest                                                            $  215,126     $  50,509
  Income taxes                                                             3,200         2,854
 
Supplemental disclosure of non-cash operating, investing and
 financing activities:
 Issuance of common stock for:
 Conversion of accounts payable to equity                             $1,030,335     $       -    
 Conversion of accrued interest                                                -        59,694
 Conversion of preferred stock to common stock                                 -        14,999
 Payment of consulting contract                                                -      (300,000)
 Conversion of accounts payable to notes payable                         601,723             -
</TABLE>

     See accompanying summary of accounting policies and notes to financial
                                  statements.

                                      F-8
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                        SUMMARY OF ACCOUNTING POLICIES



BASIS OF CONSOLIDATION

     The accompanying consolidated financial statements of Vitafort
International Corporation (the "Company") include the accounts of the Company
and its subsidiaries:  Nutrifish Corporation (90.5% owned as of December 31,
1997 and 1996); Hollywood Partners, Inc. (formerly Vitafort Distributors, Inc.);
and Crystal Clear Farms.  All subsidiaries were inactive in 1997.  All material
intercompany accounts and transactions have been eliminated.


USE OF ESTIMATES

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


RECLASSIFICATION AND PRESENTATION

     Certain 1996 amounts have been reclassified to conform to the 1997
presentation.


CASH AND CASH EQUIVALENTS

     Cash and cash equivalents are investments with original maturities of three
months or less and short-term, highly liquid investments that are both readily
convertible to known amounts of cash and are so near their maturity that they
present insignificant risk of changes in value because of changes in interest
rates.


INVENTORY

     Inventory consists of merchandise available for sale, packaging supplies
and raw materials, and are stated at the lower of cost (first-in, first-out) or
market.


EQUIPMENT

     Equipment is comprised of manufacturing equipment, furniture, office
equipment and computer equipment and is recorded at cost.  Depreciation is
computed on a straight-line basis over the estimated useful life not in excess
of five years.


PREPAID AND OTHER CURRENT ASSETS

     Prepaid and other current assets, which include product introduction
expenses, are recorded at cost and amortized over the economic life thereof, but
not in excess of twelve months.

                                      F-9
<PAGE>
 
ADVERTISING

     General costs are expenses as incurred or prepaid until the advertisement
is published, at which time the related costs are expensed.


OTHER INTANGIBLE ASSETS

     Intangible assets are composed of acquisition costs of Auburn Farms and
Natures Warehouse trademarks and debt issuance costs and are recorded at cost.
The acquisition costs associated with trademarks are being amortized on a
straight-line basis over twenty years.  All other intangible assets are being
amortized on a straight-line basis over periods not exceeding five years.

     These costs are reviewed by management periodically and written down to the
value of the future benefit expected to be derived.


REVENUE

     Product sales and related costs are recognized when the Company's products
are shipped from the commercial warehouse used by the Company or the contract
manufacturer to the customer.


IMPAIRMENT OF LONG-LIVED ASSETS

     Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of"
("SFAS No. 121") establishes guidelines regarding when impairment losses on
long-lived assets, which include plant and equipment and certain identifiable
intangible assets, should be recognized and how impairment losses should be
measured.  The Company periodically reviews such assets for possible impairment
and expected losses, if any, are recorded currently.


INCOME (LOSS) PER SHARE

     Statement of Financial Accounting Standards No. 128, "Earnings per Share"
("SFAS 128") issued by the FASB is effective for financial statements with
fiscal years and interim periods ending after December 15, 1997.   SFAS 128
provides for the calculation of Basic and Diluted earnings per share.  Basic
earnings per share includes no dilution and is computed by dividing income
available to common shareholders by the weighted average number of common shares
outstanding for the period.  Diluted earnings per share reflects the potential
dilution of securities that could share in the earnings of an entity, such as
stock options, warrants or convertible debentures.  The Company adopted SFAS 128
on December 15, 1997 and it had no effect on income (loss) per share.

                                      F-10
<PAGE>
 
INCOME TAXES

     Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  A valuation allowance is provided when management
cannot determine whether or not it is more likely that the net deferred tax
asset will be realized.  The effect on deferred tax assets and liabilities of a
change in the rates is recognized in income in the period that includes the
enactment date.


STATEMENT OF CASH FLOWS

     For purposes of the statements of cash flows, the Company considers cash
and cash equivalents to include cash on hand and cash equivalents with original
maturities of three months or less.


FAIR VALUE OF FINANCIAL INSTRUMENTS

     The fair value of the Company's debt instruments is based on the quoted
market prices for the same or similar issues or on the current rates offered to
the Company for debt of the same remaining maturities.


STOCK COMPENSATION

     As of January 1, 1996, the Company adopted Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS
123").  SFAS 123 allows an entity to elect to continue to measure compensation
cost under Accounting Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees" (APB No. 25), but requires pro forma disclosures of net
earnings and earnings per share as if the fair-valued-based method of accounting
had been applied.  In accordance with FASB 123, the Company elected to continue
to measure compensation cost under APB No. 25, and comply with the pro forma
disclosure requirements.


DISCLOSURE OF INFORMATION ABOUT CAPITAL STRUCTURE

     Statement of Financial Accounting Standard No. 129, "Disclosure of
Information about Capital Structure," ("SFAS 129") issued by the FASB is
effective for financial statements with fiscal years ending after December 15,
1997.  The new standard reinstates various securities disclosure requirements
previously in effect under Accounting Principles Board Opinion No. 15, which has
been superceded by SFAS No. 128.  The Company adopted SFAS No. 129 on December
15, 1997 and it did not have any effect on its financial position or results of
operations.


REPORTING COMPREHENSIVE INCOME

     Statement of Financial Accounting Standard No. 130, "Reporting
Comprehensive Income," ("SFAS 130") issued by the FASB is effective for
financial statements with fiscal years ending after December 15, 1997.  Earlier
application is permitted.  SFAS 130 establishes standards for reporting and
display of comprehensive income and its components in a full set of general-
purpose financial statements.  The Company does not expect adoption of SFAS 130
to have any effect on its financial position or results of operations.

                                      F-11
<PAGE>
 
DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

     Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" ("SFAS 131") issued by the
FASB is effective for financial statements with fiscal years ending after
December 15, 1997. SFAS 131 requires that public companies report certain
information about operating segments, products, services and geographical areas
in which they operate and their major customers.  The Company does not expect
adoption of SFAS 131 to have any effect on its financial position or results of
operations; however, disclosures with respect to the aforementioned items may be
increased.

                                      F-12
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - THE COMPANY

   Vitafort International Corporation (the "Company") was incorporated on
September 28, 1989 in the State of Delaware to succeed to the business of a
California corporation of the same name which was organized on February 7, 1986.
The Company is presently engaged in formulating and marketing fat-free foods.


NOTE 2 - LIQUIDITY AND GOING CONCERN

   For the past several years, the Company has suffered recurring losses from
operations, including $4,151,305 for the year ended December 31, 1997.  Although
the Company has raised additional capital after year-end 1997 (see Note 15), it
has not generated sufficient revenue-producing activity to sustain its
operations.  Accordingly, there is substantial doubt regarding the Company's
ability to continue as a going concern.  The Company is attempting to raise
additional capital to meet future financial obligations, but may not be able to
do so.  Should the Company not be able to raise additional capital, it may have
to severely curtail operations.

     The Company has reduced its cost of sales by centralizing the warehousing
of its products in a single location and negotiated lower rates with existing
manufacturers or by selecting another competent less expensive producer.  In
addition, the Company increased prices on the majority of its products effective
August 1 of this year and changed its terms of sale to F.O.B. the Company's
warehouse.  The Company also eliminated the cash discount for prompt payment
since most customers were taking the discount beyond the terms.  The Company has
also introduced reformulated products at the end of 1997 and plans to introduce
new products in 1998.  These steps, coupled with improvements in subcontract
manufacturing quality control and quality assurance, monitoring improvements in
Company internal control and communications with respect to product returns and
deductions, should improve the Company's prospects to achieve profitability.


NOTE 3 - INVENTORY

   Inventory is stated at the lower of cost (first in, first out) or market.
Market-based valuations are based upon estimates and assumptions, and are
generally limited to slow moving product offerings.  Inventory consists of the
following:

<TABLE>
<CAPTION>
                                        December 31,
                                     1997          1996
                                     ----          ----
  <S>                             <C>            <C>
 
   Finished goods                  $ 30,188       $168,709
   Packaging and raw material       217,423        192,487
                                   --------       --------
                                   $247,611       $361,196
                                   ========       ======== 
</TABLE>

                                      F-13
<PAGE>
 
NOTE 4 - PREPAID AND OTHER CURRENT ASSETS


     Prepaid expenses and other current assets, as of December 31, 1997 and
1996, are detailed as follows:

<TABLE>
<CAPTION>
 
                                                       December 31,
                                                    1997          1996
                                                    ----          ----
<S>                                              <C>            <C>
 
   Deposits                                       $  1,100       $ 10,000
   Product introduction costs                       10,711        177,865
   Insurance                                        36,377         14,897
   Consulting                                      108,080              -
   Other prepaids                                  113,000         68,969
                                                  --------       -------- 
     Total prepaid and other current assets       $269,268       $271,731
                                                  ========       ========
</TABLE> 
 
NOTE 5 - ACCRUED EXPENSES
 
   Accrued expenses consist of the following:

<TABLE> 
<CAPTION> 
                                                       December 31,
                                                    1997          1996
                                                    ----          ----
   <S>                                           <C>            <C> 
   Accrued compensation                           $156,764       $ 90,753   
   Accrued interest payable                              -            436   
   Accrued legal fees                               40,112        120,811   
   Accrued consulting fees                           4,919         13,500   
   Other accrued expenses                          140,642        115,980
                                                  --------       --------
   
   Total accrued expenses                         $342,437       $341,480
                                                  ========       ========
</TABLE>

NOTE 6 - NOTES PAYABLE

     BANK
     ----
     In August 1996, the Company entered into a revolving credit facility with a
financing institution that provides a credit line of up to $4,000,000 subject to
certain covenants.  Advances made to the Company under the facility are based on
a certain percentage of eligible accounts receivable, as defined, and a certain
percentage of eligible inventory, as defined.  The amount of inventory advances
under the facility cannot exceed $500,000.  The initial term of the facility
ends August 1998, with automatic renewals thereafter for one year periods.
Advances under the facility bear an interest rate at the Bank of America NT
prime plus 3%, and are secured by a first priority lien on all of the Company's
assets.  Minimum interest charges are currently $15,000 per month.  The Company
paid $40,000 to the institution upon execution of the agreement and $40,000 to a
facilitator in connection with the placement of the loan.  The Company was in
violation of certain covenants with respect to working capital and tangible net
worth requirements during the first half of 1997.  Upon receipt of the Keebler
award, the Company was no longer in violation of any of the covenants.  No
assurance can be given that the Company will not be in violation of such
covenants in the future.

     OTHER
     -----
     Notes payable - other, represents the current balance of the original
conversion of $601,723 of trade accounts payable.  These notes are unsecured and
payable in various monthly installments with a maximum 

                                      F-14
<PAGE>
 
repayment of approximately $64,000 in January 1998 (including interest at
various rates).  The notes have various maturity dates through December 1998.

NOTE 7 - LONG-TERM DEBT

   The Company's long-term debt, which approximates fair value, as of December
31, 1997 and 1996 consists of a 14% note payable in the amount of $37,859, due
in monthly installments of $4,033, secured by certain of the Company's
equipment.  The entire amount is classified as a current liability.  Under the
Debt Subordination Agreement between Coast Business Credit and the long-term
debt holders, payments on this note ceased  until the loan with Coast is fully
paid.


NOTE 8 - INCOME TAXES

     As the Company has incurred significant operating losses since inception,
its current tax provision has been limited to minimum California tax payments.

     The difference between the Federal income tax rate and the effective income
tax rate on net income (loss) from continuing operations is as follows:

<TABLE>
<CAPTION>
                                            1997                     1996
                                            ----                     ----
<S>                                    <C>       <C>            <C>       <C>
 
Estimated Federal income taxes           34.0%    $ 162,000      (34.0)%   $(2,760,000)
State income taxes, net of Federal
 income tax benefit                       6.0        28,000       (6.0)       (498,000)
Change in valuation allowance           (44.0)     (206,800)      39.1       3,172,000
Other, net                                4.0        20,000         .9          89,159
                                        -----     ---------      -----     -----------
                                            -%   $   3,200          -%    $     3,159
                                        =====    =========       ====     ===========
</TABLE>

       The tax effects of temporary differences that give rise to deferred tax
assets and liabilities are as follows:

<TABLE>
<CAPTION>
                                                    1997           1996
                                                   ------         ------
<S>                                              <C>            <C>
Deferred income tax assets:
 Net operating loss carryforwards                 $ 7,230,000    $ 7,259,000
 Tax credit carryforwards                              70,000         70,000
 Allowance for bad debts                               70,000         32,000
 Inventory reserves                                   200,000        473,000
 Other                                                 55,000         26,000
                                                  -----------    -----------
     Total gross deferred income tax assets         7,625,000      7,860,000
Deferred income tax liabilities                       (20,000)       (24,000)
                                                  -----------    -----------
                                                    7,605,000      7,836,000
Less valuation allowance                           (7,605,000)    (7,836,000)
                                                  -----------    -----------
     Net deferred income taxes                    $         -    $         -
                                                  ===========    ===========
</TABLE>

     Net deferred tax assets of approximately $7,605,000 resulting from net
operating losses, tax credits and other temporary differences have been offset
by a valuation allowance since management  does not believe that it is more
likely than not that such assets will be realized.

                                      F-15
<PAGE>
 
     As of December 31, 1997, the Company had unused Federal and California net
operating loss carryforwards of approximately  $19,600,000 and $6,400,000,
respectively, available to offset against future Federal taxable income and
future California taxable income.  In addition, the Company had unused research
and experimental credits of $44,000 and $26,000 for Federal and California state
purposes.  The unused net operating loss and credit carryforwards expire in
various amounts through the year 2012.  In contrast to Federal net operating
losses, only 50% of the California net operating losses incurred subsequent to
December 31, 1986 may be carried forward.  The California net operating losses
will expire in various amounts through the year 2002.

     Due to restrictions imposed by the Internal Revenue Code regarding
substantial changes in ownership of companies with loss carryforwards, the
utilization of the above-mentioned net operating losses may be limited as a
result of changes in stock ownership.  The annual utilization of these losses is
limited to an amount equal to the estimated fair value (for income tax purposes)
of the Company at the point of stock ownership change, multiplied by the long-
term tax-exempt rate then in effect.  The annual limitation has not been
quantified at this time.


NOTE 9 - STOCKHOLDERS' EQUITY

CONVERTIBLE PREFERRED STOCK

     The Company entered into a subscription agreement in the amount of $500,000
in April 1997 with an unrelated investor for 500 shares of 1997 Series A
Preferred Stock.  The preferred stock has a cumulative dividend rate of 6% with
no voting rights.  The conversion price is the lower of $1.25 per share or a 30%
discount to the market price at the time of conversion.  The preferred stock is
convertible at any time.  For accounting purposes, the original issue discount
of $214,286 is being treated as a deemed dividend.  The facilitator received a
10% fee from the proceeds, as well as warrants to purchase 35,000 shares of
common stock at an exercise price of $1.00 per share.  Cumulative unpaid
dividends amounted to $22,500 at December 31, 1997.

     The Company entered into a subscription agreement in the amount of $250,000
in May 1997 with another investor for 250 shares of 1997 Series A Preferred
Stock.  The series has a cumulative dividend rate of 6%, no voting rights, and
is convertible at any time at the lower of $1.25 or a 30% discount to the market
price at the time of conversion.  For accounting purposes, the original issue
discount of $91,463 is being treated as a deemed dividend.  The facilitator
received a 10% fee from the proceeds and a warrant to purchase 17,500 shares of
common stock at an exercise price of $1.00 per share.  Cumulative unpaid
dividends amounted to $10,000 at December 31, 1997.

     Each share of Series B 10% Cumulative Convertible Preferred stock is
convertible into 1.667 shares of common stock, and cumulative convertible
dividends of 10% per annum are payable annually commencing October 1992.  The
Series B 10% Cumulative Preferred stock has a liquidation preference of $50 per
share plus all accrued and unpaid dividends.  It is subject to optional
redemption by the Company at any time at $50 per share plus accrued and unpaid
dividends.  Cumulative unpaid dividends amounted to $25,000 and $20,000 at
December 31, 1997 and 1996, respectively.

     During 1996, the Company offered the holders of Series B Cumulated
Convertible Preferred Stock more favorable exchange rates to encourage
conversion of the shares to common stock.  As a result, in August 1996, the
holder of 500 shares of Series B Cumulative Convertible Preferred Stock
exchanged his shares and accumulated accrued and unpaid dividends for 2,500
shares of common stock.  The value of the inducement to the Series B holders was
not material.

                                      F-16
<PAGE>
 
     Each share of Series C Convertible Preferred Stock is convertible into 100
shares of common stock and 100 warrants.  Series C Convertible Preferred Stock
does not carry any dividend rights.  The warrants expired in June 1994.
Additionally, the Series C Convertible Stock has a dilutive conversion factor.
The Series C Convertible Preferred Stock has a liquidation preference of $1,000
per share after Series B Cumulative Convertible Preferred Stock, and to holders
of common stock.

     The shares of Series A, Series B and Series C Preferred stock are not
currently registered under the Securities Exchange Act of 1934.


COMMON STOCK

     The Company entered into a subscription agreement in February 1997 with an
investor who purchased 500,000 shares of common stock at $1.00 per share.  At
funding, a 10% fee was paid to a facilitator and warrants were given to that
same facilitator to purchase 125,000 shares of common stock at a price of $1.375
per share which was later reduced to $1.00.

     The Company issued 70,000 shares at a value of $1.125 per share as
settlement for a contract dispute.

     The Company issued 126,000 shares of common stock in March 1997 and 350,589
shares of common stock in August 1997 under an S-8 filing as payment for
services rendered by various consultants and employees.  The shares of common
stock were valued at the amount received by the consultants and employees upon
sale of these shares.  As a result, the Company reduced the amount owed to these
consultants and employees by $461,782.

     In August 1997, the Company issued 100,000 shares of common stock at $.93
per share to a professional firm for previous services rendered.

      The Company issued 61,000 shares of common stock at $.96 per share in
September 1997 under an S-8 filing and 25,000 shares of restricted common stock
at $1.00 per share in November 1997 as payment for $83,581 of services rendered
by various employees and consultants.

     The Company issued 20,000 shares at a value of $1.125 per share and 10,000
shares at a value of $1.06 per share upon the exercise of options granted to a
former employee as compensation for consulting services and past unpaid accrued
vacation.

     The Company issued 176,600 shares at $.875 per share and 6,000 shares at
$.91 per share upon the exercise of options granted under the Non-Incentive
Stock Option Plan.  Non-officers of the Company paid the exercise price of such
options through the application of accrued payroll and other various expenses.

      During 1997, a consultant exercised options for 60,000 shares of common
stock at $.93 per share and 40,000 shares of common stock at $1.00 per share as
payment for services rendered.  No cash was received by the Company.

     In July 1997, another consultant exercised options for 30,000 shares of
common stock at $1.00 per share as payment for services rendered.  No cash was
received by the Company.

     In January 1996, the Company completed its private placement offerings of
common stock. Total shares issued in these offerings were 1,121,667 at prices of
$3.00 to $6.00.  Total proceeds to the Company were $3,028,500, net of expenses
of $336,500.  At December 31, 1995, $1,530,249 was received representing
subscriptions for 635,000 common shares under this private placement offering.

                                      F-17
<PAGE>
 
     In March 1996, the Company completed a private placement of 250,000 common
shares receiving $1,350,000, net of expenses of $150,000.

     In April 1996, the Company completed a private placement of 283,333 common
shares receiving $651,590, net of expenses of $118,410.

     During 1996 the Company issued 579,957 shares of common stock valued at
$1,377,644 to attorneys, consultants and employees as payment for services.

     During September 1995, pursuant to a contractual agreement, the Company
issued 100,000 shares of its common stock to a public relations/financial
consulting firm and authorized an additional 100,000 shares to be issued to the
consulting firm upon performance under the contract for $600,000 of prepaid
consulting fees.  In 1996, this contract was terminated.  As a result, the final
100,000 shares representing $300,000 were never issued and were eliminated from
subscribed stock.

     On October 4, 1996, a 1 for 20 reverse stock split was effected.  All share
amounts in this report have been retroactively adjusted to reflect this stock
split.


NOTE 10 - STOCK OPTIONS

     The 1989 Stock Option Plan, as amended (the "Plan") reserved 50,000 shares
of common stock (as adjusted for the reverse split effected in 1996) to grant
either nonqualified or incentive stock options.  All directors, officers, key
employees and consultants to the Company or its subsidiaries are eligible under
the terms of the Plan.  Such options may not be granted at less than 100% of the
fair market value at the date of grant (110% for an owner of 10% or more of the
outstanding stock).  Upon termination of service, the options, which an
individual was entitled to exercise at the date of termination may be exercised
at any time within six months of such termination.  If an employee is terminated
with cause, the options are canceled upon termination.  As of December 31, 1997,
no options are outstanding under this plan.

     In 1995, the Company adopted the 1995 Stock Option Plan (the "1995 Plan")
pursuant to which 2,000,000 shares of Common Stock (as adjusted for the reverse
stock split effected in 1996) were reserved for issuance upon the exercise of
options.  The 1995 Plan is similar to the 1989 Plan in many respects and in the
discussion below, each is referred to as a "Plan" and they are collectively
referred to as the "Plans".

          The Company has also granted stock options outside the Plans to other
individuals, such as employees and consultants,  in consideration for services
performed.  The options were granted at fair market  value and at various terms
and vesting periods.  The following table on the next page summarizes all option
activity for the years ended December 31, 1997 and 1996:

                                      F-18
<PAGE>
 
<TABLE>
<CAPTION>
                             Number of Common Stock Options     Weighted
                             1995 Stock          Other Stock    Average
                             Option Plan           Options       Price
                             ------------        ------------   -------
<S>                          <C>                 <C>            <C>
 
Outstanding as of             2,000,000             794,222      $2.73   
 January 1, 1996                                                         
Granted                          22,500              79,750       1.11   
Exercised                      ( 53,725)           (120,490)      1.47   
Canceled                       (423,775)            (42,250)      3.78   
                              ---------           ---------      -----   
                                                                         
Outstanding as of                                                        
 December 31, 1996            1,545,000             711,232       3.54   
Granted                         185,600           3,343,500       0.93   
Exercised                      (182,600)           (160,000)      1.24   
Canceled                       (316,292)             (8,750)      2.02   
                              ---------           ---------      -----   
                                                                         
Outstanding as of                                                        
  December 31, 1997           1,231,708           3,885,982      $1.55   
                              =========           =========      =====   
                                                                         
Exercisable as of                                                        
  December 31, 1997           1,131,708           3,095,872      $1.69   
                              =========           =========      =====    
</TABLE>

    FASB Statement 123, "Accounting for Stock-Based Compensation," requires the
Company to provide pro forma information regarding net income and earnings per
share as if compensation cost for the Company's stock option plans had been
determined in accordance with the fair value based method prescribed in FASB
Statement 123.  The Company estimates the fair value of each stock option, using
the Black-Scholes method, at the weighted-average assumption used for grants in
fiscal 1997 and 1996 dividend yield of zero percent; expected volatility of 28
percent and 36 percent; risk-free interest rate of seven percent; and expected
lives of 5.1 and 5.0 years, respectively.

   The weighted average fair value of options granted during 1997 and 1996 was
$.39 and $.38, respectively.

   Under the accounting provisions of FASB Statement 123, the Company's net
income (loss) and income (loss) per share for 1997 and 1996 would have been
reduced to the pro forma amounts indicated below:
<TABLE>
<CAPTION>
 
          Net Income (Loss)                    1997           1996
          --------------------------------------------------------
<S>                                         <C>            <C>
 
               As reported                   $167,282       ($8,122,815)
               Pro forma                     $(68,466)      ($8,122,815)
 
          Basic income (loss) per share
          -----------------------------
 
               As reported                   $   0.03          ($  1.58)
               Pro forma                     $  (0.01)         ($  1.58)
 
          Diluted income (loss) per share
          -------------------------------
 
               As reported                   $   0.03          ($  1.58)
               Pro forma                     $  (0.01)         ($  1.58)
</TABLE>

                                      F-19
<PAGE>
 
     Due to the fact that the Company's stock option programs vest over many
years and additionally awards may be made each year, the above pro forma numbers
are not indicative of the financial impact had the disclosure provisions of FASB
123 been applicable to all years of previous grants.  The numbers above do not
include the effect of options granted prior to 1995 that vested in 1996 and
1997.

     The following table summarizes information about stock options outstanding
at December 31, 1997:

<TABLE>
<CAPTION>
                                          Options
                                        Outstanding                             Options Exercisable
                                                                               -------------------
                          Number       Weighted-Average                          Number          Weighted
    Range of            Outstanding       Remaining        Weighted-Average    Exercisable       Average
Exercisable Prices      At 12/31/97    Contractual Life     Exercise Price     at 12/31/97    Exercise Price
- ------------------      -----------    ----------------    ----------------    -----------    --------------
<S>                     <C>            <C>                 <C>                 <C>            <C>
- --------------------------------------------------------------------------------------------------------- 
$ 0.80 - $ 2.80          4,197,010          1.8                $ 0.94           3,306,900          $ 0.95
- --------------------------------------------------------------------------------------------------------- 
         $ 3.00            362,333          1.1                  3.00             362,333            3.00
- --------------------------------------------------------------------------------------------------------- 
$ 3.30 - $ 7.50            520,597          0.6                  4.67             520,597            4.67
- --------------------------------------------------------------------------------------------------------- 
$10.00 - $20.00             37,750          9.93                12.52              37,750           12.52
- --------------------------------------------------------------------------------------------------------- 
         Totals          5,117,690          1.2                $ 1.55           4,227,580          $ 1.69
- -------------------------================================================================================ 
- --------------------------------------------------------------------------------------------------------- 
</TABLE>

NOTE 11 - COMMITMENTS

LEASE AGREEMENT

     The Company was obligated under a lease agreement for its executive offices
through August 1997.  From September 1997 forward, the Company is renting the
offices on a month-to-month basis at a rate of $6,250 per month.

     Rent expense for the years ended December 31, 1997 and 1996 including
parking, included in selling, general and administrative expenses, was $98,538
and $75,743, respectively.


EMPLOYMENT AGREEMENTS

          On December 1, 1993, the Company entered into a three-year employment
agreement with Mark Beychok which provided for an annual base salary of
$150,000, the grant of an option to purchase 100,000 shares of common stock at
$5.00 per share (as adjusted for the reverse stock split effected in 1996), and
$1,000,000 of life insurance, the proceeds of which will be split equally
between the employee's beneficiary and the Company.  In December 1995, in
recognition of Mr. Beychok's deferral of his compensation during 1995 and his
assuming additional responsibilities within the Company, Mr. Beychok's
employment agreement was amended to grant him an additional 62,500 five-year
options with an exercise price of $3.00 (as adjusted for the reverse stock split
effected in 1996), a price equal to the offering price in the Company's then on-
going private placement.  In November 1995, Mr. Beychok agreed to convert his
accrued salary to stock and options on the same terms as the Company's on-going
equity bridge financing.  The Company's Board of Directors approved this
transaction in December 1995.  In such connection, Mr. Beychok converted $45,821
of accrued salary into 19,092 shares; 9,547 options with an exercise price of
$4.50; and 9,547 options with an exercise price of $6.00.  In September 1997,
Mr. Beychok entered into a 

                                      F-20
<PAGE>
 
new employment agreement ("Agreement") with the Company for three years.  Under
the Agreement, Mr. Beychok receives an annual base salary of $150,000 and was
granted options for 450,000 shares of stock at an exercise price of $0.87 per
share. Such options vest 75,000 each on September 3, 1997, March 3, 1998,
September 3, 1998, March 3, 1999, September 3, 1999, and March 3, 2000.  In May
1997 the price of all options other than those related to the private placement
were repriced to $0.91.  In September 1997 Mr. Beychok was given a successful
litigation reward of $51,535 plus 100,000 shares of common stock at fair market
value of $1.00.

     In August 1996, the Company entered into an employment agreement with John
Coppolino, which was dated January 1, 1996.  Under his agreement, which is for a
one year term, with two one year renewal terms at the option of the Company, Mr.
Coppolino received an initial salary of $102,000; and, is entitled to annual
increases of 5-6% based on increases in the cost of living.  Mr. Coppolino's
employment agreement provided for the grant of 225,000 options, expiring
December 31, 2000 for the purchase of common stock at $3.00 (as adjusted for the
reverse stock split effected in October 1996).  Of these options: (i) 56,250
have vested (ii) 56,250 have lapsed and (iii) 56,250 will vest on each of
January 1, 1998 and January 1, 1999, subject to the Company meeting certain
performance criteria.  In May 1997 the Board of Directors reduced the option
price of all unlapsed options to $0.91 and removed the vesting requirement.  In
September 1997, Mr. Coppolino entered into a new employment agreement
("Agreement") with the Company for  two years.  Under the Agreement, Mr.
Coppolino receives an annual base salary of $120,000, and was granted options
for 300,000 shares of stock at an exercise price of $0.87 per share.  Such
options vest 75,000 each on September 3, 1997, March 3, 1998, September 3, 1998,
and March 3, 1999.  In September 1997, Mr. Coppolino was given a successful
litigation reward of $25,000, forgiveness of debt of $25,000, plus 25,000 shares
of common stock at $1.00, being the fair market value at the date of the award.

     In June 1997, the Company entered into a two year employment agreement with
Jack B. Spencer under which Mr. Spencer will serve the Company as its Chief
Operating Officer and Chief Financial Officer.  The agreement provides for
compensation to Mr. Spencer in the amount of $125,000 per annum and the grant of
an aggregate of 300,000 five year incentive stock options with an exercise price
of $ 0.91 per share (such being the market price of the common stock on the date
the agreement was executed).  The options vest as to 109,890 shares on September
15, 1997 and 109,890 shares on June 16, 1998, and 80,220 shares on June 16,
1999.  Mr. Spencer's employment agreement provides that if Mr. Spencer's
employment by the Company is terminated without cause after September 15, 1997,
then Mr. Spencer shall be entitled to six months severance pay.  Mr. Spencer's
employment agreement also provides that upon the occurrence of certain events
constituting a change in control of the Company, as defined therein, followed by
certain changes in Mr. Spencer's duties, Mr. Spencer shall be entitled to
receive a severance equal to one and one half times his then current annual
salary plus certain other benefits designed, in part, to offset any special
taxes that might be imposed upon Mr. Spencer in connection with such payments.


AUBURN FARMS TRADEMARK ACQUISITION

     The Company entered into a purchase agreement in 1996 whereby it acquired
the Auburn Farms trademark and other related trademarks.  Deferred payments,
which will be accounted for as royalties under the agreement, amount to 3-1/2%
of gross sales of products sold using these trademarks during the 30 months
beginning May 1, 1996, with gradually reducing percentages over the next
successive three thirty-month periods.  Deferred payments under the agreement
made in 1996 were $45,612 and in 1997 were $18,801 and were expensed as
royalties during the year.


NOTE 12 - MAJOR CUSTOMERS

     The Company derived the following revenue from major customers, each of
which provided 10% or more of total revenues during the year ended December 31,
1997 and 1996:

                                      F-21
<PAGE>
 
<TABLE>
<CAPTION>
                                               1997           1996
                                               ----           ----
<S>                                         <C>            <C>
K-Mart                                       $      -       $606,199   
A-1 International, Inc.                       320,235              -
                                             --------       --------  
Total                                        $320,235       $606,199
                                             ========       ========
</TABLE>

NOTE 13 - LITIGATION

     The Company is subject to pending claims and litigation, the most
significant of which are discussed below.

     In December 1994, Lloyd Gaunt, who invested an aggregate of $75,000 in
certain of the Company's private placements, initiated an action in Superior
Court, Orange County, California against his stockbroker, two national brokerage
firms, several companies in which he had invested; and, certain of those
company's officers.  Included among the defendants was the Company and its then
Chief Executive Officer.  The complaint seeks damages in an unspecified amount
in excess of $500,000 and punitive damages in an unspecified amount in excess of
$5,000,000. The Court has dismissed the class action claims as to the Company
and granted a motion that the claims against the brokerage firms and associated
persons must be submitted to arbitration.   The Plaintiff has appealed that
ruling.  The Company denies any liability to the plaintiff and intends to
vigorously defend this action.  The Company notes that the plaintiff sold a
portion of the securities he purchased from the Company, realizing a profit;
that the balance of the securities became salable under Rule 144; and that, if
sold, the Plaintiff's losses might be as little as $15,000.

     In connection with the acquisition of assets of Auburn Farms, Inc., (AFI)
under the FPA, the Company acquired certain rights of AFI against its co-packer
and against Barbara's Bakery.  The Company is pursuing these rights, and in May
1996, initiated an action alleging Lanham Act violations, misappropriation of
trade secrets, unfair competition and related claims.  The defendants have filed
counterclaims against the Company, Auburn Farms and Mark Beychok alleging
various tort and contract claims.  The litigation is in the early stages and the
Company intends to vigorously pursue the same, with trial scheduled to begin
September 14, 1998.

     On October 9, 1996, a complaint was filed in Superior Court, the County of
Los Angeles, in an action entitled "Eloy Louis Ellis vs. Vitafort, Inc., a
Delaware Corporation; Mark Beychok and Does 1-50 inclusive."  The complaint
alleges Breach of Oral Contract, Breach of Written Contract, and other similar
claims arising out of the consulting relationship that previously existed
between the Company and Mr. Ellis.  The Complaint seeks damages in an
unspecified amount.  The court dismissed the complaint against Mark Beychok
without leave to amend.  Mr. Ellis recently filed an amended complaint against
the Company.  The Company is defending the action vigorously and trial was
scheduled for March 31, 1998.

     The Company filed a counter-claim against Ellis charging violations of
Section 16(b) of the Securities Exchange Act of 1934 (short swing profits).
Ellis sold stock in violation of that section and, therefore, the profits,
estimated at $20,000, belong to the Company.  In March 1998, the court ruled in
favor of the Company in this matter and awarded $21,260.

     On June 2, 1998, the parties resolved both the Ellis issues.  Under the
terms of the agreement, the settlement is treated as confidential and the public
response has been agreed to as follows:  "The matter has been resolved."

                                      F-22
<PAGE>
 
NOTE 14 - RELATED PARTY TRANSACTIONS

     The Company has entered into related party transactions during 1996 and
1997.  See Notes 9, 10, 11 and 16 for further detailed information.


NOTE 15 - SUBSEQUENT EVENTS

     In March 1998, the Company entered into a subscription agreement in the
amount of $500,000 for 500 shares of Series A 1997 Preferred Stock.  The
preferred stock has a cumulative dividend rate of 6% with no voting rights.  The
conversion price is at a discount of 21.5% if the market price of the stock is
below $0.6875.  If the market price is above $0.6875, the exercise price is the
fair market value on the day of exercise; however, the holder receives warrants
in sufficient quantity to achieve a profit equal to the computed 21.5% discount.
The holder has agreed not to convert before August 10, 1998 in exchange for
these terms.

     During 1998, the Company negotiated the acquisition of Global International
Sourcing, Inc., ("Global") a Nevada corporation, by acquiring the stock of the
corporation from its sole shareholder.  Global is a company with international
contacts to provide natural and low fat food products for Vitafort to sell into
the United States market at a cost significantly below those found in the United
States for similar products. The Company advanced $193,818 to Global as of
December 31, 1997 to meet Global's operating expenses and fund inventory
purchases for future sales.  The Company believes that the acquisition cost will
not be a material amount.  Global was formed in October 1997 and its financial
position and results of operations are not material compared to the Company's
financial position at December 31, 1997 or its results of operations for the
year ended December 31, 1997.
 
NOTE 16 - LITIGATION RECOVERY, NET OF COSTS

     On June 20, 1997, the Company received notice of the interim award under
the arbitration with the Keebler Company.  The award was for $5,983,923 as well
as compensation for all legal fees and costs associated with the arbitration
proceedings.  Based on the agreement with ATCOLP INVESTMENT PARTNERS (the
"Lender"), in which Donald Wohl, a Director of the Company, is the general
partner, the Company agreed to pay the Lender a sliding percentage of the
proceeds from the settlement in exchange for advancing $300,000 to the Company
to meet the litigation expenses.  The Board of Directors, with Mr. Wohl
abstaining, considered two bids and found his to be the more reasonable of the
two.

     On July 15, 1997, the Company received $6,750,000 in full and final
settlement.  Of that amount, $1,055,608 was paid for legal fees and costs, plus
$1,236,885 to ATCOLP INVESTMENT PARTNERS under the existing agreement and
$300,000 to repay the loan.  Also, the Company issued a warrant for 200,000
shares of common stock to ATCOLP INVESTMENT PARTNERS as additional
consideration.  The Company recorded $138,000 as additional fees to ATCOLP for
the warrant, that amount being the estimated fair value of non-registered
securities on that day.  Additionally, the Company was able to cancel $140,829
in debt due to the Keebler Company.  The amount of the award, $5,983,000, has
been reported as income, under the heading litigation, net of costs, while the
difference between the $6,750,000 award and the $5,983,000 recovery, or
$767,000, has been treated as a reimbursement of expenses in the general and
administrative expenses for the year ended December 31, 1997.

                                      F-23
<PAGE>
 
NOTE 17 - EARNINGS PER SHARE

     The following table reconciles the numerators and denominators of the basic
and diluted earnings per share computation:

<TABLE>
<CAPTION>
 
                                                                               December 31,
                                                                        1997                1996
                                                                        ----                ----
<S>                                                                  <C>                 <C>
BASIC EARNINGS (LOSS) PER SHARE
  Net income (loss)                                                   $   473,031         $(8,122,815)
  Deemed dividends                                                       (305,749)                  - 
                                                                      -----------         ----------- 
                                                                                                      
  Income (loss) available to common stockholders (numerator)          $   167,282         $(8,122,815)
                                                                      ===========         =========== 
                                                                                                      
  Weighted average common shares outstanding (denominator)              5,831,404           5,133,665 
                                                                      ===========         =========== 
                                                                                                      
  Basic earnings (loss) per share                                     $      0.03         $     (1.58)
                                                                      ===========         =========== 
                                                                                                      
DILUTED EARNINGS (LOSS) PER SHARE                                                                     
  Income (loss) available to common shareholders (numerator)          $   167,282         $(8,122,815)
                                                                      ===========         =========== 
                                                                                                      
  Weighted average common shares outstanding                            5,831,404           5,133,665 
  Weighted average options outstanding                                  2,511,516                   - 
  Weighted average convertible preferred stock                              6,667                   - 
  Stock acquired with proceeds                                         (2,006,190)                  - 
                                                                      -----------         ----------- 
  Weighted average common shares and                                                                   
    assumed conversions outstanding (denominator)                       6,343,397           5,133,665 
                                                                      ===========         =========== 
                                                                                                      
Diluted earnings (loss) per share                                     $      0.03         $     (1.58)
                                                                      ===========         ===========  
</TABLE>

     Options and warrants to purchase 958,565 and  2,256,232 shares of common
stock at various prices per share, at December 31, 1997 and 1996, respectively,
were not included in the computation of diluted earnings (loss) per share
because the effect would be antidilutive.

                                      F-24
<PAGE>
 
                      VITAFORT INTERNATIONAL CORPORATION

                               TABLE OF CONTENTS
                               -----------------


PART 1 - FINANCIAL INFORMATION

<TABLE>     
- ----------------------------------------------------------------------------------------------
<S>                                                                                 <C> 
Consolidated Financial Statements:

     Balance Sheets - September 30, 1998 (unaudited) and December 31, 1997........   F-26-F-27

     Statements of Operations --
 
     Nine Month Period Ended September 30, 1998 and 1997 (unaudited)..............   F-28
 
     Statements of Cash Flows --
 
     Nine Month Periods Ended September 30, 1998 and 1997 (unaudited)..............   F-29
 
     Statement of Stockholders' Equity  --
 
     Nine Month Period Ended September 30, 1998 (unaudited).......................   F-30
 
     Notes to the Financial Statements (unaudited)................................   F-31
</TABLE>      

                                      F-25
<PAGE>
 
                   
               VITAFORT INTERNATIONAL CORPORATION & SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEET
                As of September 30, 1998 and December 31, 1997      


                                    ASSETS
                                    ------

<TABLE>     
<CAPTION>
                                                                                  September 30,   December 31,
                                                                                     1998            1997
                                                                                  ------------    -----------
                                                                                   (Unaudited)  
<S>                                                                                <C>          <C> 
Current assets
  Cash and cash equivalents                                                      $   227,384    $ 2,199,306
  Accounts receivable, less allowance
   for doubtful accounts of $25,743                                                  629,334        412,289
  Inventories (Notes 3 and 8)                                                        585,133        247,611
  Notes receivable - related party                                                   104,758         10,000
  Prepaid expenses and other current assets (Note 4)                                 322,247        269,268
                                                                                 -----------    -----------
   Total Current Assets                                                            1,868,856      3,138,204
                                                                                 -----------    -----------
Equipment (Note 7)
   Manufacturing equipment                                                           310,794        290,912
   Furniture and equipment                                                           126,667        105,160
   Computer equipment                                                                209,574        193,571
                                                                                 -----------    -----------
                                                                                     647,035        589,643
   Less accumulated depreciation                                                    (439,006)      (347,493)
                                                                                 -----------    -----------
                                                                                     208,029        242,150
                                                                                 -----------    -----------

Other assets
  Intangible assets, net of accumulated amortization
  of $123,775 and $73,163 (Notes 2 and 6)                                            602,173        338,091
  Advances to Global International Sourcing (Note 6)                                                193,818
  Other assets                                                                           875             --
                                                                                 -----------    -----------
    Total Other Assets                                                               603,048        531,909
                                                                                 -----------    -----------
                                                                                 $ 2,679,933    $ 3,912,263
                                                                                 ===========    ===========
</TABLE>      

     See accompanying notes to condensed consolidated financial statements

                                     F-26
                        

<PAGE>
 
                   
               VITAFORT INTERNATIONAL CORPORATION & SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEET
                As of September 30, 1998 and December 31, 1997      
 
                     LIABILITIES AND  STOCKHOLDERS' EQUITY
                     -------------------------------------

<TABLE>     
<CAPTION>
                                                                      September 30,          December 31,
                                                                          1988                   1997
                                                                      ------------          --------------
                                                                       (Unaudited)

<S>                                                                  <C>                     <C> 
Current liabilities
   Notes payable - bank (Notes 8)                                    $     97,119            $     60,757
   Notes payable - others (Note 8)                                        419,909                 283,898
   Accounts payable                                                     1,238,172                 909,315
   Accrued expenses (Note 5)                                               58,249                 342,437
   Current maturities of long-term debt (Note 7)                               --                  37,859
                                                                     ------------            ------------
       Total Current Liabilities                                        1,813,449               1,634,266
                                                                     ------------            ------------
   Long term debt (Note 7)                                                548,352                       -
                                                                     ------------            ------------
Commitments and contingencies (Notes 10 and 11)

Stockholders' equity
   Series A,  6% Cumulative Convertible Preferred Stock,
    $0.01 par value cumulative; 1,701 shares authorized,                       17                       8
    issued & outstanding, 1,701 and 750 shares,                                
    liquidation preference of $1,701,000 and $750,000 (Note 9)
   Series B, 10% Cumulative Convertible Preferred Stock,
    $.01 par value; authorized 110,000 shares; issued and                      10                      10 
    outstanding 1,000 shares, aggregate liquidation preference                                              
    of $50,000
   Series C, Convertible Preferred Stock, $.01 par value;                       1                       1 
    authorized 450 shares; issued and outstanding 50 shares,                                               
    aggregate liquidation preference of $50,000

  Common stock, $.0001 par value; authorized 30,000,000                     8,959                   8,863 
   shares; issued and outstanding 7,440,350 and 6,683,853                                                 
   shares (Note 9)

  Additional paid-in-capital (Note 9)                                  25,160,480              23,152,312
  Accumulated deficit                                                 (24,851,335)            (20,883,197)
                                                                     ------------            ------------
       Total Stockholders' Equity                                         318,132               2,277,997
                                                                     ------------            ------------
                                                                     $  2,679,933            $  3,912,263
                                                                     ============            ============
</TABLE>      

     See accompanying notes to condensed consolidated financial statements

                                     F-27
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE>     
<CAPTION>
                                                                           Nine Months Ended
                                                                             September 30,
                                                                         1998            1997
                                                                     -----------     -----------
<S>                                                                  <C>             <C>  
Net revenues                                                         $ 1,555,505     $ 1,497,223

Costs of sales                                                           951,407       1,078,854
                                                                     -----------     -----------
   Gross profit                                                          604,098         418,369
                                                                     -----------     -----------
Operating expenses
   Research and development                                              280,252         179,268
   Sales and marketing                                                 1,368,052         996,242
   General and administrative                                          2,121,026       1,894,114
                                                                     -----------     -----------
    Total operating expenses                                           3,769,330       3,069,624
                                                                     -----------     -----------
    Loss from operations                                              (3,165,232)     (2,651,255)

Other income (expense)            
    Litigation recovery, net or costs                                                  4,886,947
    Other income (expense)                                               (60,000)         19,710
    Interest income                                                       38,851          47,742
    Interest expense                                                    (149,202)       (153,138)
                                                                     -----------     -----------
     Total other income (expense)                                       (170,351)      4,801,261 
                                                                     -----------     -----------
     (Loss) income before income tax expense                          (3,335,583)      2,150,006 

State income tax expense                                                   3,407              --
                                                                     -----------     -----------

Net loss                                                              (3,338,990)      2,150,006
Deemed dividend to preferred shareholder (Note 9)                       (629,148)       (305,749)
                                                                     -----------     -----------
Net (loss) income allocable to common shareholders                    (3,968,138)      1,844,257 
                                                                     ===========     ===========
(Loss) income per share - Basic                                      $     (0.55)    $      0.32 
                                                                     ===========     ===========
(Loss) income per share - Diluted                                    $     (0.55)    $      0.29 
                                                                     ===========     ===========
Weighted average number of common shares outstanding                   7,178,791       5,762,985
                                                                     ===========     ===========
</TABLE>      

     See accompanying notes to condensed consolidated financial statements

                                     F-28
<PAGE>
 
               VITAFORT INTERNATIONAL CORPORATION & SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

<TABLE> 
<CAPTION> 

                                                                                         Six Months Ended
                                                                                 June 30,                June 30, 
                                                                                   1998                    1997
                                                                               ------------            ------------
<S>                                                                            <C>                     <C> 
Increase (Decrease) in Cash and Cash Equivalents

Cash flows from operating activities:
  Net loss                                                                      $(3,338,990)            $(2,150,006)
  Depreciation and amortization                                                     136,207                 124,708
  Allowance for doubtful accounts(                                                                          (12,250)
  Stock issued for services                                                         214,706                     -    
  Changes in operating assets and liabilities:                                                         
   (Increase) decrease in:                                                                             
     Accounts receivable, trade, net                                                105,500                 (69,640)
     Inventories                                                                   (332,522)                 92,206
     Prepaid expenses and other current assets                                       57,983                  29,403
     Other assets                                                                      (875)                    -   
    Increase (decrease) in:                                                                            
     Accounts payable                                                              (503,584)                 75,969  
     Accrued expenses                                                              (284,188)               (180,781)
                                                                                -----------             -----------
      Cash and cash equivalents used in operating activities                     (2,938,595)             (2,209,621) 
                                                                                -----------             -----------
Cash flows from investing activities:                                                                  
  Purchase of equipment                                                             (42,392)                 (6,912) 
  Advances to related parties                                                          (468)                    -    
  Advances to Global International                                                 (285,385)                    -               
  Cash acquired through acquisition of Global International Sourcing                 75,462                     -    
                                                                                -----------             -----------
      Cash and cash equivalents used in investing activities                       (252,783)                 (6,912) 
                                                                                -----------             -----------
Cash flows from financing activities:                                                                      
  Proceeds from issuance of stock                                                   499,000               1,633,050  
  Proceeds from notes payable, short term                                           684,363                 150,000  
  Repayments of line of credit                                                        -                         -  
  Repayments of notes payable                                                        36,363                (576,683)    
                                                                                -----------             ----------- 
      Cash and cash equivalents provided by financing activities                  1,219,726               1,206,367  
                                                                                -----------             -----------
Increase (decrease) in cash and cash equivalents                                 (1,971,652)              3,409,076  
Cash and cash equivalents, beginning of period                                    2,199,036                 188,867  
                                                                                -----------             -----------
Cash and cash equivalents, end of period                                        $   227,384             $ 3,597,943    
                                                                                ===========             ===========
Supplemental disclosure of cash flow information                                                                     
   Cash paid during the period for:                                            
     Interest                                                                   $   149,202             $    45,000  
     Income taxes                                                               $   (3,407)             $       -      
                                                                                                             
Supplemental disclosure of non-cash operating, investing, and                                                        
  financial activities                                                                                               
     Stock issued for accounts payable                                          $   519,692             $   683,870  
     Stock issued for prepaid consulting services                               $   102,602                     -
     Stock issued for acquisition of marketing contract                         $    43,125                     -
     Acquisition of Global International Sourcing:                                                     
       Assets acquired, net of cash                                             $   535,786            
       Liabilities assumed, including $522,328 due to Vitafort                  $   829,461            
</TABLE> 
 
     See accompanying notes to condensed consolidated financial statements

                                     F-29
        
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                     Nine Months Ended September 30, 1998
                                  (Unaudited)
<TABLE> 
<CAPTION> 
                                                            Series A                                                               
                                                           Cumulative         Series B            Series C                         
                                                          Convertible        Convertible         Convertible                       
                                                        Preferred Stock    Preferred Stock     Preferred Stock
                                                        ---------------    ---------------     ---------------
                                                        Shares   Amount    Shares   Amount     Shares   Amount
                                                        ------   ------    ------   ------     ------   ------  
<S>                                                    <C>     <C>        <C>     <C>          <C>     <C>    
Balance, January 1, 1998                                  750   $ 8        1,000     $10          50     $1      
                                                                                                              
Series A Preferred issued in connection with                                                                  
 a private placement, net of expenses                     500     5                                           
                                                                                                              
Common stock issued as settlement of contract                                                                  
 disputes                                                                                                     
                                                                                                              
Exercise of stock options                                                                                     
                                                                                                              
Stock issued for acquisition of marketing contract                                                            
                                                                                                              
Stock issued for services                                                                                     
                                                                                                              
Preferred stock dividends                                 451     4                                           
                                                                                                              
Net Loss                                                                                                      
                                                        -----   ---        -----   -----          --     --
Balance, June 30, 1998                                  1,701   $17        1,000     $10          50     $1
                                                        =====   ===        =====   =====          ==     ==
</TABLE> 

<TABLE> 
<CAPTION> 
                                                           Common Stock            Additional 
                                                       ------------------           Paid-In       Accumulated
                                                        Shares     Amount           Capital         Deficit         Total
                                                       --------- ---------        ----------      -----------      -------

<S>                                                    <C>          <C>          <C>          <C>               <C> 
Balance, January 1, 1998                               6,683,853    $8,863       $23,152,312   $(20,883,197)   $ 2,277,997
                                                                                    
Series A Preferred issued in connection with                                        
 a private placement, net of expenses                                                498,995                       499,000
                                                                                    
Common Stock issued as settlement of contract                                        
 disputes                                                115,000        12            94,176                        94,188
                                                                                    
Exercise of stock options                                239,500        24           213,634                       213,658  
                                                                                    
Stock issued for acquisition of marketing contract        60,000         6            43,118                        43,124
                                                                                    
Stock issued for services                                541,000        54           529,101                       529,155
                                                                                    
Preferred stock dividends                                                            629,144       (629,148)            --
                                                                                    
Net Loss                                                                                         (3,338,990)    (3,338,990)
                                                       ---------    ------       -----------   ------------    -----------
Balance, June 30, 1998                                 7,639,353    $8,959       $25,160,480   $(24,851,335)   $   318,132
                                                       =========    ======       ===========   ============    ===========
</TABLE> 
                                                         
                                                         
                                                         
  See accompanying notes to condensed consolidated financial statements     

                                     F-30
                                                         
<PAGE>
 
              VITAFORT INTERNATIONAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

NOTE 1 - GENERAL

     The unaudited consolidated financial statements have been prepared on the
same basis as the audited consolidated financial statements and, in the opinion
of management, reflect all adjustments (consisting of normal recurring
adjustments) necessary for a fair presentation for each of the periods
presented.  The results of operations for interim periods are not necessarily
indicative of results to be achieved for full fiscal years.

     As contemplated by the Securities and Exchange Commission (SEC) under item
310(b) of Regulation S-B, the accompanying consolidated financial statements and
related footnotes do not contain certain information that will be included in
the Company's annual consolidated financial statements and footnotes thereto.
For further information, refer to the consolidated financial statements and
related footnotes for the year ended December 31, 1997 which appear on pages F-1
to F-24.

   The Company is presently engaged in formulating, marketing and distributing
fat-free, low fat and reduced fat foods.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

(a)  The accompanying consolidated financial statements include the accounts of
     the Company and its subsidiaries.  All material intercompany accounts and
     transactions have been eliminated.

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

(c)  Prepaid assets include product introduction expenses (which are recorded at
     cost and amortized over the economic life thereof), but not in excess of
     twelve months, consulting and other prepaids.

     (d) Fixed assets are composed of manufacturing equipment, furniture, office
         equipment, and computer equipment and are recorded at cost.
         Depreciation is computed on a straight-line basis over the estimated
         useful life, generally five years or less.

     (e) Intangible assets, which are recorded at cost, are composed of debt
         issuance costs, acquisition costs of Auburn Farms and Natures Warehouse
         trademarks, and goodwill associated with the acquisition of Global
         International Sourcing, Inc. The acquisition costs associated with
         trademarks and goodwill are being amortized on a straight-line basis
         over twenty years.  All other intangible assets are being amortized on
         a straight-line basis over periods not exceeding five years.  These
         costs are reviewed by management periodically and written down to the
         value of the future benefit expected to be derived.

     (f) For the purpose of cash flow, the Company considers all highly liquid
         investments purchased with an original maturity of three months or less
         to be cash equivalents.
    
     (g) For the nine months ended September 30, 1998 and 1997, basic and 
         diluted loss per share have been compiled using the weighted average
         number of common shares outstanding during the period. Options and
         warrants outstanding to purchase shares of common stock at various
         prices per share at September 30, 1998, were not included in the
         computation of diluted loss per share, as the effect would be
         antidilutive. For the loss at September 30, 1998 and 1997, the
         numerator in the computation was adjusted by deducting the preferred
         deemed dividend to arrive at the net loss allocable to common
         shareholders. Dividends on cumulative preferred stock are not material.
              
                                      F-31
<PAGE>
          

     (h) Advertising: Costs are expensed as incurred or prepaid until the
         advertisement is published, at which time the related costs are
         expensed.
    
     (i) Reporting on the Cost of Start-Up Activities: Statement of Position 98-
         5, "Reporting on the Costs of Start-Up Activities," ("SOP 98-5") issued
         by the Accounting Standards Executive Committee is effective for
         financial statements with fiscal years beginning after December 15,
         1998. SOP 98-5 requires that the costs of start-up activities should be
         expensed as incurred. At the time of adopting this SOP, the initial
         application should be reported as the cumulative effect of a change in
         accounting principles. At September 30, 1998, and December 31, 1997,
         the Company capitalized product introduction costs of $37,250 and
         $10,711, respectively. These costs are considered as start-up
         activities under SOP 98-5. The Company does not believe that the
         adoption of this SOP will have a material effect on its financial
         position, results of operations or cash flows.     

NOTE 3 - INVENTORIES

    Inventories are stated at the lower of cost (first in, first out) or market.
Market-based valuations are based upon estimates and assumptions, and are
generally limited to slow moving product offerings.  Inventory consists of the
following:

<TABLE>     
<CAPTION> 
                                        September 30, 1998     December 31, 1997
                                        ------------------     ----------------- 
<S>                                         <C>                <C>  
   Finished goods                              $329,927          $ 30,188
   Packaging and raw material                   255,206           217,423      
                                                -------          --------      
                                               $585,133          $247,611
                                               ========          ========
</TABLE>      

NOTE 4 - PREPAID EXPENSES AND OTHER CURRENT ASSETS

    Prepaid expenses and other current assets consist of the following:


<TABLE>     
<CAPTION>

                                                   September 30, 1998       December 31, 1997
                                                   ------------------       ----------------- 
<S>                                                       <C>              <C>         
   Deposits                                                $      -            $  1,100
   Product introduction costs                                37,250              10,711   
   Insurance                                                 66,250              36,377
   Consulting                                               200,747             108,080   
   Other prepaids                                            18,000             113,000
                                                           --------            --------
     Total prepaid expenses and other current assets       $322,247            $269,268
                                                           ========            ========
</TABLE>                                                                  

                                      F-32
<PAGE>
 
NOTE 5 - ACCRUED EXPENSES

   Accrued expenses consist of the following:

<TABLE>     
<CAPTION>
                                      September 30, 1998     December 31, 1997
                                      ------------------     ----------------- 
<S>                                         <C>                  <C>
   Accrued compensation                      $ 36,179             $156,764
   Accrued legal fees                               -               40,112
   Accrued consulting fees                          -                4,919
  Other accrued expenses                       22,070              140,642
                                             --------             --------
  Total accrued expenses                     $158,249             $342,437
                                             ========             ========
</TABLE>      

NOTE 6 - ACQUISITION OF GLOBAL INTERNATIONAL SOURCING, INC.
    
     As of March 31, 1998, the Company acquired 100% of the outstanding stock of
Global International Sourcing, Inc. (Global) for $25. The acquisition was
accounted for as a purchase and the operations of Global are included herein
commencing April 1, 1998. The assets and liabilities of Global were recorded at
fair value and resulted in goodwill of $218,213. Had the Company consolidated
its operating performance for the nine months ended September 30, 1998, the
results would have been as follows:       

<TABLE>     

<S>                                                  <C> 
     Net Sales                                       $ 1,941,310
     Gross Profit                                        648,953
     Net Loss                                         (3,454,369)
     Net Loss Allocable to Common Shareholders        (4,083,517)
     Net Loss Per Share                                   ($0.57)
</TABLE>      

     Global was formed in October 1997 and its financial position and results of
operations are not material compared to the Company's financial position at
December 31, 1997 or its results of operations for the year ended December 31,
1997.
    
NOTE 7 - CONVERTIBLE DEBENTURE       

         

NOTE 8 - NOTES PAYABLE

     Bank
     ----
    
     On June 26, 1998, the Company's current lender, Coast Business Credit
("Bank") notified the Company that the credit line was expiring on August 31, 
1998.  Since then, the Company has been on a month-to-month basis with Coast.  
The Bank also agreed to eliminate from its collateral the inventory to be used 
for the Purchase Order Financing discussed below.  The Company is in 
negotiations with Coast and other potential lenders to receive more favorable 
terms than under the previous agreement with Coast.  Should the Company be 
unable to secure a replacement lender, it could seriously jeopardize the future 
ability of the Company to fund operations.       

         

                                      F-33
<PAGE>
 
         

     Other
     -----
     In June 1998, the Company entered into purchase order financing agreements
with accredited investors which provided the Company with $400,000 to purchase
inventory.  These advances bear interest at 15% per annum and are to be repaid
from the proceeds of the related sales of the inventory if the inventory level
falls below the amount of the financing.  In addition, the lender received
options to purchase 100,000 shares of the Company's common stock at $1.00 per
share, which was fair market value at the time.  The Company has pledged its
inventory as collateral for these advances.


NOTE 9 - STOCKHOLDERS' EQUITY

     During the six month period ended June 30, 1998, the following stock
transactions occurred, all of which were valued at fair market:

     (a)  The Company issued 85,000 shares of common stock at a value of $1.00
          per share as settlement for contract disputes previously recorded as a
          liability.

     (b)  The Company issued 30,000 shares of common stock at a value of $1.058
          per share as settlement of a contract dispute related to consulting
          services previously recorded as a liability.

     (c)  The Company issued 60,000 shares of common stock at a value of $.71875
          per share and forgave a $25,000 note receivable in exchange for the
          distribution rights with respect to all marshmallow products in North
          America. The Company also received $5,000 of sample inventory and
          $15,000 of furniture and equipment as part of this transaction.

     (d)  The Company issued 100,000 shares of common stock at a value of $0.74
          per share upon the exercise of an option granted a consultant in
          exchange for future consulting services.

     (e)  The Company issued 15,000 shares of common stock at a value of $1.00
          per share upon the exercise of an option granted a consultant in
          exchange for services rendered previously recorded as a liability.

     (f)  The Company entered into a subscription agreement in March 1998 with
          an unrelated investor for $500,000 for 500 shares of 1997 Series A
          Preferred Stock. The preferred stock has a cumulative dividend of 6%
          with no voting rights. The preferred stock is convertible beginning
          August 10, 1998 at a 21.5% discount if the fair market value of the
          stock on the date of conversion is $0.6875 per share or less. If the
          fair market value of the stock on the date of conversion is more than
          $0.6875 per share, the preferred stock is convertible at fair market
          value. However, if the preferred shares are converted at fair market
          value, the preferred shareholder will receive sufficient warrants upon
          conversion to purchase common stock at $0.6875 per share to generate a
          $275 profit per share of preferred stock converted.

          As part of this transaction, the Company also issued 451 shares of
          preferred stock, as well as warrants to purchase 282,422 shares of
          common stock at $0.6875 per share to the holders of the 1997 Series A
          Preferred Stock in exchange for the preferred stockholders accepting
          an 

                                      F-34
<PAGE>
 
          adjustment in the terms of the 1997 Series A Preferred Stock.  The
          warrants may be exercised over a five year period beginning August 10,
          1998.

          For accounting purposes, the issuance of the warrants to the 1997
          Series A Preferred stockholders results in a deemed dividend of
          $147,381 which will be recognized as a deemed dividend at a rate of
          $24,564 per month through August 10, 1998.

          The modified terms of the 1,701 total shares of 1997 Series A
          Preferred Stock outstanding would result in an issuance of 787,563
          warrants to purchase shares of common stock.  The value of these
          potential warrants issued is reflected as an original issued discount
          of $411,128 at the time of the transaction.  This original issue
          discount is being treated as a deemed dividend that will be recognized
          at a rate of $68,521 per month through August 10, 1998.

     (g)  The Company issued 40,000 shares of common stock at a value of $1.00
          per share upon the exercise of an option granted to a consultant in
          exchange for future consulting services.

     (h)  The Company issued 37,500 shares of common stock at a value of $1.004
          per share upon the exercise of an option granted a previous employee
          as part of a litigation settlement.

     (i)  The Company issued 339,500 shares of common stock at a value of $1.00
          per share in June 1998 under an S-8 filing as payment for services
          rendered and to be rendered.

     (j)  The Company issued 49,500 shares of common stock at a value of $.805
          per share to various consultants and professional firms for previous
          services rendered.
    
     (k)  The Company issued 47,000 shares of common stock at a value of $1.00
          per share upon the exercise of an option granted to a consultant in
          exchange for future consulting services.       
    
     (l)  The Company issued 125,000 shares of common stock to officers at a 
          value of $1.00 per share in payment of accrued bonuses.       
    
     (m)  The Company issued 20,000 shares of common stock at a value of $.94
          per share to a consultant in payment of services rendered.       
    
     (n)  The Company issued 7,000 shares of common stock at a value of $.86 per
          share to a consultant in payment of services rendered.       

NOTE 10 - GOING CONCERN
    
     The Company has prepared the financial statements included herewith
assuming that the Company will continue as a going concern. The Company has
continued to suffer recurring losses from operations through September 30, 1998.
As of September 30, 1998, the Company has working capital of $55,407 and needs
to raise additional capital and realize a satisfactory level of profitability
from its current and future operations in order to remain a viable entity. The
Company's auditors have included an explanatory paragraph in their report for
the year ended December 31, 1997 indicating there is substantial doubt regarding
the Company's ability to continue as a going concern. The accompanying
consolidated financial statements do not include any adjustments that might
result from the outcome of any uncertainty. The Company is attempting to raise
additional capital to meet future financial obligations, but may not be able to
do so. Should the Company not be able to raise additional capital, it may have
to severely curtail operations.       


NOTE 11 - LITIGATION

     The Company is subject to pending claims and litigation, the most
significant of which are discussed below.

     In December 1994, Lloyd Gaunt, who invested an aggregate of $75,000 in
certain of the Company's private placements, initiated an action in Superior
Court, Orange County, California against his stockbroker, two national brokerage
firms, several companies in which he had invested; and, certain of those
company's officers.  Included among the defendants was the Company and its then
Chief Executive Officer.  The complaint seeks damages in an unspecified amount
in excess of $500,000 and punitive damages in an 

                                      F-35
<PAGE>
 
unspecified amount in excess of $5,000,000. The Court has dismissed the class
action claims as to the Company and granted a motion that the claims against the
brokerage firms and associated persons must be submitted to arbitration. The
Plaintiff has appealed that ruling. The Company denies any liability to the
plaintiff and intends to vigorously defend this action. The Company notes that
the plaintiff sold a portion of the securities he purchased from the Company,
realizing a profit; that the balance of the securities became salable under Rule
144; and that, if sold, the Plaintiff's losses might be as little as $15,000.

     In connection with the acquisition of assets of Auburn Farms, Inc.,
("AFI"), the Company acquired the intellectual property and certain claims of
AFI which it was asserting against AFI's co-packer, New Life Bakers ("New Life")
and against a customer of New Life, Barbara's Bakery ("Barbara's"). In May 1996,
the Company filed an action in federal court alleging Lanham Act violations,
misappropriation of trade secrets, unfair competition, conspiracy and related
claims arising out of New Life and Barbara's misappropriation of Auburn Farms'
principal products. Although no trial date has been set, the Company expects the
case to proceed to a jury trial in the first half of 1999.

     On March 25, 1998, New Life and Barbara's purported to purchase from AFI's
bankruptcy estate certain claims against Barbara's and New Life for $300,000.
The purchased claims do not include any of the claims previously acquired by the
Company. The Company has been advised by outside litigation counsel that
evidence supports a claim for damages in excess of $3 million for the
destruction of AFI's and Vitafort's business and intellectual property rights.
The Company may be obligated to pay a portion of any recovery against New Life
to AFI's bankruptcy estate and/or its creditors.  The Company intends to pursue
this litigation vigorously.  There is no assurance given that the Company will
receive any recovery.

          On October 9, 1996, a complaint was filed in Superior Court, the
County of Los Angeles, in an action entitled "Eloy Louis Ellis vs. Vitafort,
Inc., a Delaware Corporation; Mark Beychok and Does 1-50 inclusive."  The
complaint alleges Breach of Oral Contract, Breach of Written Contract, and other
similar claims arising out of the consulting relationship that previously
existed between the Company and Mr. Ellis.  The Complaint seeks damages in an
unspecified amount.  The court dismissed the complaint against Mark Beychok
without leave to amend.  Mr. Ellis recently filed an amended complaint against
the Company.  The Company is defending the action vigorously and trial is
imminent.  In a related action, the Company filed a lawsuit against Ellis
charging violations of Section 16(b) of the Securities Exchange Act of 1934
(short swing profits).  Ellis sold stock in violation of that section and,
therefore, the profits, estimated at $20,000, belong to the Company.  In March
1998, the court ruled in favor of the Company in this matter and awarded
$21,260.  Ellis has appealed the ruling.  On June 2, 1998 the parties resolved
both the Ellis issues.  Under the terms of the agreement, the settlement is
treated as confidential and the public response has been agreed to as follows:
"The matter has been resolved."
    
     On September 25, 1998, a complaint was filed in Superior Court, the County 
of Los Angeles, in an action entitled "Jonathan Neil & Associates, Inc., a 
California corporation vs. Vitafort International Corporation, a Delaware 
corporation and Does 1 through 50 inclusive."  The complaint is for "Money for 
Goods and Services Sold and Delivered, Account Stated, and Open Book Account."  
The plaintiff is the assignor for Stone Container Corporation who is alleging
the defendant is indebted in the amount of $29,477 plus interest and attorneys'
fees. The Company is vigorously defending the suit.     
    
     On September 29, 1998, a complaint was filed in Superior Court, the County 
of Los Angeles, in an action entitled "Kirtland & Packard LLP, a California 
Limited Liability Partnership vs. Vitafort, Inc., a Delaware Corporation; and 
Does 1-25 inclusive."  The complaint alleges Breach of Contract, Fraud, 
Negligent Misrepresentation, Common Counts, Breach of Implied Covenant of Good 
Faith and Fair Dealing, Negligent Performance of Contract, and Declaratory 
Relief, arising out of a contract for legal services.  The Complaint seeks 
damages in the amount of $85,000 plus interest and attorneys fees, and for such
other and further relief as the Court deems just and proper. The Company is
vigorously defending the suit.     

                                      F-36
<PAGE>
    
NOTE 12 - SUBSEQUENT EVENTS      
    
(a)  237,500 shares of common stock were issued upon the conversion of 75 shares
     of 1997 Series A Preferred Stock.      
    
(b)  Effective December 30, 1998, the Company completed the Closing under a
     series of agreements including a Common Stock Purchase Agreement (the
     "CSPA"), dated as of December 30, 1998, by and among the Company; Terra
     Healthy Living, Ltd., a B.V.I. corporation ("Terra"); Sovereign Partners
     Limited Partnership, a Connecticut limited partnership ("Sov"); and
     Dominion Capital Fund, Ltd., a Bahamian corporation ("Dom").  Pursuant to
     the CSPA and the related documents:       
    
     Terra acquired 2,712,843 shares of the Company's common stock from Sov and
     Dom for $235,000.  Such shares were issued by the Company upon the
     conversion by Sov and Dom of an aggregate of 235 shares of the Company's
     1997 Series A Convertible Preferred Stock ("Series A Preferred").       
    
     The Company borrowed $2,065,000 from Terra pursuant to a Promissory Note
     With Warrant and Registration Rights (the "Terra Note").  The Terra Note is
     a five year note bearing interest a 6% per annum.  Interest on the Terra
     Note is payable annually.  The Terra Note provides for the issuance to
     Terra of a five year warrant (the "Terra Warrant") for the purchase of
     500,000 shares of the Company's comon stock at $.25 per share.  The Terra
     Note further provides that the first year's interest on the Terra Note
     shall be applied to the partial exercise of the Terra Warrant.       
    
     The Company applied the $2,065,000 proceeds of the Terra Note to redeem all
     1,351 remaining shares of Seried A Preferred held by Sov and Dom, as well
     as a convertible debenture in the amount of $548,352 held by Dom.      
    
     The aggregate of $2,300,00 paid by Terra in connection with its purchase of
     the 2,712,843 shares of the Company's common stock from Sov and Dom and in
     connection with the Terra Note was satisfied through the delivery to Sov
     and Dom of marketable securities having a value of $2,300,000.  Under the
     CSPA, Terra made certain assurances to Sov and Dom and assumed certain
     obligations to assure that Sov and Dom would realize $2,300,000 on the sale
     of the marketable securities.      
    
     The Company borrowed $300,000 from each of Sov and Dom pursuant to a non-
     negotiable nine month promissory note bearing interest at 8% per annum (the
     "Sov Note") and the "Dom Note").  These notes provide for their repayment,
     at the ptin of the Company, in registered common stock of the Company which
     shall be valued at the then market for such stock.  The Sov Note and the
     Dom Note provide for the issuance to each of Sov and Dom of 60,000 warrants
     which expire on December 31, 2003, half of which are exercisable at $.40
     and half of which are exercisable at $.25.  If the Company repays the Sov
     Note or the Dom Note with common stock, as provided in such notes, then the
     exercise price of the $.25 warrant is reduced to $.01.      
    
     The CSPA granted the Company the right to redeem up to 2,000,000 of the
     shares of its common stock acquired by Terra through June 30, 2000, based
     upon a formula related to the market price of the common stock at the time
     of the redemption.      
    
     In addition, the Company issued 571,232 shares of its common stock to Sov
     in connection with Sov's prior conversion of 40 shares of Series A
     Preferred Stock.      

                                     F-37
<PAGE>
 
    
     Pursuant to the CSPA, the Company reserved certain rights, including a
     right to initiate an arbitration proceeding relating to its claims under
     Section a6(b) of the Securities Exchange Act of 1934, as amended.  These
     claims relate to sales and purchases by Sov and/or Dom of the Company's
     common stock, including market sales, including substantial short sales, of
     the Company's common stock which the Company has been advised commenced on
     August 13, 1998.      
    
(c)  In December 1998, the Company sold 1,000,000 shares to Terra, a principal
     stockholder, for $250,000 (or $.25 per share) which was paid by delivery to
     the Company of marketable Swiss securities.  The Company believes that the
     price paid for such shares was no less favorable to the Company than that
     which would have been paid by an unaffiliated purchaser.       

                                     F-38
<PAGE>
 
PART II - INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Article Seventh of the Company's Certificate of Incorporation provides for
indemnification of the Company's officers and directors to the fullest extent
permitted under the General Corporation Law of the State of Delaware ("DGCL").

     SECTION 145 of the DGCL, as amended, applies to the Company and the
relevant portion of the DGCL provides as follows:

     145. Indemnification of Officers, Directors, Employees and Agents;
          Insurance.

               (a)     A corporation may indemnify any person who was or is a
          party or is threatened to be made a party to any threatened, pending
          or completed action, suit or proceeding, whether civil, criminal,
          administrative or investigative (other than an action by or in the
          right of the corporation) by reason of the fact that he is or was a
          director, officer, employee or agent of the corporation, or is or was
          serving at the request of the corporation as a director, officer,
          employee or agent of another corporation, partnership, joint venture,
          trust or other enterprise, against expenses (including attorneys'
          fees), judgments, fines and amounts paid in settlement actually and
          reasonably incurred by him in connection with such action, suit or
          proceeding if he acted in good faith and in a manner he reasonably
          believed to be in or not opposed to the best interests of the
          corporation, and, with respect to any criminal action or proceeding,
          had no reasonable cause to believe his conduct was unlawful. The
          termination of any action, suit or proceeding by judgment, order,
          settlement, conviction, or upon a plea of nolo contendere or its
          equivalent, shall not, of itself, create a presumption that the person
          did not act in good faith and in a manner which he reasonably believed
          to be in or not opposed to the best interests of the corporation, and,
          with respect to any criminal action or proceeding, had reasonable
          cause to believe that his conduct was unlawful.

               (b) A corporation may indemnify any person who was or is a party
          or is threatened to be made a party to any threatened, pending or
          completed action or suit by or in the right of the corporation to
          procure a judgment in its favor by reason of the fact that he is or
          was a director, officer, employee or agent of the corporation, or is
          or was serving at the request of the corporation as a director,
          officer, employee or agent of another corporation, partnership, joint
          venture, trust or other enterprise against expenses (including
          attorneys' fees) actually and reasonably incurred by him in connection
          with the defense or settlement of such action or suit if he acted in
          good faith and in a manner he reasonably believed to be in or not
          opposed to the best interests of the corporation and except that no
          indemnification shall be made in respect of any claim, issue or matter
          as to which such person shall have been adjudged to be liable to the
          corporation unless and only to the extent that the Court of Chancery
          or the court in which such action or suit was brought shall determine
          upon application that, despite the adjudication of liability but in
          view of all the circumstances of the case, such person is fairly and
          reasonably entitled to indemnity for such expenses which the Court of
          Chancery or such other court shall deem proper.

               (c) To the extent that a director, officer, employee or agent of
          a corporation has been successful on the merits or otherwise in
          defense of any action, suit or proceeding referred to in subsections
          (a) and 

                                      II-1
<PAGE>
 
          (b) of this section, or in defense of any claim, issue or matter
          therein, he shall be indemnified against expenses (including
          attorneys' fees) actually and reasonably incurred by him in connection
          therewith.

               (d) Any indemnification under subsections (a) and (b) of this
          section (unless ordered by a court) shall be made by the corporation
          only as authorized in the specific case upon a determination that
          indemnification of the director, officer, employee or agent is proper
          in the circumstances because he has met the applicable standard of
          conduct set forth in subsections (a) and (b) of this section.  Such
          determination shall be made (1) by the board of directors by a
          majority vote of a quorum consisting of directors who were not parties
          to such action, suit or proceeding, or (2) if such a quorum is not
          obtainable, or, even if obtainable a quorum of disinterested directors
          so directs, by independent legal counsel in a written opinion, or (3)
          by the stockholders.

               (e) Expenses (including attorneys' fees) incurred by an officer
          or director in defending any civil, criminal, administrative or
          investigative action, suit or proceeding may be paid by the
          corporation in advance of the final disposition of such action, suit
          or proceeding upon receipt of an undertaking by or on behalf of such
          director or officer to repay such amount if it shall ultimately be
          determined that he is not entitled to be indemnified by the
          corporation as authorized in this section.  Such expenses (including
          attorneys' fees) incurred by other employees and agents may be so paid
          upon such terms and conditions, if any, as the board of directors
          deems appropriate.

               (f) The indemnification and advancement of expenses provided by,
          or granted pursuant to, the other subsections of this section shall
          not be deemed exclusive of any other rights to which those seeking
          indemnification or advancement of expenses may be entitled under any
          by-law, agreement, vote of stockholders or disinterested directors or
          otherwise, both as to action in his official capacity and as to action
          in another capacity while holding such office.

               (g) A corporation shall have power to purchase and maintain
          insurance on behalf of any person who is or was a director, officer,
          employee or agent of the corporation, or is or was serving at the
          request of the corporation as a director, officer, employee or agent
          of another corporation, partnership, joint venture, trust or other
          enterprise against any liability asserted against him and incurred by
          him in any such capacity, or arising out of his status as such,
          whether or not the corporation would have the power to indemnify him
          against such liability under this section.

               (h) For purposes of this section, references to "the corporation"
          shall include, in addition to the resulting corporation, any
          constituent corporation (including any constituent of a constituent)
          absorbed in a consolidation or merger which, if its separate existence
          had continued, would have had power and authority to indemnify its
          directors, officer and employees or agents, so that any person who is
          or was a director, officer, employee or agent of such constituent
          corporation, or is or was serving at the request of such constituent
          corporation as a director, officer, employee or agent of another
          corporation, partnership, joint venture, trust or other enterprise,
          shall stand in the same position under this section with respect to
          the resulting or surviving corporation as he would have with respect
          to such constituent corporation if its separate existence had
          continued.

                                      II-2
<PAGE>
 
               (i) For purpose of this section, references to "other
          enterprises" shall include employee benefit plans; references to
          "fines" shall include any excise taxes assessed on a person with
          respect to any employee benefit plan; and references to "serving at
          the request of the corporation" shall include any service as a
          director, officer, employee or agent of the corporation which imposes
          duties on, or involves services by, such director, officer, employee,
          or agent with respect to an employee benefit plan, its participants,
          or beneficiaries; and a person who acted in good faith and in a manner
          he reasonably believed to be in the interest of the participants and
          beneficiaries of an employee benefit plan shall be deemed to have
          acted in a manner "not opposed to the best interests of the
          corporation" as referred to in this section.

               (j) The indemnification and advancement of expenses provided by,
          or granted pursuant to, this section shall, unless otherwise provided
          when authorized or ratified, continue as to a person who has ceased to
          be a director, officer, employee or agent and shall inure to the
          benefit of the heirs, executors and administrators of such a person.

     The Company maintains insurance for the benefit of its directors and
officers and the directors and officers of its subsidiaries, insuring such
persons against certain liabilities, including liabilities arising under the
securities laws.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933, may be permitted to directors, officers or persons controlling the
Company pursuant to the foregoing provisions, the Company has been informed
that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the Securities Act of
1933 and is therefore unenforceable.  Furthermore, the Company has given certain
undertakings with respect to indemnification in connection with this
Registration Statement.

ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
<TABLE>     
<S>                                                              <C> 
Securities and Exchange Commission filing fee                    $   830.50 
National Association of Securities Dealers, Inc. filing fee      $   780.55
Transfer Agent's and Registrar's Fees                            $   500.00
Legal fees and expenses                                          $10,000.00
Accounting fees and expenses                                     $ 4,000.00
Miscellaneous                                                    $   888.95
                                                                -----------
TOTAL                                                            $17,000.00
</TABLE>      

*  To be provided by amendment

All amounts estimated except for Securities and Exchange Commission and National
Association of Securities Dealers, Inc. filing fee.

As required by agreements between the Company and the Selling Stockholders, all
of these expenses of issuance and distribution will be paid by the Company.

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES.

     During February 1995, the Registrant issued $500,000 principal amount of
its secured promissory notes and 450,000 options to purchase its common stock at
a price of $.07 per share (22,500 options to purchase shares at $1.40 as
adjusted for a reverse stock split effected October 4, 1997) in a private
placement pursuant to Regulation D under the Securities Act to six accredited
investors.  The notes were sold for $500,000 and the options for $10,000.  The
Company paid a commission of 7% to a broker dealer in connection with such
notes.

                                      II-3
<PAGE>
 
     During June 1995, the Registrant issued 107,486 shares of its common stock
(5,374 shares as adjusted for the reverse stock split effected October 4, 1996)
to a note holder in exchange for the accrued principal and interest on a note.
The note had been issued for cash consideration equal to its face value. The
conversion price was $.40 per share ($8.00 as adjusted for a reverse stock split
effected October 4, 1996). The transaction was exempt from registration under
the Securities Act by reason of Section 4(2) thereof and the Registrant obtained
representations with respect to investment intent from the note holder.

          During July 1995, the Registrant issued 90,000 shares of its common
stock (2,250 shares as adjusted for the reverse stock split effected October 4,
1996) for $.07 per share ($1.40 per share as adjusted for the reverse stock
split effected October 4, 1996) upon the exercise of an option granted in
connection with the February 1995 private placement described above. The
transaction was exempt from registration under the Securities Act by reason of
Section 4(2) thereof and the Registrant obtained representations with respect to
investment intent from the option holder. The Company did not pay any commission
with respect to such exercise.

          During October 1995, the Registrant issued 4,320,000 shares of its
common stock (216,000 shares as adjusted for a reverse stock split effected
October 4, 1996) to a note holder upon conversion of a note. $500,000 principal
amount of note and $40,000 of accrued interest were converted in such
transaction. The conversion price was $.125 per share ($2.50 as adjusted for the
reverse stock split effected October 4, 1996). The issuance of the note was
exempt from registration by reason of Regulation S promulgated under the
Securities Act. The sale was to a non-US person located outside the United
States.

     During November 1995, the Registrant issued 5,208,333 shares of its common
stock (260,417 shares as adjusted for the reverse stock split effected October
4, 1996) at $.125 per share ($2.50 as adjusted for the reverse stock split
effected October 4, 1996) in a private placement pursuant to Regulation D under
the Securities Act to accredited investors. The Registrant realized net proceeds
of $563,960 from this private placement. For each share purchased in the private
placement, the investors also received 1/2 warrant at $.225 ($4.50 as adjusted
for the reverse split effected on October 4, 1996) and 1/2 warrant at $.30
($6.00 as adjusted for the reverse stock split effected on October 4, 1996).

          During December 1995, the registrant issued 64,284 shares of its
common stock (3,214 shares as adjusted for a reverse stock split effected on
October 4, 1996) to an investor in exchange for 50 shares of its Series B
Convertible Preferred Stock and all of the dividends thereon. The transaction
was exempt from registration under the Securities Act by reason of Section
3(a)(9) thereof as a transaction with an existing security holder.

          During June and December 1995, the Registrant issued an aggregate of
475,680 shares of its common stock (18,410 shares as adjusted for a reverse
stock split effected October 4, 1996) to note holders in exchange for the
accrued principal and interest on a note. The note had been issued for cash
consideration equal to its face value. The principal amount of the notes was
$162,500. The transaction was exempt from registration under the Securities Act
by reason of Section 4(2) thereof and the Registrant obtained representations
with respect to investment intent from the note holder.

          During December 1995, the Registrant exchanged 300 shares of its
Series D Preferred Stock for 896,000 shares of its common stock (44,800 shares
as adjusted for a reverse stock split effected October 4, 1996) in a privately
negotiated transaction which was exempt from registration under the Securities
Act by reason of Section 4(2) thereof and the Registrant obtained
representations with respect to investment intent from the shareholder.

                                      II-4
<PAGE>
 
          During January 1996, the Registrant issued 357,143 shares of its
common stock (17,856 as adjusted for a reverse stock split effected October 4,
1996) to a consultant in connection with the exercise of an option with an
exercise price of $.10 ($2.00 as adjusted for a reverse stock split effected
October 4, 1996). The transaction was exempt from registration under the
Securities Act by reason of Section 4(2) thereof and the Registrant obtained
representations with respect to investment intent from the exercising option
holder.

          During November 1995 to February 1996, the Registrant sold an
aggregate of 22,433,334 shares of its common stock (1,201,667 shares as adjusted
for the reverse stock split effected October 4, 1996) at $.15 per share ($3.00
as adjusted for the reverse stock split effected October 4, 1996) in a private
placement pursuant to Regulation D under the Securities Act to accredited
investors. The Registrant realized net proceeds of $3,028,500 from these private
placement and paid the placement agent commissions of $336,500. For each share
purchased in these private placements, the investors also received 1/2 warrant
at $.225 ($4.50 as adjusted for the reverse split effected on October 4, 1996)
and 1/2 warrant at $.30 ($6.00 as adjusted for the reverse stock split effected
on October 4, 1996).

          During March 1996, the Registrant exchanged 1,112,533 shares of its
common stock (55,627 shares as adjusted for the reverse stock split effected
October 4, 1996) for 372.5 shares of its Series D Preferred Stock, including all
accrued dividends thereon. The effective price of the exchange was $.375 per
share ($7.50 as adjusted for the reverse stock split effected October 4, 1996).
The transaction was exempt from the registration requirements of the Securities
Act by reason of section 3(a)(9) thereof as a transaction with existing security
holders.

     During March 1996, the Registrant issued 5,000,000 shares of its common
stock (250,000 shares as adjusted for the reverse stock split effected October
4, 1996) pursuant to the exemption from registration afforded by Regulation S
promulgated under the Securities Act for transactions with non-US persons which
transactions occur outside the United States. The Registrant received
appropriate representations from the investor. Registrant realized net proceeds
of $1,350,000 from this private placement and paid the placement agent a
commission of $150,000.

     During April 1996, the Registrant issued 5,666,667 shares of its common
stock (283,333 shares as adjusted for the reverse stock split effected October
4, 1996) pursuant to the exemption from registration afforded by Regulation S
promulgated under the Securities Act for transactions with non-US persons which
transactions occur outside the United States. The Registrant received
appropriate representations from the investor. Registrant realized net proceeds
of $651,590 from these private placements and paid placement agents commissions
of $118,410.

     During May 1996, in connection with the private placement in November 1995
to February 1996, the Company issued an aggregate of 4,733,332 shares of its
common stock (236,667 shares as adjusted for a reverse stock split effected
October 4, 1996) upon conversion of indebtedness of $710,000. The transaction
was with accredited investors and was exempt from the registration requirements
of the Securities Act pursuant to Regulation D promulgated thereunder. The
Registrant obtained the required investment representations from the investors
and otherwise complied with the requirements of Regulation D.

     During July 1996, the Registrant sold 30,000 shares of its common stock
(1,500 shares as adjusted for the reverse stock split effected October 4, 1996)
upon exercise of an option with an exercise price of $.07 ($1.40 as adjusted for
the reverse stock split effected October 4, 1996) in a transaction exempt from
the registration requirements of the Securities Act by reason of Section 4(2)
thereof. The Registrant obtained representations with respect to investment
intent from the exercising option holder.

     During August 1996, the registrant issued 49,998 shares of its common stock
(2,500 shares as adjusted for a reverse stock split effected on October 4, 1996)
to an investor in exchange for 50 shares of its 

                                      II-5
<PAGE>
 
Series B Convertible Preferred Stock and all of the dividends thereon. The
transaction was exempt from registration under the Securities Act by reason of
Section 3(a)(9) thereof as a transaction with an existing security holder.

     During October 1996, the Registrant issued 80,000 shares of its common
stock at $5.00 per share to eight accredited investors in a transaction exempt
from the registration requirements of the Securities Act pursuant to Regulation
D promulgated thereunder.

     During February 1997, the Registrant sold 500,000 shares of its common
stock to an accredited investor for $1.00 per share.  The transaction was exempt
from registration under the Securities Act by reason of Regulation D promulgated
thereunder.

     During April 1997, the Registrant sold 500 shares of its 1997 Series A
Preferred Stock to an accredited investor for $1,000 per share. The transaction
was exempt from registration under the Securities Act by reason of Regulation D
promulgated thereunder.

     During May 1997, the Registrant sold 250 shares of its 1997 Series A
Preferred Stock to an accredited investor for $1,000 per share. The transaction
was exempt from registration under the Securities Act by reason of Regulation D
promulgated thereunder.

     During July 1997, the Registrant issued 30,000 shares upon the partial
exercise of an option with an exercise price of $1.00 per share.  The
transaction was exempt from registration under the Securities Act by reason of
Section 4(2) thereof and the Registrant obtained representations with respect to
investment intent from the exercising option holder.

     During September 1998, the Registrant sold $548,352 principal amount of its
convertible debentures to an accredited investor at their face value. The
transaction was exempt from registration under the Securities Act by reason of
Regulation D promulgated thereunder.
    
     In December 1998, the Registrant sold 1,000,000 shares of its common stock 
to an investor for $250,000, or $.25 per share, which was paid by delivery to 
the Registrant of marketable Swiss securities. The transaction was exempt from 
registration under the Securities Act by reason of Regulation D promulgated 
thereunder.      

                                      II-6
<PAGE>
 
 Item 27.  Exhibits.

 (a)    The following exhibits are submitted herewith:
<TABLE>     
<S>         <C> 
 3.1        Certificate of Incorporation of Registrant(i)
 3.2        By-laws of Registrant(i)
 3.3        Agreement and Plan of Merger between the Registrant and Vitafort International Corporation, a California corporation(i)
 3.4        Certificate of Designation - Series A Preferred Stock(v)
 3.5        Certificate of Designation - Series B Preferred Stock(v)
 3.6        Certificate of Amendment to the Certificate of Incorporation, November 1991(v)
 3.7        Certificate of Designation - Series C Preferred Stock(v)
 3.8        Certificate of Amendment to the Certificate of Incorporation, filed February 8, 1994 (vi)
 3.9        Certificate of Designation - Series D Preferred Stock(vi)
 3.10       Certificate of Amendment to the Registrant's Certificate of Incorporation, filed November, 1995. Incorporated by 
            reference to Exhibit 4.10 filed with the Registrant's Registration Statement on Form S-8 filed January 25, 1996 File 
            Number 33-300435 (the "January 1996 S-8").
 3.11       Certificate of Elimination - Series A Preferred Stock. Incorporated by reference to Exhibit 4.24 to the Registrant's
            Registration Statement on Form S-8 Filed May 22, 1996 File Number 333-04271 (the "May 1996 S-8").
 3.12       Certificate of Elimination - Series D Preferred Stock.  Incorporated by reference to Exhibit 4.25 to the May 1996 S-8.
 3.13       Certificate of Amendment to the Registrant's Certificate of Incorporation, filed October 4, 1996. Incorporated by
            reference to Exhibit 4.29 to the Registrant's Registration Statement on Form S-8 Filed December 12, 1996, File Number
            333-17763 (the "December 1996 S-8").
 3.14       Amended Certificate of Designation of the Registrant's 1997 Series A Preferred Stock filed May 1997 (ix)
 3.15       Amended Certificate of Designation of the Registrant's 1997 Series A Preferred Stock filed March 1998 (xii)
 3.16       Amended Certificate of Designation of the Registrant's 1997 Series A Preferred Stock filed October 1998 (xiii)
 3.17       Convertible Debenture dated August 1998 (xiii)
 4.1        Specimen Stock Certificate.  Incorporated by reference to Exhibit 4.1 Filed with the Registrant's Annual Report on Form
            10K-SB for the Year ended December 31, 1996 (the "1996 10K-SB") 
 4.2        Specimen Redeemable Common Stock Purchase Warrant(i)
 4.3        Form of Warrant Agreement(i)
 4.4        Proposed form of Underwriters Warrant Agreement(i)
 4.5
 4.6        Warrant Extension Agreement, December 18, 1992(v)
 4.7        Warrant Extension Agreement, December 18, 1994(vi)
 4.8        Warrant Extension Agreement, January 18, 1995(vi)
 4.9        Warrant Extension Agreement, April 3, 1995(vi)
 4.10       Warrant Extension Agreement, May 3, 1995.  Incorporated by reference to Exhibit 4.18 to the January 1996 S-8.
 4.11       Warrant Extension Agreement, June 15, 1995.  Incorporated by reference to Exhibit 4.19 to the January 1996 S-8.
 4.12       Warrant Extension Agreement, July 17, 1995.  Incorporated by reference to Exhibit 4.20 to the January 1996 S-8.
 4.13       Warrant Extension Agreement, August 16, 1995. Incorporated by reference to Exhibit 4.21 to the January 1996 S-8.
 4.14       Warrant Extension Agreement, December 31, 1995.  Incorporated by reference to Exhibit 4.21 to the January 1996 S-8.
 4.15       Warrant Extension Agreement, April 30, 1996.  Incorporated by reference to Exhibit 4.23 to the May 1996 S-8.
</TABLE>      
 

                                      II-7
<PAGE>
 
<TABLE>     
<C>        <S> 
 4.16       Warrant Extension Agreement, July 31, 1996.  Incorporated by reference to Exhibit  4.26 to the December 1996 S-8.
 4.17       Warrant Extension Agreement, September 30, 1996.  Incorporated by reference to Exhibit  4.27 to the December 1996 S-8.
 4.18       Warrant Extension Agreement, November 11, 1996.  Incorporated by reference to Exhibit  4.28 to the December 1996 S-8.
 4.19       Warrant Extension Agreement, April 15, 1997.  Incorporated by reference to Exhibit 4.19 to the 1996 10K-SB.
 4.20       Warrant Extension Agreement, October 31, 1997.(x)
 5.1        Opinion of Frank J. Hariton, Esq. (filed herewith)
 10.1       Loan Agreement, dated August 19, 1988, between the Registrant and Bishop Capital, L.P. and promissory note in the
            principal amount of $150,000(i)
 10.2       License Agreement, dated April 25, 1986, between the Registrant and Crystal Geyser Water Registrant and amendment, dated
            January 7, 1988(i)
 10.3       Demand Promissory Note, dated July 10, 1987, from Registrant to Joseph R. Daly in the principal amount of $300,000 
            and Modification, dated October 11, 1989(i)
 10.4       License Agreement, dated as of October 9, 1987, between the Registrant and Good Health Beverage, Inc. and amendment,
            dated November 23, 1988(i)
 10.5       Product Development Agreement, dated as of January 21, 1988, between the Registrant and International Multifoods,
            Inc.(i)
 10.6       Beverage Agreement, dated as of October 31, 1988, between  the Registrant and PowerBurst Corporation(i)
 10.7       Amended and Restated Agreement, dated August 2, 1989, between the Registrant and Vitafort Far East Co., Ltd.(i)
 10.8       Agreement, dated August 11, 1989, between Barry Saltzman, MD. and Yoshio Tanaka(i)
 10.9       Lease, dated June 13, 1988, between Registrant and Shelterpoint Equities, Ltd. for offices at 591 Redwood Highway, Mill
            Valley, California(i)
 10.10      Agreement, dated July 25, 1989, between Nutrifish Corporation and Mt. Lassen Trout Farms(i)
 10.11      Salmon Rondelles Joint Development and Marketing Agreement, dated as of September 18, 1989, between Nutrifish
            Corporation and Norwegian Seafoods, Inc.(i)
 10.12      Whole Salmon Joint Development and Marketing Agreement, dated as of
            September 26, 1989, between Nutrifish Corporation and Norwegian Seafoods, Inc.(i)
 10.13      Employment Agreement, dated September 13, between the Registrant and Barry K. Saltzman(i)
 10.14      Employment Agreement, dated September 13, between the Registrant and Jeffrey Lewenthal(i)
 10.15      The Registrant's 1989 Stock Option Plan(i)
 10.16      Stock Option Agreement, dated as of July 17, 1989 between the Registrant and Jeffrey Lewenthal(i)
 10.17      Secrecy Agreement, dated as of May 2, 1986, between the Registrant and Hoffman-LaRoche, Inc.(i)
 10.18      Joint Venture Agreement, dated September 29, 1989, between the Registrant and Agrolife Technologies, Inc.(i)
 10.19      Consulting Agreement, dated September 13, 1989, between the Registrant and Randall S. Reis(i)
 10.20      Loan Agreement, dated June 15, 1989, between Union Bank and Joseph R. Daly(i)
 10.21      Form of Employee Confidentiality Agreement.(ii)
 10.23      Form of Escrow Agreement by and among the Registrant, Gilford Securities Corp., and certain stockholders of
            Registrant(i)
 10.24      Promissory Note, made November 21, 1989, by Nutrifish Corporation and payable to Joseph R. Daly(i)
 10.25      Right of First Refusal Agreement, dated November 21, 1989, between Nutrifish Corporation and Joseph R. Daly(i)
</TABLE>      
 

                                      II-8
<PAGE>
 
<TABLE> 
<C>       <S> 
10.26      Production License Agreement for Nutrifish Norwegian Salmon, dated February 2, 1990, between Nutrifish Corporation and
           Norwegian Seafoods, Inc.(ii)
10.27      Test Market Agreement, dated December 19, 1989, between International Multifoods Corporation and the Registrant.(ii)
10.28      Amendment, dated as of December 19, 1989, to the Product Development Agreement between International Multifoods
           Corporation and the Registrant.(ii)
10.29      Consulting Agreement, dated February 21, 1990, between the Registrant and Joseph R. Daly.(ii)
10.30      License Agreement between the Registrant and Nulaid Foods, Inc., dated April 30, 1990.(ii)
10.31      License Agreement between the Registrant and Vitafort Latin America, dated July 30, 1990.(ii)
10.32      Termination Agreement between the Registrant and Jeffrey D. Lewenthal, dated September 12, 1990.(ii)
10.33      Settlement Agreement and Full Release between Nicholas J. Caputo and Registrant, dated October 4, 1990.(ii)
10.34      Employment Agreement between the Registrant and Stephen D. Clow, dated December 1, 1990.(ii)
10.35      Employment Agreement between the Registrant and Frank A. Corsini, dated January 2, 1991.(ii)
10.36      Stock Option Agreement between the Registrant and Stephen D. Clow, dated January 2, 1991.(ii)
10.37      Stock Option Agreement between the Registrant and Frank A. Corsini, dated January 2, 1991.(ii)
10.38      Letter Agreement, dated February 1, 1991, amending Consulting Agreement between the Registrant and Joseph R. Daly.(ii)
10.39      Letter Agreement, dated March 12, 1991, between the Registrant and Joseph R. Daly regarding debt reorganization.(ii)
10.40      Consulting Agreement between Norman Kretchmer, MD., Ph.D., and the Registrant, dated December 20, 1988.(ii)
10.41      Settlement Agreement between the Registrant and PowerBurst Corporation, dated September 23, 1991.(ii)
10.42      Subscription Agreement between the Registrant and Societe Anonyme Financier Industrielle et Garantie, dated November 1,
           1991. Incorporated by reference to Exhibit 1 to the Registrant's Report on Form 8-K dated November 1, 1991.
10.43      Exclusive Distribution Agreement between Registrant and Chicago Fish House, dated June 13, 1991.(ii)
10.44      Larry Lucas Settlement Agreement, dated March 25, 1993.(v)
10.45      Frank Corsini, Separation Agreement, dated May 18, 1993.(v)
10.46      Agreement dated October 5, 1993 between the Registrant and Second Nature Technologies, Inc.(iii)
10.47      Food and Beverage Technology Agreement(iii)
10.48      Asset Purchase and Sale Agreement, dated as of June 7, 1993 by and among Crystal Clear Farms, Inc., a Maine corporation,
           the Registrant and Salmon Distribution Subsidiary, Inc. a Maine corporation which was formerly known as Crystal Clear
           Farms, Inc.(iv)
10.49      Temporary Operating Agreement dated June 7, 1993 by and among Samuel L. Thompson & Associates, Inc., a Maine corporation,
           the Registrant and Crystal Clear Farms, Inc. a Maine corporation (now known as Salmon distribution Subsidiary, Inc.)(iv)
10.50      Non-Competition Agreement dated July 27, 1993 by and between the Registrant and Crystal clear farms, Inc., a Maine
           corporation.(iv)
10.51      Employment Agreement dated as of November 29, 1993, between the Registrant and Steven Westlund. Incorporated by reference
           to exhibit 99.01 to Form S-8 filed by the Registrant on March 4, 1994 (the "1994 S-8").
10.52      Stock Option Agreement dated as of November 29, 1993 between the Registrant and Steven Westlund. Incorporated by
           reference to exhibit 99.02 to the 1994 S-8.
</TABLE> 

                                      II-9
<PAGE>
 
<TABLE> 
<C>       <S> 
10.53      Stock Option Agreement dated as of September 15, 1993 between the Registrant and Steven Westlund. Incorporated by
           reference to exhibit 99.03 to 1994 S-8.
10.54      Employment Agreement dated as of November 29, 1993 between the Registrant and Peter Benz. Incorporated by reference to
           exhibit 99.04 to 1994 S-8.
10.55      Stock Option Agreement dated as of November 29, 1993 between the Registrant and Peter Benz. Incorporated by reference to
           exhibit 99.05 to 1994 S-8.
10.56      Employment Agreement dated as of November 29, 1993 between the Registrant and Mark Beychok. Incorporated by reference to
           exhibit 99.06 to the 1994 S-8.
10.57      Stock Option Agreement dated as of November 29, 1993 between the Registrant and Mark Beychok. Incorporated by reference
           to exhibit 99.07 to the 1994 S-8.
10.58      Stock Option Agreement dated as of September 15, 1993 between the Registrant and Mark Beychok. Incorporated by reference
           to exhibit 99.08 to the 1994 S-8.
10.59      Consulting Agreement dated as of November 29, 1993 between the Registrant and Herman Jacobs. Incorporated by reference to
           exhibit 99.09 to the 1994 S-8.
10.60      Stock Option Agreement dated as of November 29, 1993 between the Registrant and Herman Jacobs. Incorporated by reference
           to exhibit 99.10 to the 1994 S-8.
10.61      Vitafort International Corporation 90 Day Operating Plan. Incorporated by reference to exhibit 99.21 to the 1994 S-8.
10.62      Stock Option Agreement, dated September 15, 1993, between the Registrant and Stanley J. Pasarell. Incorporated by
           reference to exhibit 99.22 to the 1994 S-8.
10.63      Separation and Release Agreement, dated as of December 1, 1994, between the Registrant and Peter Benz.(vi)
10.64      Letter Agreement, dated September 14, 1995, between the Registrant and Peter T. Benz. Incorporated by reference to the
           like numbered exhibit to the Registrant's Form 10-KSB for the year ended December 31, 1995.
10.65      Consulting Agreement and Mutual Release, dated as of March 1, 1995, between the Registrant and Steven R. Westlund.
           Incorporated by reference to the like numbered exhibit to the Registrant's Form 10-KSB for the year ended December 31,
           1995.
10.66      Letter Agreement, dated November 30, 1995, between the Registrant and Steven Westlund. Incorporated by reference to the
           like numbered exhibit to the Registrant's Form 10-KSB for the year ended December 31, 1995.
10.67      The Vitafort International Corporation 1995 Stock Option Plan. Incorporated by reference to exhibit 99.01 to the January
           1996 S-8.
10.68      Form of Option granted to directors under The Vitafort International Corporation 1995 Stock Option Plan and schedule of
           grants to directors. Incorporated by reference to exhibit 99.02 to the January 1996 S-8.
10.69      Employee Option granted to Mark Beychok under The Vitafort International Corporation 1995 Stock Option Plan. Incorporated
           by reference to exhibit 99.03 to the January 1996 S-8.
10.70      Amendment, dated December 16, 1995, to the Employment Agreement between the Registrant and Mark Beychok.  Incorporated by
           reference to exhibit 99.10 to the January 1996  S-8.
10.71      Option Agreement, dated December 16, 1995, between the Registrant and Mark Beychok. Incorporated by reference to exhibit
           99.11 to the January 1996 S-8.
10.72      Conversion Agreement, dated as of December 30, 1995, between the Registrant and Mark Beychok. Incorporated by reference
           to exhibit 99.20 to the January 1996 S-8.
10.73      Class A Option Agreement, dated as of December 30, 1995, between the Registrant and Mark Beychok. Incorporated by
           reference to exhibit 99.21 to the January 1996 S-8.
10.74      Class B Option Agreement, dated as of December 30, 1995, between the Registrant and Mark Beychok.  Incorporated by 
           reference to exhibit 99.22 to the January 1996 S-8.
10.75      Conversion Agreement, dated as of March 26, 1996, between the Registrant and John Coppolino. Incorporated by reference to
           Exhibit 9.18 to the May 1996 S-8.
10.76      Class A Option Agreement, dated as of March 26, 1996, between the Registrant and John Coppolino. Incorporated by
           reference to Exhibit 9.19 to the May 1996 S-8.
</TABLE> 

                                     II-10
<PAGE>
 
<TABLE>     
<C>       <S> 
10.77      Class B Option Agreement, dated as of March 26, 1996, between the Registrant and John Coppolino. Incorporated by
           reference to Exhibit 9.20 to the May 1996 S-8.
10.78      Employment Agreement, between the Registrant and John Coppolino. Incorporated by reference to Exhibit 10.78 to the 1996
           Form 10-KSB.
10.79      Foreclosure Purchase Agreement related to the Acquisition of assets of Auburn Farms, Inc. Incorporated by reference to
           Exhibit 1 to the Registrant's Form 8-K, dated May 2, 1996.
10.80      Loan and Security Agreement, dated August 15, 1996, between the Registrant and Coast Business Credit, a division of
           Southern Pacific Thrift & Loan Association. Incorporated by reference to Exhibit 1 to the Registrant's Form 8-K, dated
           August 15, 19 96.
10.81      Agreement, dated as of July 10, 1996, between the Registrant and Second Nature Technologies, Inc. Incorporated by
           reference to Exhibit 10.81 to the 1996 Form 10-KSB.
10.82      Employment Agreement dated June 16, 1997 between Jack Spencer and the Registrant. Incorporated by reference to Exhibit
           10.12 of the Registrant's Form SB-2 filed July 23,1997
10.83      Agreement, dated April 1997, between the Registrant and ATCOLP Investment Partners, a California Limited Partnership.
           Incorporated by reference to the Registrant's Form SB-2 filed July 23, 1997
10.84      Employment Agreement dated September 1997 between the Registrant and Mark Beychok. (x)
10.85      Employment Agreement dated September 1997 between the Registrant and John Coppolino.(x)
10.86      Subscription Agreement with Global International Sourcing, Inc., a Nevada corporation (xii)
16.2       Letter on change in certifying accountant. (xi)
22.        Subsidiaries of the Registrant: Global International Sourcing, Inc.(xii)
23.1       Consent of BDO Seidman, LLP (filed herewith)
23.2       Consent of Frank J. Hariton, Esq. (included in Exhibit 5.1)
</TABLE>      

(i)    Incorporated by reference to the same numbered exhibit to the
       Registrant's Registration Statement on Form S-18, file number 33-31883.
(ii)   Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1990 and 1989 Form 10-K's.
(iii)  Incorporated by reference to exhibits 1 & 2 to the Registrant's September
       30, 1993 Form 10-QSB.
(iv)   Incorporated by reference to exhibits 1 through 4 to the Registrant's
       August 7, 1993 Form 8-K.
(v)    Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1993 Form 10-KSB.
(vi)   Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1994 Form 10-KSB.
(vii)  Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1995 Form 10-KSB.
(viii) Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1996 Form 10-KSB.
(ix)   Incorporated by reference to the same numbered exhibit to the
       Registrant's December 31, 1997 Form 10-KSB.
(x)    Incorporated by reference to the same numbered exhibit to the
       Registrant's January 14, 1998 Form SB-2/A.
(xi)   Incorporated by reference to the same numbered exhibit to the
       Registrant's June 24, 1998 Form SB-2/A.
(xii)  Incorporated by reference to the same numbered exhibit to the
       Registrant's August 14, 1998 Form SB-2/A.
    
(xiii) Incorporated by reference to the same numbered exhibit to the
       Registrant's November 12, 1998 Form SB-2.      

                                     II-11
<PAGE>
 
Item 29.  Undertakings.

A.   Rule 415 Undertakings.

     The undersigned Registrant hereby undertakes:

     (1)  To file, during any period in which offers or sales are being made, a
          post-effective amendment to this Registration Statement:
          (i) To include any prospectus required by Section 10(a)(3) of the
          Securities Act of 1933;
          (ii) To reflect in the prospectus any facts or events arising after
          the effective date of the Registration Statement or the most recent
          post-effective amendment thereof which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the Registration Statement;
          (iii) To include any material information with respect to the plan of
          distribution not previously disclosed in the Registration Statement or
          any material change to such information in the Registration Statement;
          provided, however, that paragraphs (1)(i) and (1)(ii) do not apply if
          the registration statement is on Form S-3, Form S-8, and the
          information required to be included in a post-effective amendment by
          those paragraphs is contained in periodic reports filed by the Company
          pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
          that are incorporated by reference in the registration statement.
     (2)  That, for the purpose of determining any liability under the
          Securities Act of 1933, each such post-effective amendment shall be
          deemed to be a new registration statement relating to the securities
          herein, and the offering of such securities at that time shall be
          deemed to be the initial bona fide offering thereof; and
     (3)  To remove from registration by means of a post-effective amendment any
          of the securities being registered which remain unsold at the
          termination of the offering.

B.   INDEMNIFICATION UNDERTAKINGS.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the provisions described in Item 15 above, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.  In the event that a claim for
indemnification against such liabilities (other than the payment by the
Registrant of expenses incurred or paid by a director, officer, or controlling
person of the Registrant in the successful defense of any action, suit or
proceeding) is asserted against the Registrant by such director, officer or
controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.

                                     II-12
<PAGE>
 
                                   SIGNATURES
    
     In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned in the City of Los
Angeles, State of California on February 11, 1999.      

                              VITAFORT INTERNATIONAL CORPORATION


                              By:   /s/ Mark Beychok
                                 --------------------------------
                                    Mark Beychok, President

                                     II-13
<PAGE>
 
                               POWER OF ATTORNEY

    
          KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints Mark Beychok his true and lawful 
attorney-in-fact and agent, with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
or all amendments (including post-effective amendments) to this Registration
Statement, and to file the same, with all exhibits thereto, and other documents
in connection therewith, with the Securities and Exchange Commission, granting
unto said attorneys-in-fact and agents, and each of them, full power and
authority to do and perform each and every act and thing requisite and necessary
to be done in and about the premises, as fully to all intents and purposes as he
might or could do in person, hereby ratifying and confirming all that said
attorneys-in-fact and agents or any of them or their substitutes may lawfully do
or cause to be done by virtue hereof.     

          Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated:

<TABLE>     
<C>                            <S>                         <C> 
                               Director, Chief Executive
                               Officer and President
   /s/ Mark Beychok            (Principal Executive         February 11, 1999
- -------------------------      Accounting and Financial
 Mark Beychok                  Officer)


   /s/ Benjamin Tabatchnick    Director                     February 11, 1999
- ---------------------------                                    
 Benjamin Tabatchnick


  /s/ Paul G. Cowen            Director                     February 11, 1999
- ---------------------------                                             
 Paul G. Cowen
</TABLE>      

                                     II-14

<PAGE>
 
                       [LETTERHEAD OF FRANK J. HARITON]

                                         February 10, 1999

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

Re:  Vitafort International Corporation (the "Company")
     Registration Statement on Form SB-2 Number 333-65273 relating to an
     aggregate of 7,041,500 shares (the "Shares") of the Company's Common Stock,
     par value $.0001 per share

Gentlemen:

     I have been requested by the Company, a Delaware corporation, to furnish
you with my opinion as to the matters hereinafter set forth in connection with
the above captioned Registration Statement (the "Registration Statement")
covering the 7,091,500 Shares.  All of the 7,041,500 Shares will be offered by
the Selling Shareholders who acquired the shares under various agreements or
will be acquired by the Selling Shareholders upon the exercise of options or
warrants.

     In connection with this opinion, I have examined the Registration Statement
(as amended through the date hereof), the Certificate of Incorporation and By-
Laws of the Company, each as amended to date, copies of the records of corporate
proceedings of the Company, and copies of such other agreements, instruments and
documents as I have deemed necessary to enable me to render the opinion
hereinafter expressed.

     Based upon and subject to the foregoing, I am of the opinion that all of
the 7,091,500 Shares, when sold in the manner described in the Registration
Statement, will be legally issued fully paid and non-assessable.

     I render no opinion as to the laws of any jurisdiction other than the
internal laws of the State of New York, the internal corporate laws of the State
of Delaware. I hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the reference to my name under the caption "Legal
Opinions" in the prospectus included in the Registration Statement.

                                         Very truly yours,

                                         /s/ Frank J. Hariton

                                         Frank J. Hariton

<PAGE>
 
                                                                    EXHIBIT 23.1

              Consent of Independent Certified Public Accountants
              ---------------------------------------------------


Vitafort International Corporation
Los Angeles, California

We hereby consent to the use in the Prospectus constituting a part of the 
Registration Statement on Form SB-2/A2 of our report dated March 30, 1998, 
relating to the audit of the consolidated financial statements of Vitafort 
International Corporation for the year ended December 31, 1997, which are 
contained in that Prospectus. Our report contains an explanatory paragraph 
regarding the Company's ability to continue as a going concern.

We consent to the reference to us under the caption "Experts" in the Prospectus.


                                      BDO Seidman, LLP

                                      /s/ BDO Seidman, LLP


Los Angeles, California
February 11, 1999


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