DBS INDUSTRIES INC
424B1, 1998-12-07
TELEGRAPH & OTHER MESSAGE COMMUNICATIONS
Previous: PRINCETON DENTAL MANAGEMENT CORP, SC 13D/A, 1998-12-07
Next: HARRAHS ENTERTAINMENT INC, 8-K, 1998-12-07






                                               Filed Pursuant to Rule 424(b)(1)
                                                             File No. 333-63513



                              DBS INDUSTRIES, INC.

                                  COMMON STOCK

                        WARRANTS TO PURCHASE COMMON STOCK
                                ----------------




     Certain  stockholders  of DBS  Industries,  Inc.  ("DBSI" or the "Company")
("Selling  Stockholders")  are hereby offering up to 6,832,849  shares of Common
Stock in  connection  with (i) the resale of shares of Common  Stock held by the
Selling Stockholders,  and (ii) the resale of shares of Common Stock held by the
Selling Stockholders  assuming the exercise of certain outstanding  Warrants. In
addition,  the Company is  registering  Warrants held by certain  warrantholders
("Selling  Warrantholders")  to purchase up to 1,250,000 shares of Common Stock.
See "The Offering," "Selling Stockholders and Warrantholders."

     The  Company's  Common Stock is traded in the  over-the-counter  market and
quoted on the OTC Bulletin Board under the symbol "DBSS." On November 30,  1998,
the average of the high and low  quotation  for one share of Common Stock of the
Company was $1.94, as reported on the OTC Bulletin Board.

     The  Company  will not receive  any  proceeds  from the resale of shares of
Common  Stock by the  Selling  Stockholders  or the  resale of  Warrants  by the
Selling  Warrantholders.  Expenses of the offering  will be paid by the Company.
The Warrants are not quoted or traded on any exchange or quotation system.

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


AN INVESTMENT IN THE COMMON STOCK OR WARRANTS  INVOLVES  SIGNIFICANT  RISKS. SEE
"RISK FACTORS"  COMMENCING ON PAGE 5 FOR CERTAIN  CONSIDERATIONS  RELEVANT TO AN
INVESTMENT IN THE COMMON STOCK OR WARRANTS.

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 November 30, 1998.



<PAGE>2



                                TABLE OF CONTENTS



PROSPECTUS SUMMARY...........................................................2

RISK FACTORS.................................................................5

THE OFFERING.................................................................15

USE OF PROCEEDS..............................................................15

PRICE RANGE OF COMMON STOCK..................................................16

DIVIDEND POLICY..............................................................16

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS................................17

BUSINESS.....................................................................22

MANAGEMENT...................................................................31

PRINCIPAL STOCKHOLDERS.......................................................39

PLAN OF DISTRIBUTION.........................................................40

SELLING STOCKHOLDERS AND WARRANTHOLDERS......................................42

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............................44

DESCRIPTION OF CAPITAL STOCK.................................................45

CERTIFICATE OF INCORPORATION.................................................46

LEGAL PROCEEDINGS............................................................46

LEGAL MATTERS................................................................47

EXPERTS .....................................................................47

AVAILABLE INFORMATION........................................................47


<PAGE>3



                               PROSPECTUS SUMMARY


        This Prospectus  contains forward looking  statements that involve risks
and  uncertainties.  The Company's  actual results could differ  materially from
those  anticipated  in those  forward-looking  statements as a result of certain
factors,  including  those set forth under "Risk  Factors" and elsewhere in this
Prospectus.  The  following  summary is  qualified  in its  entirety by the more
detailed  information and the Company's  Consolidated  Financial  Statements and
notes  thereto,  appearing  elsewhere  in this  Prospectus.  Except as otherwise
specifically  noted herein,  all references to "DBSI" or the "Company"  refer to
DBS  Industries,  Inc., a Delaware  corporation,  and its  subsidiaries,  Global
Energy Metering Service, Inc. ("GEMS"),  Newstar Limited ("Newstar") and its 20%
interest in E-SAT, Corporation ("E-SAT").


The Company

        DBS Industries, Inc. ("DBSI" or the "Company"), through its 20% interest
in E-SAT,  proposes  to  construct,  launch,  and  operate a system  (the "E-SAT
System")  utilizing  six  non-voice,  non-geostationary  mobile  ("Little  LEO")
satellites to provide a two-way,  low-cost data messaging services worldwide. E-
SAT intends to launch Little LEO satellites to orbit the earth at an altitude of
approximately  550 miles,  and with the  Company's  technology,  are  capable of
collecting  and  transmitting  data at regular  intervals  from fixed devices in
hard-to-access  locations  and  at  a  cost  substantially  less  than  manually
retrieving  the  information.  The Company  intends to  initially  provide  data
messaging  services  for the  energy  industry  including  the gas and  electric
utility and water  industry,  and other data messaging  services for the vending
machine  and  environmental  monitoring  industries,  worldwide.  Prior to E-SAT
receiving its license to develop,  construct  and operate the E-SAT System,  the
Company,  through its subsidiary GEMS, was (i) developing  hardware and software
for  data  collection  and   transmission;   (ii)  conducting   proof-of-concept
demonstrations with several utility companies to determine the effectiveness and
accuracy  of Little LEO  satellites  to  collect  and  transmit  data from fixed
devices such as meters;  and (iii)  evaluating  rocket and satellite  vendors in
anticipation of the license.

        On  March  31,  1998,  the  Federal  Communications  Commission  ("FCC")
approved  E-SAT's  application  for a Little LEO  satellite  license.  Under the
license,  E-SAT is authorized to launch and operate six Little LEO satellites to
provide a two-way, low-cost messaging service in the U.S. in the 148-148.905 MHz
frequency band for service and feeder  uplinks,  and the  137.0725-137.9725  MHz
frequency band for service and feeder downlinks utilizing code division multiple
access ("CDMA") direct sequence spread spectrum ("CDMA/DSSS") technology.

        Pursuant to E-SAT's license,  unless extended by the FCC for good cause,
E-SAT must  commence  construction  of the first two  satellites  by March 1999,
complete  construction by March 2002 and launch by September 2002. The remaining
four satellites must commence  construction by March 2001, complete construction
by March 2004 and launch by March 2004.  See "Risk Factors - Regulatory  Risks."
E-SAT intends to utilize six Little LEO  satellites  located  approximately  550
miles above earth in near polar  orbits of a 99 degree  inclination  angle.  The
E-SAT System will initially  consist of a constellation of three satellites in a
single orbit.  Later, an additional set of three  satellites  shall be launched.
The latter  three  satellites  shall be placed in a second near polar orbit from
the initial  three  satellites.  The E-SAT System will  provide  coverage of the
world and will enable each  satellite  to see a given spot on the earth  several
times during a twenty-four hour period.

        The Company believes that its two-way,  low cost data messaging services
will reduce costs for customers by providing a more efficient  retrieval of data
because the E-SAT System (i) has a proposed lower  infrastructure  cost and (ii)
transmits data using CDMA/DSSS  technology  which provides greater capacity than
channelized systems and allows  transmissions within the background noise in the
radio


<PAGE>4



frequency  environment.  See  "Business."  In  addition,  the E-SAT  System will
provide a means of safely  transmitting  data which is superior to other methods
currently available.  The Company's goal is to lead the low-cost, data messaging
service market using Little LEO satellites to enable  businesses to economically
gather data from fixed devices located in remote and hard-to-access locations.

        E-SAT is owned 20% by the  Company  and 80% by  EchoStar  Communications
Corp  ("EchoStar").  The Company has  devoted a  substantial  amount of time and
money developing a two-way,  low cost data messaging  services  utilizing Little
LEO satellites.  The Company and EchoStar have held numerous discussions whereby
the Company would acquire a majority  interest in E-SAT,  or an affiliate of the
Company  would  lease  a part of or all of  E-SAT's  transmission  capacity.  No
assurance,  however,  can be given  that the  Company  will be able to acquire a
majority  interest  in E-SAT  or  enter  into a lease  arrangement  with  E-SAT.
Further, any proposed acquisition of a majority interest in E-SAT by the Company
will be subject to FCC  approval.  See "Risk  Factors -  Minority  Ownership  in
E-SAT, Inc."

        The  Company  is  located at 100  Shoreline  Highway,  Suite 190 A, Mill
Valley, California, and its phone number is 415-380-8055.

Summary Of Risk Factors

        An  investment  in the  Company's  Common  Stock and  Warrants  involves
certain risks which should be carefully considered and evaluated,  including but
not limited to, the Company's  minority  interest in E- SAT, the Company being a
development   stage  company,   the  need  for  additional   capital,   and  the
technological  risks in  developing a data  messaging  service  using Little LEO
satellites.  For a discussion of considerations relevant to an investment in the
Common Stock and Warrants, see "Risk Factors."

The Offering

        The Selling  Stockholders  are  registering  for resale shares of Common
Stock  held by such  stockholders  and the  resale of  shares  of  Common  Stock
assuming  the  exercise  of  outstanding  Warrants.  In  addition,  the  Selling
Warrantholders  are  registering  for resale Warrants to acquire up to 1,250,000
shares of Common Stock. The Selling Stockholders and the Selling  Warrantholders
acquired  their  shares or Warrants  in private  placements.  The  Company  will
receive no proceeds from the sale of Common Stock by the Selling Stockholders or
from the sale of Warrants by the Selling Warrantholders.

<PAGE>5

Summary Consolidated Financial Data

        The unaudited summary consolidated financial data presented below should
be read in  conjunction  with  the more  detailed  financial  statements  of the
Company and notes thereto which are included  elsewhere in this Prospectus along
with the section  entitled  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations."

<TABLE>
<CAPTION>



                             For the nine    For the nine    For the year    For the year    April 25, 1990
                             months ended    months ended        ended           ended       (Inception) to
                            September 30,   September 30,    December 31,    December 31,    September 30,
                                 1998            1997            1997            1996            1998
<S>                         <C>             <C>             <C>             <C>             <C>           
Revenue                        $         -    $          -     $         -    $     11,420   $     161,420

Loss from operations             1,884,841       1,373,055       1,682,277       3,323,765     (10,483,560)

Net Income (Loss)               (2,201,902)      3,487,473       3,068,917      (3,752,583)     (6,041,031)

Income (Loss) per Share(1)          (0.35)             .53             .49            (.65)              -

Working Capital                  3,300,170         190,851        (411,185)     (6,130,815)              -

Total Assets                     5,316,558       2,095,978       1,785,543       4,629,177               -

Stockholders' Equity (Deficit) $ 4,177,044    $  1,270,962     $   872,039    $ (2,273,169)              -

</TABLE>


(1)  Adjusted to reflect a 40 for one reverse stock split effected in February
     1996.


<PAGE>6



                                  RISK FACTORS

        In addition to the other information  presented in this Prospectus,  the
following risk factors should be considered  carefully in evaluating the Company
and its business  before  purchasing the shares of Common Stock offered  hereby.
This  Prospectus  contains  forward-looking  statements  within  the  meaning of
Section 27A of the  Securities Act of 1933, as amended,  ("Securities  Act") and
Section 21E of the  Securities  Exchange  Act of 1934,  as  amended,  ("Exchange
Act").  The  Company's  actual  results may differ  materially  from the results
discussed in the forward-looking statements and involve risks and uncertainties.
Factors  that might  cause such a  difference  include,  but are not limited to,
those  discussed in "Risk Factors" and  "Management's  Discussion and Analysis,"
and elsewhere in this Prospectus.

Minority Ownership in E-SAT, Inc.

        E-SAT has been  granted a license to  construct,  launch and operate six
Little LEO satellites to provide  two-way,  low-cost data messaging  services in
the U.S.  E-SAT is owned 20% by the Company  and 80% by EchoStar  Communications
Corp.  ("EchoStar").  In E-SAT's application to the FCC for a license to operate
the E-SAT System, EchoStar represented that it has the financial ability to meet
the estimated cost of construction, launch and first year operation of the first
two satellites of the E-SAT System. Although the Company has only a 20% interest
in  E-SAT,  the  Company  has  spent a  substantial  amount  of time  and  money
evaluating  satellite  and  rocket  manufacturers,  performing  proof-of-concept
demonstrations with utility companies,  and developing hardware and software for
data collection and transmission in anticipation of E-SAT receiving its license.
The Company and EchoStar have held discussions whereby the Company would acquire
a majority  interest in E-SAT, or an affiliate of the Company would lease all or
part of E-SAT's transmission capacity. No assurance,  however, can be given that
the Company will be able to acquire a majority interest in E-SAT or enter into a
lease arrangement with E-SAT. Any proposed acquisition of a majority interest in
E-SAT will be subject to FCC approval.  The Company's percentage of ownership in
E-SAT may be subject to dilution if it cannot meet future  funding  requirements
and no assurances can be given that the Company will have  sufficient  resources
to meet the financial  requirements of E-SAT to maintain its current interest in
E-SAT. In the event that the Company is unable to obtain a majority  interest in
E-SAT, and the E-SAT System is not built, or not built in a timely manner,  such
circumstances will have a material adverse effect on the Company.

Development Stage Company

        The Company is a development  stage company with no commercial  services
or operations and, therefore, does not currently generate any revenues. Although
the Company  previously held interests in companies that had been granted by the
FCC licenses to construct and launch direct broadcast  satellites,  for the past
four years the Company has primarily focused on technology development, pursuing
regulatory  approval for the E-SAT System,  E-SAT System design and development,
contract  discussions with satellite and launch vehicle  contractors,  strategic
planning  regarding  market rights and securing  adequate  financing for working
capital and capital expenditures.  The completion of the E-SAT System design and
the  construction  and  launch  of  the  satellites  will  require   significant
expenditures.   These  expenditures,   combined  with  the  Company's  operating
expenses,  will result in 

<PAGE>7

continued  operating  losses until the E-SAT  System is deployed and  sufficient
revenue-generating services are developed.

        The Company's ability to provide commercial  service in, initially,  the
U.S., and, subject to regulatory approval,  on a worldwide basis and to generate
positive  operating cash flow will depend on its ability to, among other things:
(i) successfully  construct and deploy the E-SAT System in a timely manner; (ii)
develop U.S. and international marketing arrangements permitting distribution of
the data messaging services inside and outside the U.S.; and (iii) construct the
necessary ground infrastructure inside  and outside the U.S. Given the Company's
limited operating history,  there can be  no  assurance  that it will be able to
develop a sufficiently  large customer base to be profitable.

Lack of Revenues and Limited Operations

        The Company and its  subsidiaries  have earned no  substantial  revenues
since their  formation  and have  limited  operating  activity.  In light of the
substantial  costs  involved  to  develop  the E-SAT  System and market its data
messaging services,  the Company does not anticipate  substantial revenues or to
be  profitable  in the near future.  No assurance  can be given that the Company
will ever achieve  profitability.  For the nine months ended September 30, 1998,
and the years ended  December  31, 1997 and 1996,  the Company has  incurred net
(losses) or income of $(2,201,902), $3,068,917, and $(3,752,583),  respectively.
During the year ended  December  31,  1997,  the Company had a net income due to
sales of indirect interests in direct broadcast satellite licenses.

        The Company  does not expect any  revenues  during 1998 or 1999,  and it
expects to incur  substantial and increasing  operating  losses and negative net
cash flows until the E-SAT System is developed,  constructed,  and operated in a
profitable manner.

Need for Future Capital and its Dilutive Effect

        The Company currently estimates that it will require  approximately $115
million in capital  expenditures and development and operating costs through the
full deployment of the E-SAT System for the first five years. Given the risks in
an  undertaking  of this  nature,  there can be no  assurance  that  actual cash
requirements will not exceed the Company's estimates. In particular,  additional
capital  will be required in the event that (i) the  Company  incurs  unexpected
costs in completing the system design or encounters any unexpected  technical or
regulatory difficulties, (ii) the Company incurs delay and additional expense as
the  result of a launch or  satellite  failure,  (iii) the  Company is unable to
enter into marketing  agreements with third parties,  or (iv) the Company incurs
any significant  unanticipated expenses. The Company has little control over any
of these  events,  and the  occurrence  of any of the  above  listed  delays  or
unanticipated  costs could  adversely  affect the Company's  ability to meet its
business plan.

        There can be no assurance  that capital will be available to the Company
for its purposes on terms  acceptable to the Company,  if at all, or on a timely
basis.  A substantial  shortfall in funding will delay or prevent the completion
of the design, construction, deployment or commencement of commercial operations
of the E-SAT System.  If the Company is unable to obtain  additional  financing,
the Company's  current plans will be adversely  affected and its operations will
have to be curtailed, which will have a material adverse effect on the Company's
future success.

<PAGE>8

        Further,  the Company may finance its capital  requirements  through the
issuance of equity  securities or obligations  that may be converted into equity
securities.  The issuance of such equity  securities by the Company is likely to
result  in a  significant  dilution  in the  equity  interests  of  the  current
stockholders.

Technological Risks and Risks of Technological Change

        The design and  construction  of the E-SAT  System are  exposed to risks
associated  with a space-  based  communications  system.  Although  the Company
believes that the E-SAT System is properly designed, its design contains certain
technology  that has not been applied in a commercial  application.  The Company
intends  to  engage  contractors  who  are  experienced  in  the  satellite  and
communications  industry;  however, the Company has no experience in developing,
constructing,  and operating a data  communications  system.  The failure of the
E-SAT System to function as  designed,  or the failure of system  components  to
function  with other  components  or to  specification  could  result in delays,
unanticipated costs, and loss of system performance, thereby rendering the E-SAT
System  unable  to  perform  at  the  quality  and  capacity levels required for
success.

        In addition,  future advances in the  telecommunications  industry could
lead to new technologies,  products or services competitive with the products or
services to be provided by the Company.  Such technological  advances could also
lower  the  costs of other  products  or  services  that  may  compete  with the
Company's products or services,  otherwise resulting in pricing pressures on the
Company's products and services,  and may adversely affect the Company's results
of operations.

Unscheduled Delays

        Delays and associated increases in costs in the construction, launch and
implementation  of the E- SAT  System  could  result  from a variety  of causes,
including:  (i) delays encountered in the construction,  integration and testing
of the E-SAT  System;  (ii) launch  delays or failures;  (iii) delays  caused by
design reviews in the event of a launch vehicle  failure or a loss of satellites
or other events beyond the control of E-SAT;  (iv) further  modification  of the
design of all or a  portion  of the E-SAT  System in the event of,  among  other
things,  technical difficulties or changes in regulatory  requirements;  (v) the
failure of E-SAT to enter  into,  at the times or on the terms  expected  by the
Company, agreements with space craft manufacturers and other technology provides
and with  marketing  providers;  and (vi) the  failure  to  develop  or  acquire
effective  applications for use with the E-SAT System. There can be no assurance
that  the E- SAT  satellites  or the  E-SAT  data  messaging  services  will  be
available  on a timely  basis,  or at all, or that  implementation  of the E-SAT
System will occur.  A  significant  delay in the  completion of the E-SAT System
could  erode the  competitive  position of the Company and could have a material
adverse effect on the Company's  financial  condition and results of operations.
See "Risk Factors - Regulatory Risks."

Launch Risks

        Satellite  launches are subject to  considerable  risks,  including  the
possible  failure of the launch vehicle,  which may result in the loss or damage
to the  satellite or its  deployment  into an incorrect or unusable  orbit.  The
failure of any launch vehicle selected by the Company could result in a delay in

<PAGE>8


the planned launch schedule. There can be no assurance that any of the Company's
satellite  launches  will be  successful.  The Company  believes  such risks are
insurable.

        The demand for launch  services for Little LEO satellites is expected to
increase as recently licensed or proposed  geostationary  and  non-geostationary
satellite systems are built and deployed. While the Company believes there is an
adequate  supply of launch vehicles of the class required by the proposed Little
LEOs,  there can be no assurance  that launch  services will be available in the
required  quantities  or on  economic  terms  acceptable  to  the  Company.  Any
additional  expense associated with launch services or the inability to contract
for  services on a timely basis will  adversely  affect the  Company's  business
operations.  The Company has entered into a launch  reservation  agreement  with
Eurockot Launch Services GmbH ("Eurockot"), a joint venture between Daimler-Benz
Aerospace AG and Khrunichev State Research and Production Space Service, whereby
Eurockot has reserved a launch  opportunity  on the launch vehicle Rockot at the
launch site Plesetzk,  Russia during a specific  period.  It is anticipated that
any launch must be approved by a governmental  agency of the Russian Federation.
No assurance can be given that the Company and Eurockot will enter into a Launch
Services  Agreement  to provide  for a launch  vehicle  for  E-SAT's  Little LEO
satellites or that such launch will be approved by the Russian Federation.

Potential Satellite Malfunction

     A number of factors will affect the useful lives of the E-SAT's  Little LEO
satellites,   including  the  quality  of  construction,  the  expected  gradual
environmental  degradation of solar panels,  the amount of fuel on board and the
durability of component  parts.  Random  failure of satellite  components  could
result in damage to or loss of a satellite. In rare cases, satellites could also
be damaged or destroyed  by  electrostatic  storms,  high levels of radiation or
collisions  with  other  objects  in  space.  Any  premature  loss of  satellite
performance or capacity  could have a material  adverse effect on the efficiency
of the overall system and the operations of the E-SAT System.

Limited Insurance

     The Company  expects to obtain  launch  insurance for each of its satellite
launches. This insurance would, in the event of a launch failure,  provide funds
for the  construction  of a  replacement  satellite and for  replacement  launch
services.  No assurance can be given that in the event of a launch failure, that
any  insurance  proceeds will be sufficient to cover the costs of the launch and
satellite.  Further,  the  Company  will  attempt to  negotiate  with the rocket
manufacturer  to pay for another  launch in the event that the first launch is a
failure.  Notwithstanding  any insurance  the Company may procure,  in the event
there is a covered  loss,  prior to the next  event that would be subject to any
such policy,  the Company will need to satisfy the insurance  underwriters  that
the  technological or other problems  associated with the covered loss have been
addressed.  In addition, the Company may obtain on-orbit insurance,  which would
provide for replacement of failed  satellites  after the placement of satellites
into  commercial  service.  The launch and  on-orbit  insurance  marketplace  is
volatile and there can be no  assurance  that launch or on-orbit  insurance,  or
both,  will be available to the Company,  or if available,  will be available on
terms  acceptable  to the  Company.  The Company  will  continue to evaluate the
insurance  marketplace to determine the level of risk the Company is willing and
able to absorb  internally  versus the amount of risk to be transferred to third
parties.

<PAGE>8


Regulatory Risks

     United States License.  As a U.S.  licensee and a proposed provider of data
messaging  services  in the U.S.,  the E-SAT  System is and will  continue to be
subject to U.S.  regulation.  E-SAT's business may be significantly  affected by
regulatory changes in the U.S. resulting from judicial decisions and/or adoption
of treaties,  laws, regulations or policies, or by changes in the interpretation
or application of existing treaties, laws, regulations or policies.

     In order to maintain the validity of its FCC license,  E-SAT must comply at
all times  with the terms of such FCC  license,  unless  specifically  waived or
modified  by  the  FCC.  These  terms  include,   among  other  things,   system
construction  milestones.  In order to comply with the milestone requirements of
the FCC license, E-SAT must commence construction of the first two satellites by
March 1999 and the remaining  four  satellites by March 2001. At this time,  the
Company is currently negotiating with European space craft manufacturers for the
design,  development  and  construction  of the E-SAT  satellites.  However,  no
contract  has  yet  been  entered  into.  Further,   although  E-SAT  has  every
expectation  of meeting the  milestone  requirements,  there can be no assurance
that these or any other  requirements  and  conditions of the FCC license can be
met by E-SAT. In the event that E-SAT cannot meet these milestone  requirements,
and the FCC does not waive or modify such requirements,  E-SAT will lose its FCC
license.  Such a loss would have an immediate and significant  adverse effect on
the Company's financial position and results of operations. The terms of the FCC
license also require that construction, launch and operation of the E-SAT System
be  accomplished in accordance  with the technical  specifications  set forth in
E-SAT's FCC application, as amended, and consistent with the FCC's rules, unless
specifically waived.  During the process of constructing the E-SAT System, there
may be certain  modifications to the design set forth in E-SAT's FCC application
that may necessitate  regulatory  approval.  There can be no assurance that such
modifications will be approved by the FCC.

        The FCC license will be  effective  for ten years from the date on which
E-SAT  certifies  to the FCC that its initial  satellite  has been  successfully
placed into orbit and that the operations of that satellite conform to the terms
and  conditions of the FCC license.  While the Company  expects it will apply to
renew the FCC License beyond the initial  10-year  license term, and expects the
FCC will grant such  renewal,  there can be no assurance  that,  if applied for,
such a renewal of license would be granted.

        In addition, E-SAT's remote terminal units ("RTU") to be integrated with
the fixed devices must be type accepted  (Part 15) by the FCC.  E-SAT intends to
seek approval of the RTUs under a separate application with the FCC.

        Foreign  Licenses.  Pursuant  to its  license  from  the  FCC,  E-SAT is
authorized to provide data messaging services in the U.S. In addition to the FCC
license, E-SAT will be required to seek certain "landing rights" in each country
in which its RTUs will be located.  There can be no assurance  that the required
regulatory  authorizations  will be obtained in any country in which the Company
proposes to offer its services,  or that such authorizations will be obtained in
a timely manner or in the form  necessary to implement  the  Company's  proposed
operations.  In the event the Company is not  successful  in obtaining a foreign
license in a particular  country,  E-SAT will be unable to offer its services in
such country.  Depending on the number of proposed RTU's to be operating in such

<PAGE>9


country,  the  unavailability  to offer E-SAT's data messaging  services to such
country may materially adversely affect the Company's business plan.

        International  Telecommunications Union Coordination. All communications
satellite systems must be technically  coordinated with other satellite systems,
and in some cases, with terrestrial  communication  systems. The purpose of this
coordination is to ensure,  to the maximum extent feasible,  that  communication
systems will be able to operate without unacceptable radiofrequency interference
from other communication systems. This process,  called satellite  coordination,
takes place  under the  auspices of the  International  Telecommunication  Union
(ITU) and is essentially a first come,  first served  process.  That is, earlier
filings generally  establish some priority over later-filed systems although the
ITU encourages  administrations to cooperate to enable as many satellite systems
as  possible  to be  implemented.  The  process  is  initiated  by the filing of
technical  information  about each  system by the  government  of the country in
which the system is seeking a space segment license.  For E-SAT, that country is
the United  States of  America.  Through the filing of this  information,  other
counties have the opportunity to identify  whether they seek to coordinate their
systems with the newly filed system.  During  coordination,  some systems may be
required to revise their  operating  parameters  or  geographical  coverage.  In
E-SAT's case, two filings cover its system.  One filing was  originally  made at
the request of another  U.S.  system which had certain  transmission  parameters
similar to E-SAT's.  The other filing included the specific  characteristics  of
E-SAT, along with those of the other applicants in the FCC's second round Little
LEO  licensing  proceeding.  The first filing has  progressed in the ITU process
through successful coordination with a number of countries. When coordination is
successfully  completed  with all countries  that  requested  coordination,  the
system  is  "notified"  to the ITU  and is  placed  in the  Master  Register  of
satellite systems. The FCC has advised E-SAT that it may use the earlier filing,
if it chooses,  or may use the later  filing.  E-SAT is working  with the FCC to
complete the necessary  coordination as well as to update both the older and the
newer ITU filings that the filing of modified  characteristics.  While it is not
anticipated  that  the  filing  of  modified   characteristics  will  result  in
additional  technical  coordination beyond those already completed or requested,
there  can be no  assurance  that the  system  will  successfully  complete  the
international  coordination process. However, most countries seek to accommodate
satellite   systems  of  other   countries  and   historically,   virtually  all
coordination are ultimately  successful.  The United States permits its licensed
systems  to  be  implemented  even  when  the  coordination process has not been
completed.

Utility Industry Acceptance

        The Company's  success is largely dependent on whether utility companies
will contract for E- SAT's data messaging  services  utilizing the E-SAT System.
Although E-SAT has other proposed uses of its data messaging  services,  utility
companies,  such as gas, electrical,  water and other utility companies,  remain
the current  focus of the  Company's  marketing  and  development  efforts.  The
Company has  demonstrated the ability of Little LEO satellites to read data from
meters in proof of concept trials with utility companies.  However, no assurance
can be given that  unforeseen  problems  will not  develop  with  respect to the
Company's  technology,  or services,  or that the Company will be  successful in
completing the  development  and commercial  implementation  of automatic  meter
reading  by use of the E-SAT  System.  The  Company  must  complete  a number of
technical  developments and continue to expand and upgrade its capabilities on a
full commercial  basis prior to implementing  automatic meter reading  services.
Utility  companies  typically  go through  numerous  steps  before

<PAGE>10

making  final  decisions.  These  steps,  which can take up to several  years to
complete,  may include the  formation of  committees  to evaluate the  Company's
proposal,  the  review  of  various  technical  aspects,  performance  and  cost
evaluations,  regulatory  reviews and the request for quotes and proposals  from
other vendors.

        Further, the data messaging service such as automatic meter reading is a
relatively new and constantly evolving business.  It is difficult to predict the
future  growth  of the  market  or the  potential  size of the  market.  Utility
companies  are testing  products  from a number of entities  developing  various
communication  technologies.  The use of E-SAT  satellites  is but one  possible
solution for  hard-to-access  meter sites.  No assurances  can be given that the
Company will be  successful  in achieving the adoption of the E-SAT System or to
what extent utilities will employ it. In the event the utility  companies do not
adopt  the  Company's  technology,  or do so less  rapidly  than  expected,  the
Company's future results,  including its ability to achieve profitability,  will
be materially and adversely affected.

        The development of low-cost RTUs to collect and transmit data from fixed
devices such as meters will be important in the  development  of a broad utility
market for E-SAT's data messaging  services.  RTUs must be  manufactured  and be
operated  at a low  cost  in  order  to make  E-SAT's  data  messaging  services
attractive  to  utility  companies.  It is  expected  that the cost of RTUs will
decline as the volume of units  produced  increases.  The Company  believes that
because RTUs will be  transmitting  data in short burst of  information  packets
utilizing  CDMA/DSSS  technology,  it can develop a low cost RTU which  requires
less power to operate and will be attractive to utility and other companies that
may be interested in E-SAT's data messaging services.  However,  there can be no
assurance  that RTUs can be  developed  at a cost that will  attract the utility
company subscriber base necessary for the Company to achieve profitability.

Reliance on United States and International Distributors to Market Services

        The Company intends to rely on third parties with existing  distribution
channels targeted toward specific markets to sell E-SAT data messaging  services
to subscribers in the United States and throughout the world. Such relationships
may take the form of a joint venture or by distribution license. The Company has
contributed  significant  time  and  resources  in  developing  these  potential
relationships and believes additional  corporate  opportunities may develop from
such business alliances.  The ability and willingness of third parties to market
the Company's data messaging  services will depend upon many factors,  including
the  technical  capabilities  of the E-SAT System,  the  wholesale  price of the
service,  the third party's ability to realize a margin on the service, the cost
of the RTU, and the competitive environment.  There can be no assurance that the
Company will be successful in identifying value added resellers  ("VARs")for all
of its target markets, or that those VARs that are willing to resell the service
will be successful in their sales efforts.

     The  Company  intends  to enter  into  international  distribution  license
agreements for countries other than the U.S. Each international distributor will
be responsible  for obtaining all regulatory  approvals in the local country and
marketing the services directly to subscribers or through sublicenses.  There is
no  assurance  the  Company  will be  successful  in  identifying  international
distributors  in each country in which the Company  intends to operate,  or that
the  international  distributors  will be  successful  in  obtaining  regulatory
authorizations  to offer E-SAT's data messaging  services.  Failure to do so may
preclude the Company from operating in those markets.

<PAGE>11


Reliance on Vendors and Consultants

        The  Company  has relied on and will  continue  to rely on  vendors  and
consultants  that are not employees of the Company or its affiliates to complete
the  design,  construct  and  implement  the E-SAT  System,  to market  its data
messaging  services and for representation on regulatory issues. The Company has
no long-term contractual relationship with these vendors and consultants.  While
the Company  believes that vendors and consultants  will continue to provide the
expertise necessary to complete the design and construction of the E-SAT System,
there can be no assurance that such vendors and consultants will be available in
the future,  and if  available,  will be  available  on terms  favorable  to the
Company.

        In  addition,  the Company  relies and will  continue to rely on outside
parties to  manufacture  technological  equipment  for its E-SAT  System such as
meters, transmitters, antennas, and other Little LEO satellite based devices. No
assurances  can be  given  that  these  manufacturers  will be able to meet  the
Company's needs in a satisfactory  and timely manner or that the Company will be
able to obtain  additional  manufacturers  when and if necessary.  A significant
price increase,  a quality control  problem,  an interruption in supply or other
difficulties with third party manufacturers could have a material adverse effect
on the  Company's  plan of business.  Further,  the failure of third  parties to
deliver the  requisite  products,  components,  necessary  parts or equipment on
schedule,  or the failure of third parties to perform at expected levels,  could
delay the Company's  deployment of the E-SAT System. Any such delay or increased
costs could have a material adverse effect on the Company's business.

Development of Business and Management Growth; Key Personnel

        The Company is in its development state has not yet commenced commercial
service.  The Company expects to experience  significant and rapid growth in the
scope and complexity of its business as it proceeds with the  development of its
system.  Currently,  the  Company  does not  have  sufficient  staff  to  manage
operations, control the operations of its satellites, handle sales and marketing
efforts  or  perform  finance  and  accounting  functions.  See "Risk  Factors -
Reliance on Vendors  and  Consultants."  The Company  will be required to hire a
broad range of  additional  personnel  before it begins  commercial  operations.
Growth,  including the creation of management  infrastructure  and staffing,  is
likely to place a strain on the Company's management and operational  resources.
The  failure to develop  and  implement  effective  systems or to hire and train
sufficient  personnel for the  performance of all of the functions  necessary to
effectively service and manage its subscriber base and business,  or the failure
to manage  growth  effectively,  would  have a  material  adverse  effect on the
Company.

        The Company's performance is substantially  dependent on the performance
of its  executive  officers and key  personnel.  The Company is dependent on its
ability to retain and motivate  high-quality  personnel.  The loss of any of the
Company's key personnel,  particularly Fred W. Thompson, President, could have a
material  adverse effect on the Company's  business,  financial  condition,  and
operating  results.  The Company has "key person" life insurance policies on Mr.
Thompson in the amount of $2,000,000.


<PAGE>12


Competition

     The Company will  encounter  competition  from other  Little LEO  satellite
systems,  as  well  as  from  an  increasingly   competitive   terrestrial-based
communications industry. The market for collection and transmission of data from
fixed devices such as meters and the potential market for other  applications of
data messaging services have led to substantial and increasing competition. Many
of the  Company's  present and  potential  future  competitors  using Little LEO
satellites have begun to address collecting and transmitting data from the fixed
devices  such as the utility  industry  and vending  machine  industry  and have
substantially   greater  financial,   marketing,   technical  and  manufacturing
resources and name  recognition and experience  than the Company.  The Company's
competitors  may be able to respond more quickly to newor emerging  advancements
in the industry and to devote greater  resources to the  development,  promotion
and sale of their  products and  services.  While the Company  believes that its
technology is competitive and that the E-SAT System has been designed to provide
a data transmission service at a cost lower than its competitors,  no assurances
can be  given  that  such  competitors,  in the  future,  will  not  succeed  in
developing better or more cost effective data transmission systems.

        In  addition,  current  and  potential  competitors  may make  strategic
acquisitions or establish  cooperative  relationships  among  themselves or with
third parties that could  increase  their ability to reach utility  customers or
subscribers  of  data  messaging  services.  Further,  if the  Company  achieves
significant  success it could  increase the number of competitors in the market.
Such existing and future  competition could affect the Company's ability to form
and maintain agreements with utilities and other customers. No assurances can be
given that the Company will be able to compete  successfully against current and
future  competitors,  and any  failure to do so would  have a  material  adverse
effect on the Company's business.

        Further,  terrestrial-based wireless communication systems are providing
data messaging services to the utility industry.  Terrestrial  systems can offer
these  services  in urban and  remote  areas.  However,  due to the high cost of
establishing  the  infrastructure  to support a  terrestrial-based  system,  the
Company  does  not  believe  that a  terrestrial-based  system  will  be as cost
effective as the Company in providing a two-way, low cost data messaging service
in hard to access areas.

Penny Stock Regulations

        The Securities and Exchange  Commission (the  "Commission")  has adopted
regulations  which generally define "penny stock" to be any equity security that
has a market price (as defined)  less than $5.00 per share or an exercise  price
of less than $5.00 per  share,  subject to  certain  exceptions.  The  Company's
securities  may be covered by the penny stock  rules,  which  impose  additional
sales practice  requirements  on  broker-dealers  who sell to persons other than
established  customers and accredited  investors  (generally,  institutions with
assets  in  excess  of  $5,000,000  or  individuals  with net worth in excess of
$1,000,000 or annual income  exceeding  $200,000 or $300,000  jointly with their
spouse).  For transactions  covered by this rule, the broker-dealers must make a
special  suitability  determination for the purchase and receive the purchaser's
written agreement of the transaction prior to the sale.  Consequently,  the rule
may affect the ability of  broker-dealers  to sell the Company's  securities and
also  affect the ability of  purchasers  to sell their  shares in the  secondary
market.

<PAGE>13


Certain Anti-Takeover Provisions

        The  Company's  Certificate  of  Incorporation  contains  a  fair  price
provision that requires a certain  threshold  approval by the Company's board of
directors  in the event of a merger,  sale of assets or other  type of  business
combination.  In addition,  the Company's board consists of staggered three year
terms,  and the board of directors is  authorized to issue  preferred  stock the
terms  of which may be determined by the board of  directors.  These  provisions
may  have  the  effect  of  deterring  a  change  in control of the Company. See
"Certificate of Incorporation."

No Dividends

        The Company has not  declared or paid any  dividends on its Common Stock
since its inception,  and does not anticipate  paying any such dividends for the
foreseeable future.

<PAGE>14


                                  THE OFFERING


        The Selling  Stockholders are offering for resale up to 2,675,935 shares
of Common Stock and up to 4,156,914 shares of Common Stock assuming the exercise
of  Warrants.  Further,  the  Selling  Warrantholders  are  offering  for resale
Warrants to purchase up to 1,250,000 shares of Common Stock.

        The shares of Common Stock and Warrants were issued in connection with a
private placement of up to three million Units to accredited  investors at $2.00
per Unit.  Each Unit  consists  of one  share of Common  Stock and a Warrant  to
purchase one share of Common Stock at $3.00 per share. No assurance can be given
that any of the Selling Warrantholders will exercise their Warrants.

        The shares of Common  Stock  offered for resale and the shares of Common
Stock to be issued upon the exercise of the  Warrants,  and Warrants held by the
Selling  Warrantholders,  may be sold in a  secondary  offering  by the  holders
thereof pursuant to this  Prospectus.  The Company will not receive any proceeds
from the resale of the Common Shares by the Selling Stockholders or the Warrants
by the Selling Warrantholders.

        Pursuant  to  the  terms  of  the  private  placement,  the  Company  is
contractually  required to register the shares of Common Stock which are part of
the Units and the shares of Common  Stock to be issued upon the  exercise of the
Warrants.  Further under the terms of a purchase  agreement with Astoria Capital
Partners, L.P. ("Astoria Capital") and Microcap Partners, L.P. ("Microcap"), the
Company is required to register with the Commission by December 4, 1998,  shares
of Common Stock and Warrants and the shares of Common Stock to be issued upon of
the exercise of the Warrants  together with any securities of the Company issued
with  respect  to the Common  Stock,  Warrants  or shares of Common  Stock to be
issued  upon  the   exercise  of  the   Warrants   (collectively,   "Registrable
Securities").   In  the  event  the  registration   statement   registering  the
Registrable  Securities is not declared  effective by the Commission by December
4, 1998, the Company is required to refund to Astoria  Capital and Microcap,  in
the aggregate, an amount equal to the product of $2.5 million and 3% for each 30
days (pro-rata as to a period of less than 30 days) the  registration  statement
is not declared effective,  subject to certain exceptions,  or the effectiveness
of such registration  statement or related  prospectus is suspended because such
prospectus  includes an untrue  statement  of material  fact or omits to state a
material fact required to be stated.


                                 USE OF PROCEEDS

        The Company will not receive any proceeds  from the resale of the shares
of  Common  Stock  by the  Selling  Stockholders  or  Warrants  by  the  Selling
Warrantholders. The Company is registering the shares of Common Stock, Warrants,
and shares of Common Stock upon the exercise of the Warrants for resale pursuant
to contractual terms under a private placement.


<PAGE>15


                           PRICE RANGE OF COMMON STOCK

     The  following  table  sets  forth the high and low bids for the  Company's
Common Stock during each quarter for the past two fiscal year ends and until the
quarter  ended  September  30, 1998,  as quoted on the OTC Bulletin  Board.  The
Company's  trading symbol is "DBSS." Subject to meeting The Nasdaq Stock Market,
Inc. requirements,  the Company intends to apply to list its Common Stock on The
Nasdaq SmallCap Market.



                                                            Common Stock


Quarter Ended                                          High            Low


September 30, 1998                                     4.63           1.88
June 30, 1998                                          2.88           1.50
March 31, 1998                                         2.32            .50


December 31, 1997                                      1.38            .38
September 30, 1997                                     1.00            .53
June 30, 1997                                          1.94            .75
March 31, 1997                                         1.94           1.50

December 31, 1996                                      3.25           1.50
September 30, 1996                                     3.88           2.00
June 30, 1996                                          6.63           3.75
March 31, 1996                                         7.50           4.40


        These quotations  reflect  inter-dealer  prices,  without retail markup,
mark-down or  commission,  and may not represent  actual  transactions.  All per
share prices have been adjusted to reflect the Company's  40-to-1  reverse stock
split effected in February 1996.

        As of October 31, 1998, the Company had 8,487,841 shares of Common Stock
outstanding and approximately  471 stockholders of record.  This number does not
include stockholders who hold the Company's securities in street name.


                                 DIVIDEND POLICY

        The  Company  has not  declared  or paid any cash  dividends  since  its
inception.  The Company currently intends to retain future earnings, if any, for
use in the operation and expansion of the business.  The Company does not intend
to pay any cash dividends in the foreseeable future.


<PAGE>16



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


General

        The Company,  through its 20% interest in E-SAT,  proposes to construct,
launch,  and  operate a two-way  low-cost  data  messaging  system  (the  "E-SAT
System") utilizing six low-earth orbit ("Little LEO") satellites. E-SAT's Little
LEO satellites will orbit the earth at altitudes of approximately 550 miles, and
with the Company's  technology,  are capable of collecting and transmitting data
at  regular  intervals  from  fixed  devices  such as meters  in  hard-to-access
locations  and  at a  cost  substantially  less  than  manually  retrieving  and
transmitting the data. The Company intends to initially  provide automated meter
reading services collecting and providing data from  energy-related  meters such
as  electrical,  natural  gas,  water or  propane,  but may  provide  other data
collection  services  in the areas of vending machines and environmental meters.

Results of Operations


Three and Nine Months Ended September 30, 1998 Compared to September 30, 1997

Revenues

        The Company  remains in the  development  stage and did not generate any
revenues  or net  interest  income in  either  the  three or nine  months  ended
September 30, 1998 or September 30, 1997.

Cost and Operating Expenses

        Cost and  operating  expenses for the three months ended  September  30,
1998, were $886,782 as compared to $459,507 for the three months ended September
30, 1997.  During the three months ended  September 30, 1998, cost and operating
expenses  increased  primarily in research and  development  because the Company
devoted  substantial  amounts  of  its  financial  and  personnel  resources  on
developing  its  automatic  meter  reading  business.  In addition,  the Company
incurred substantial costs,  including travel,  relocation and housing costs, to
establish relationships with potential contractors to construct the E-SAT System
and  potential  strategic  alliances  with utility  companies to market  E-SAT's
services  in Europe.  The  Company  also  recognized  approximately  $104,000 in
severance  expense and $106,000 in  consulting  expense in  connection  with the
grant of options for  services  rendered by  non-employees.  Cost and  operating
expenses  for the nine months  ended  September  30, 1998,  were  $1,884,841  as
compared to $1,373,055 for the nine months ended September 30, 1997. General and
administrative  expenses for the nine months ended September 30, 1998, increased
from the same  period  during the prior year  primarily  due to an  increase  in
research and  development  related to the  development  of its  automatic  meter
reading  service,  allowance for losses on advances and, as discussed  above, to
establish  relationships in Europe.  The increase in general and  administrative
and research and  development  costs during the nine months ended  September 30,
1998, as discussed  above,  were  partially  offset by a decrease in legal fees.
During the nine months ended  September  30,  1997,  the Company was involved in
litigation over an interest in a direct broadcast satellite license and incurred
substantial legal fees. This ligation was settled during 1997.


<PAGE>17


Other Income (Expense)

     Other income for the three months ended  September 30, 1998,  was $2,478 as
compared to other expense of $1,095,992 for the three months ended September 30,
1997.  During the three months ended  September  30,  1998,  the Company  earned
interest income of $9,211,  which was offset by net equity in losses of E-SAT of
$6,733.  Interest income was earned on cash received in connection with the sale
of  approximately  2.8 million units of the Company at $2.00 per unit. Each unit
consists  of one share of Common  Stock and a warrant to  purchase  one share of
Common Stock at $3.00 per share. The interest income earned of $9,211 during the
three months ended  September 30, 1998  compared to interest  expense of $52,304
for the three months ended  September  30,  1997.  During 1997,  the Company had
debentures outstanding upon which it paid interest. The debentures were paid off
during the third quarter of 1997. In connection with the retirement  during 1997
of  debentures  due to EchoStar  in  exchange  for  EchoStar  Common  Stock that
EchoStar held as collateral against the debentures,  the Company incurred a loss
of  approximately  $1  million.  In  addition,  during  the three  months  ended
September  30, 1997,  the Company  incurred a loss of $39,974  attributed to its
equity interests in the results of operations of E-SAT and Seimac.

        Other expense for the nine months ended September 30, 1998, was $317,061
as compared to other income of $ 4,860,528  for the nine months ended  September
30, 1997.  During the nine months ended September 30, 1997, the Company incurred
net interest expense of $317,054 due to debentures  outstanding and recognized a
gain of approximately $6.2 million on the sale of marketable  securities,  which
was offset by a loss of  approximately  $1 million  related to the retirement of
the  debentures  due to EchoStar  in exchange  for  EchoStar  Common  Stock that
EchoStar  held as  collateral  against the  debentures.  No similar net interest
expense or gain occurred during the nine months ended September 30, 1998.

Net Loss and Income

        The  Company's  net loss for the three month period ended  September 30,
1998,  was  $884,304  compared to a net loss of  $1,555,499  for the three month
period ended  September 30, 1997.  Net loss for the nine months ended  September
30, 1998,  was  $2,201,902  compared to a net income of $3,487,473  for the nine
month  period  ended  September  30,  1997.  During the nine month  period ended
September  30, 1997,  the  Company's  net income was due primarily to a one-time
gain on marketable  equity  securities of  approximately  $6.2 million offset by
operating and interest expenses.

Year Ended December 31, 1997 Compared to December 31, 1996

Revenues

        The Company  remains in the  development  stage and did not generate any
significant  revenues or net interest  income during 1997 compared to $11,420 in
1996. The $11,420  earned during 1996 was attributed to radio  equipment sold by
GEMS.

<PAGE>18


Cost and Operating Expenses

        Cost and  operating  expenses  for 1997 were  $1,682,277  as compared to
$3,335,185  for  1996.  During  1997,  cost  and  operating  expenses  decreased
primarily in research and  development  due to the Company's  limited  access to
capital  during  1997.  Selling,  general and  administrative  expenses for 1997
decreased to $1,472,162  from $2,245,588  during 1996.  During 1996, the Company
was  involved in  litigation  over an equitable  interest in a direct  broadcast
satellite  license and incurred  substantial  legal fees.  This  litigation  was
settled in August 1997. Research and development expenses were $210,115 for 1997
as compared to $1,078,747 during 1996. Research and development  expenses during
1996 were primarily  related to GEMS  conducting its satellite  proof of concept
trial to utility  companies and developing  hardware and software in preparation
of E-SAT receiving its FCC license.

Other Income (Expense)

        Other income for the year ended  December 31, 1997,  was  $4,831,994  as
compared to other  expenses of $427,218  for the year ended  December  31, 1996.
During 1997,  the Company had net interest  expense of $308,094  compared to net
interest expense of $395,298 for the year ended December 31, 1996.  During 1997,
the Company had debentures  outstanding to EchoStar on which it accrued interest
expense.  The decrease in interest  expense was offset by the net equity in loss
in investees of $80,975.  During 1997, the Company had a net gain on the sale of
investments  of  $5,221,063.   The  majority  of  the  gain  was  attributed  to
transactions involving EchoStar. In January 1997, the Company received shares of
EchoStar  Common  Stock  in  exchange  for  the  Company's  interest  in  Direct
Broadcasting  Satellite  Corporation  recognizing a gain of  approximately  $6.2
million.  This  gain was  offset  by a loss of  approximately  $2.2  million  in
connection  with the  retirement of  debentures  due to EchoStar in exchange for
EchoStar  Common Stock that EchoStar held as collateral  against the debentures.
In addition,  during 1997, the Company  recognized a gain of approximately  $1.2
million upon the settlement of its  litigation  with Loral  Aerospace  Holdings,
Inc.  ("Loral")  regarding  the  Company's  equitable  interest  in  Continental
Satellite Corporation. No similar gains occurred during 1996.

Net Loss and Income

        The  Company's  net income for the year ended  December  31,  1997,  was
$3,068,917  compared to a net loss of  $3,752,583  for year ended  December  31,
1996.  During the year ended December 31, 1997, the Company's net income was due
primarily to gains on the sale of EchoStar  Common Stock and from the settlement
of litigation involving Company's equitable interest in Continental Satellite.

Liquidity and Capital Resources

        The Company has been in the  development  stage since its  inception and
has not recognized any significant  revenues or capital  resources.  The Company
anticipates monthly expenses to average  approximately  $170,000 to $200,000 per
month for the remaining calendar year 1998 which includes $125,000 per month for
operating,  legal and consulting expenses,  and $45,000 to $75,000 per month for
GEMS & E-SAT research & development. However, expenses will continue to increase
during  1999 with the  demands of  developing  the E-SAT  license  and  business
applications  and additional  capital will be necessary to expand  operations or
continue current operations.

<PAGE>19

        Traditionally,  the Company has relied on equity and debt  financings to
finance its  operations.  This financing was  supplemented  from the sale of the
Company's  interest in entities that held direct broadcast  satellite  licenses.
The Company no longer has any interest in direct broadcast satellite  licensees.
Currently,  the  Company  is  offering  to  accredited  investors  in a  private
placement up to 3 million units for $6 million in the  aggregate  with each unit
consisting of one share of Common Stock and one warrant to purchase one share of
Common Stock at $3.00 per share.  As of September 30, 1998, the Company had sold
approximately 2.8 million units for gross proceeds of approximately $5.6 million
before  finder's  fees and  commissions  of $442,500.  In October  1998,  at the
request of two  stockholders  due to changes in their financial  condition,  the
Company  rescinded the stock purchase  agreements  relating to 400,000 units and
refunded $800,000 in proceeds to the two stockholders. The Company believes that
it has sufficient operating working capital for the next twelve months. However,
the Company will need substantial  additional capital, at least $115 million, to
construct  the E-SAT  System.  See "Risk  Factors  - Need For  Future  Capital."
Further,  the  construction  of the first two of the six planned  satellites  is
required  to  commence  by April 1999  pursuant  to the terms of the FCC license
granted to E-SAT. See "Risk Factors Regulatory Risks."

        The Company had cash and cash  equivalents of $4,305,162 and $383,054 as
of  September  30, 1998 and December  31,  1997,  respectively.  The Company had
working  capital of $3,300,170 as of September 30, 1998, as compared to negative
working  capital of $411,185 as of December 31, 1997.  Until the Company is able
to  develop,  construct  and  operate  its  E-SAT  System  and  derive  revenues
therefrom,  the  Company  will  continue  to use  cash  for its  operations  and
development of the E-SAT System.

        Net cash used in operating activities was $1,205,423 for the nine months
ended  September 30, 1998,  as compared to $2,063,438  for the nine months ended
September 30, 1997. Net cash used in operating activities during the nine months
ended  September 30, 1998,  decreased from the same period during the prior year
due to  the  decrease  in  accounts  receivable.  Net  cash  used  in  operating
activities  was  $2,972,153  for the year ended  December 31, 1997,  compared to
$1,639,464  for the year ended  December 31, 1996. Net cash used during the year
1997 increased due to the payment of accounts payable which accrued during 1996.

        Net cash used in  investing  activities  for the nine month period ended
September 30, 1998, was $211,072.  This net cash used  represents the difference
between  the  proceeds  from the  divestiture  of  Seimac of  $199,940  less the
Company's  advances  to  E-SAT  of  $407,292.  Net cash  provided  by  investing
activities  was  $4,183,565  for the year  1997  compared  to net  cash  used in
investing  activities  of  $2,596,694  during  1996.  During  1997,  the Company
received  proceeds of $3,573,677  in  connection  with a settlement of a lawsuit
with Loral. Cash used during 1996 included the purchase of an equitable interest
in Continental in the amount of $2,292,409 and advances to E-SAT in an amount of
approximately $225,000.

        Net cash  provided by  financing  activities  for the nine month  period
ended  September  30,  1998,  was  $5,338,603  compared  to  $1,338,445  used in
financing  activities  for the nine months ended  September  30, 1997.  Net cash
provided by  financing  activities  during the nine months ended  September  30,
1998, consisted entirely of the issuance of units representing gross proceeds of
$5.6 million  offset by issuance  costs of $442,500.  Net cash used in financing
activities during the nine months ended September 30, 1997,  consisted primarily
of the repayment of debentures and line of

<PAGE>20

credit  of  approximately  $1.3  million  in the  aggregate.  Net  cash  used in
financing activities was $1,230,994 during 1997 compared to net cash provided by
financing  activities of $4,635,002 during 1996. During 1997, the Company repaid
debentures  in the amount of  $1,043,445  and  stockholder's  loans of $149,750.
During 1996, the Company received $3,640,000 from the issuance of debentures and
$1,000,002 from the issuance of Common Stock.

        In July 1996, the Company began to receive milestone  payments under the
terms of a $1.2 million purchase order for 10,000  satellite radio units.  Under
this  agreement,  the  Company was  eligible  to receive up to $500,000  towards
development costs upon meeting the milestone  requirements of the contract.  The
Company met the first four milestones of the contract and has received  $400,000
in cash.  Currently,  the Company and ABB Power T&D Company,  Inc.  ("ABB") have
suspended  their  development  under this agreement due to the expiration of the
Company's agreement for the use of the Argos system on December 31 1997, and the
proposed limit placed on future  commercial use of the Argos system.  Therefore,
such milestone payments could be subject to refund, in whole or in part.

Impact of the Year 2000 Issue

     The Year 2000 Issue is the result of computer  programs being written using
two digits rather than four to define the applicable year. Any of the Company's,
or its  suppliers'  and customers'  computer  programs that have  date-sensitive
software  may  recognize a date using "00" as the year 1900 rather than the year
2000.  This  could  result  in  system  failures  or   miscalculations   causing
disruptions of operations  including,  among other things, a temporary inability
to process  transactions,  send invoices,  or engage in similar normal  business
activities.   In  the  Company's   assessment,   because  the  Company  and  its
subsidiaries  information  systems are primarily comprised of recently purchased
personal computers and software, the Company does not believe that the Year 2000
Issue will materially affect its operations.

     In addition, in developing the E-SAT System, the Company will be relying on
vendors to, among other things,  manufacture the Little LEO  satellites,  launch
the  Little   LEO   satellites,   manufacture   the  RTU  and  build  the  E-SAT
infrastructure  including  the ground  station.  The Company has not yet entered
into contracts with any vendors to develop the E-SAT System, and, therefore,  no
assessment  has  been  made as to their  Year  2000  compliance.  As part of the
contract negotiations,  the Company will request and determine the vendor's Year
2000 readiness. In the event that it is determined that a key vendor will not be
Year 2000 compliant,  this may have an adverse effect on the Company's  business
plans.

<PAGE>21


                                    BUSINESS

The Company

     DBS  Industries,  Inc.,  through  its 20%  interest  in E-SAT,  proposes to
construct,  launch,  and  operate a  two-way,  low-cost  data  messaging  system
utilizing  six Little  LEO  satellites.  E-SAT  intends to launch six Little LEO
satellites to orbit the earth at altitudes of approximately  550 miles, and with
the Company's  technology,  are capable of collecting and  transmitting  data at
regular intervals from fixed devices such as meters in hard-to-access  locations
at a cost  substantially  less than manually  retrieving  the  information.  The
Company  intends to provide data  messaging  services  initially  for the energy
industry including the gas and electrical utility and water industry,  and other
data messaging  services for the vending machines and  environmental  monitoring
industries, worldwide.

     The Company  believes that its two-way,  low cost data  messaging  services
will reduce  costs for  customers  by  providing a more  efficient  procedure to
collect and transmit  data. The E-SAT System has been  specifically  designed to
collect data from fixed devices and will provide a means of safely  transmitting
data which is  superior to and less costly  than  methods  currently  available.
Little  LEO   satellites  are   particularly   suited  for  the  collection  and
transmission  of data from fixed devices such as meters,  especially  located in
hard-to-access  and rural  areas.  Many  automatic  meter  reading  applications
require  data  transmission  only at  pre-scheduled  intervals.  This will allow
Little LEO  satellites  to  retrieve  the data from RTUs,  store such data,  and
forward  the data at  specified  periods to the earth  station to be  processed,
validated and delivered to the customer.

     Further,  the capacity  requirements  for data collection and  transmission
from fixed devices are  relatively  small compared to the  requirements  for the
transmission  of voice or video.  Little LEO  satellites  require  less power to
operate  than the  larger  geostationary  satellites,  such as direct  broadcast
satellites,  translating into lower capital costs and smaller radios that can be
integrated in the actual meter. A Little LEO satellite  system is also generally
less expensive to place into service than a direct broadcast  satellite  system.
In addition,  by collecting and  transmitting  data using CDMA/DSSS  technology,
this will allow the Company's RTUs to transmit data and operate with  relatively
less power, thereby reducing the cost of RTU.

     The Company  will  initially  focus its data  collection  and  transmission
services  to  electric  and  gas   utilities  in  the  U.S.,   targeting   their
high-cost-to-read  metering  segment.  Since  meter data has  historically  been
retrieved by utility personnel, logistical issues such as (i) significant travel
time to a meter site; (ii) rugged terrain;  (iii) physical risk; (iv) restricted
sites; (v) environmental  issues; and (vi) mis-reads  requiring  additional site
visits can  contribute to higher costs for  utilities.  The Company's goal is to
lead the low-cost,  data messaging service market using Little LEO satellites to
enable  businesses to  economically  gather data from fixed  devices  located in
remote and hard-to-access locations.

     Historically, the Company began by purchasing interests in direct broadcast
satellite  licensees.  The Company had an interest in Direct Broadcast Satellite
Corporation  which was  subsequently  acquired by  EchoStar.  In  addition,  the
Company had an equitable interest in Continental Satellite  Corporation.  During
1997, the Company sold its last indirect interest in direct broadcast satellites
licensees and settled  litigation  involving its equitable  interest in a direct
broadcast satellite  licensee.  

<PAGE>22


The proceeds from the sale of, and settlement of litigation involving,  indirect
interests  in direct  broadcast  satellites  licenses,  in  addition to debt and
equity financing, have assisted the Company in financing its operations.

     In August 1998,  the Company and Matra  Marconi  Space France s.a.  ("MMS")
entered into a non-binding memorandum of understanding to engage and appoint MMS
as prime  contractor for the design,  construction,  delivery and launch support
services of six Little LEO satellites.  Further, in August 1998, the Company and
SAIT Radio Holland SA ("SAIT")  entered into a  non-binding  letter of intent to
explore  an  arrangement  dealing  with  SAIT  as the  main  contractor  for the
engineering,  development  and  provision  of hardware  and software for E-SAT's
earth  station.  In the latter  part of  September  1998,  the  Company  and MMS
mutually agreed to terminate their non-binding memorandum of understanding.  The
letter of intent  with SAIT  expired  under  its  terms on  November  23,  1998.
However,  the Company has engaged  SAIT to perform  studies on antennas  for the
proposed  RTUs,  develop  and test RTU  prototypes,  and assist in RTU design in
anticipation of  manufacturing  RTUs for the Company.  No assurance can be given
that the Company and SAIT will enter into a contract  to  manufacture  the RTUs.
See "Risk Factors Regulatory Risk."

     Currently,  the  Company is  negotiating  with other  European  space craft
manufacturers for the design, construction,  delivery and launch support service
for the E-SAT  satellites.  Among additional items being discussed are marketing
rights of E-SAT's service in Europe.  No assurance can be given that the Company
will be able to enter into any  agreements  regarding the  manufacturing  of the
E-SAT satellites and the marketing of E-SAT's services.

Ownership in E-SAT and Little LEO Satellite Industry Background

     The  technology  of using Little LEO  satellites to gather data has been in
existence for over 40 years and has been used  extensively in weather  satellite
applications  worldwide.  The  commercial use of Little LEO satellites is in its
development  stage.  Competition  will be likely  driven by the  ability of each
license  holder to build and launch their Little LEO  satellites and by the data
services they propose to provide.

     E-SAT was  incorporated  in 1994 and is currently  owned 20% by the Company
and 80% by EchoStar.  In November 1994,  E-SAT filed an application with the FCC
for a license  to develop a  commercial  Little  LEO  satellite  system for data
collection  and  transmission.  E-SAT  was  one of  five  applicants  requesting
approval for  essentially the same frequency band but proposing a different use.
The five  applicants  mutually  agreed upon a spectrum  sharing plan (the "Joint
Proposal")  which  requires  the  applicants  to share an  uplink  and  downlink
frequency band with other satellite systems. In October 1997, the FCC released a
Report  and Order  which  concluded  that with use of  appropriate  transmission
techniques, proper system coordination,  the time-sharing of frequencies and the
adoption of the Joint  Proposal,  there was  sufficient  spectrum to license all
five applicants. Thereafter, E-SAT filed an amendment conforming its application
to the rules and policies adopted by the FCC Report and Order which, ultimately,
resulted  in the FCC's  approval  of E-SAT's application. On March 31, 1998, the
FCC approved E-SAT's application for a Little LEO satellite license.

     E-SAT is owned 20% by the Company and 80% by EchoStar.  The Company has had
conversations with EchoStar to restructure E-SAT in an attempt by the Company to
acquire a majority

<PAGE>23


interest in E-SAT.  Another structure under  consideration is that the Company's
wholly-owned  subsidiary  Newstar  would  lease  a  portion  or all  of  E-SAT's
transmission  capacity.  Newstar  would then  resell the  transmission  capacity
through joint ventures with other  partners.  No assurance can be given that the
Company  will be able to  purchase a majority  interest in E-SAT or enter into a
leasing arrangement with E-SAT.  Further, any proposed acquisition of a majority
interest in E-SAT will be subject to FCC approval. In the event that the Company
cannot acquire a majority interest in E-SAT, the Company will continue to have a
minority  interest in E-SAT. The Company's  percentage of ownership in E-SAT may
be subject to dilution if the Company cannot meet future  funding  requirements.
No  assurance  can be given that the Company will have  sufficient  resources to
meet the financial requirements of E-SAT to maintain its current equity interest
in E-SAT.

        Further,  in the event that the  Company is unable to acquire a majority
interest in E-SAT or the E- SAT System is not built or incurs substantial delays
in its construction, this will have an adverse effect on the Company.

        The total capital  requirements for E-SAT's  proposed data  transmission
system,  including the  anticipated  six satellites and other start up costs, is
estimated to be approximately $115 million.  For the nine months ended September
30, 1998 and for the year ended  December  31,  1997,  the Company  funded E-SAT
expenses of $407,292 and $385,671,  respectively,  which represents greater than
20% of E-SAT's total expenses for the year and includes  advances made on behalf
of EchoStar.

        Prior to E-SAT  receiving  its license to  develop,  and  construct  and
operate the E-SAT System,  the Company was developing  hardware and software for
data collection and transmission,  conducting  proof-of- concept  demonstrations
with utility companies to determine the effectiveness and accuracy of Little LEO
satellites  to collect and  transmit  data from fixed  devices,  and  evaluating
rocket and satellite vendors in anticipation of the E-SAT license.

The E-SAT System

        The E-SAT System will consist of six Little LEO satellites, a telemetry,
tracking and control center,  which may either be dedicated or leased, a network
control  center  ("earth  station") and numerous RTUs. The E-SAT System has been
designed to provide low cost messaging services worldwide.  The E-SAT System has
been designed to meet the projected data messaging  requirements  for industrial
customers.  The E-SAT System is optimized for the projected  service markets and
will enable the provision of low-cost and reliable service for those markets.

        The primary  service of collection and  transmission  of data from fixed
devices such as meters located in remote  locations is  accomplished by periodic
readings of utility  company meters over a wide  geographical  region by E-SAT's
satellites.  An RTU integrated with the utility meter  electronically  transmits
the  relevant  data in  digital  form to  E-SAT's  satellite  which  stores  the
collected  data to be forwarded to the earth station.  A network  control center
provides  overall  operational  control of the space segment,  and is interfaced
with the earth station for the satellites to facilitate, among other things, the
use of the orbital data from network  operations.  Based on the current  design,
E-SAT  estimates  that its  satellites  will operate for a period of five years.
Although  metropolitan  and urban or suburban  areas can benefit  from the E-SAT
System,  the E-SAT System will be  especially  advantageous


<PAGE>24


in providing meter reading functions in remote, rural and low population density
areas, eliminating the costly need of routine visits by utility personnel.

     It is  anticipated  that each meter will be integrated  with a RTU. The RTU
will then transmit certain  information in a scheduled  format  sequence.  Under
E-SAT's  store and  forward  mode,  the uplink  data from the RTU is stored in a
memory device aboard the satellite for subsequent downlink transmission when the
satellite  passes  over the  earth  station.  The store  and  forward  method is
suitable when the earth station is located in high latitude  which will minimize
interference  in the radio  frequency  environment.  The E-SAT  System  has been
designed  for the  collection  and  transmission  of data  from  fixed  devices,
therefore  the store and forward  method of gathering and  transmitting  data is
efficient and cost effective.  Because the E-SAT will be transmitting  non-voice
data in  short  information  packets  and  will not be  transmitting  data  that
requires real-time or near real-time  communications,  E-SAT's infrastructure is
simpler and less costly than those Little LEO systems  offering  real-time  data
information  services.  The  E-SAT  System  consists  of up to  six  Little  LEO
satellites and one primary earth station to be built in Norway. The E-SAT System
will validate,  format, and deliver the data electronically to the customer. The
E-SAT System will also provide for emergency back up systems.

CDMA/DSSS Technology

     The E-SAT System will utilize CDMA/DSSS  transmission  techniques to enable
the E-SAT System to make best use of the limited  spectrum  available as well as
to achieve high  functionality in the noisy environment  created by the numerous
radio systems in the frequency banks of operation.  The growth of electrical and
electronic  equipment has induced an explosion of  electromagnetic  interference
into the environment. In every industrial environment,  the user requires a fast
and safe  transfer of data.  This  constraint  is very hard to achieve  with the
usual radio solution  because  saturation of the available  frequency bands. The
Company believes that CDMA/DSSS transmission technology answers this constraint.
While narrowband solutions opt for a single carrier frequency,  CDMA/DSSS spread
the  data  over a wide  band in order  to  minimize  the  impact  of  noise  and
disturbance on the data to being transmitted.  Further,  under most conventional
transmissions,  energy  concentration  is maximized  for a given  message.  As a
result,  greater power is required to complete  transmission of data.  Under the
CDMA/DSSS  transmission technique to be employed by the Company, the data signal
is spread over the entire  frequency  band.  This  technique  will  minimize the
impact  of noise  and  disturbance  on the  data  being  transmitted.  CDMA/DSSS
converts data bits into a stream of code bits that look like noise. The receiver
on the Little LEO satellite  combines the incoming code stream with a replica of
the RTU code and thus regenerates the original data stream.  Background noise in
the radio frequency  environment is not recognized as data by the receiver,  and
is rejected.

     The entire  population  of the RTUs is assumed to be suitably  divided in a
number of groups,  different  groups  accessing the satellite at a predetermined
schedule,  in the CDMA/DSSS mode for the duration  allocated to the group.  This
schedule shall be controlled  from the network's  operation  center so that each
satellite can receive new instructions as it passes over the earth station.

     For the service downlink, the CDMA/DSSS signal is transmitted by the Little
LEO  satellite  in a broadcast  mode and is received by one or more of the RTUs.
The service  downlink  CDMA/DSSS

<PAGE>25


signal shall also update  precise timing data to each RTU to allow each meter to
properly perform functions.

     The total time of visibility of the satellite  over the coverage  region is
appropriately divided among the various groups, and the number of the time slots
allocated for each group is determined by the number of users in each group. The
CDMA/DSSS parameters are designed to provide effective and accurate retrieval of
the meter data reading even in the presence of  potentially  large  interference
due to external sources such as thermal noise, as well as interference presented
by other users in the frequency bands.  E-SAT is the only commercial  Little LEO
operator to implement  CDMA/DSSS in its communications protocol.

     Remote  Terminal  Units (RTUs).  The CDMA/DSSS  pattern of reading and data
retrieval  is  repeated  periodically  using the  available  passes  of  E-SAT's
satellites.  E-SAT's  various  group of RTUs are  activated to transmit in their
designated  time  slots  during  the  visible  periods  of the  passages  of the
satellites  over the service  coverage  area.  The activation of the uplink data
transmission  shall commence when the RTU integrated with the fixed device shall
be  prompted  by the  satellite  and given a  precise  time in which it shall be
required to transmit (uplink) the data to the satellite.

     The utility  meter  providing  the data  reading,  integrated  with RTU, is
designed to generate the data in the prescribed  electronic format.  Through the
VHF  antenna  and  transmitter,  the  data is  transmitted  from  the RTU to the
satellite on a scheduled basis as called by the satellite as it passes overhead.
The Company has had  preliminary  discussions  with companies to manufacture the
RTUs.  However,  no  assurance  can be given that the Company will enter into an
agreement to manufacture the RTUs. In addition, the RTUs must be manufactured at
a price that is  attractive  to have utility  companies  purchase the  Company's
messaging services.

     Earth Station. The earth station shall perform both telemetry, tracking and
control and feeder link  functions.  The data collected at the earth station can
be distributed  through many standard means including over microwave links, land
lines,  or the  Internet to the data  processing  center.  Because  data will be
stored on the satellite to be forwarded to the earth station when the Little LEO
satellite  passes over,  E-SAT will require only one primary  earth station with
one emergency backup. Tentatively, it is anticipated that the earth station will
be  located  in  Norway  since  each  E-SAT  satellite  will pass over that area
fourteen  times  during a  twenty-four  hour  period.  Because  E-SAT system can
operate its system with one primary earth station,  this will reduce the cost of
its services.  The Company,  of course, will have contingency plans in the event
of a shut down at the earth station.

Satellite Constellation

     The initial  satellite system will consist of three satellites in circular,
near polar single orbit at a 99 degree  inclination  angle. The three satellites
will be launched on a single Eurockot  launch vehicle.  E-SAT has entered into a
launch  reservation  agreement  with  Eurockot.  Under the  terms of the  launch
reservation  agreement,  Eurockot  reserved for E-SAT a launch  opportunity on a
launch  vehicle at the Plesetzk,  Russia launch site for two  dedicated,  triple
satellite  launches.  No  assurance  can be given that E-SAT  shall enter into a
launch service agreement with Eurockot,  or if entered into, that it will be for
the requested launch period.

<PAGE>26


     E-SAT  satellite orbit altitude will be  approximately  550 miles in a near
polar orbit at a 99 degree  inclination  angle. At this altitude,  there will be
fourteen  revolutions  per day. After the initial three  satellites are deployed
and become  operational,  and the market is  established,  an  additional  three
satellites  will be deployed in a second near plane within FCC  guidelines.  The
Little LEO satellites will be almost constantly  illuminated by the sun, thereby
significantly  reducing the need for batteries.  Batteries will be required only
for power load leveling, occasional brief eclipse periods and contingencies.

Potential Markets

     The Company's goal is to provide low cost data messaging satellite services
worldwide.  The  Company  believes  that its  two-way,  low cost data  messaging
services will reduce costs for customers by providing a more efficient retrieval
of data  because the E-SAT System (i) has a lower  infrastructure  cost and (ii)
transmits  data  using  CDMA/DSSS  technology  which  provides  greater capacity
than channelized systems and allows transmissions within the background noise in
the radio  frequency  environment.  The Company should be able to offer its data
messaging  services  at cost lower than manual retrieval systems or other Little
LEO satellite   operators  who  may  have  much greater capital cost structures.

     The Company's  customer base will be comprised of investor owned utilities,
rural electric membership co-operatives, municipalities and other publicly owned
utilities,  electric  holding  companies,  meter data management  agents,  meter
manufacturers,  local  public  works  agencies  and others  that have  dispersed
operations  and may  require  aggregate  billing  services.  It is the rural and
hard-to-access  meter  segment  that  the  Company  will  initially  market  its
services.  The Company will  develop  communication  products to integrate  into
metering equipment and will provide an associated automatic reading data service
to  include  remote  data  collection,  validation,  formatting  and  electronic
delivery to the customer.

        Utility  Meters.   The  utilities  industry  is  faced  with  increasing
competition, strict regulation of power generation facilities, and an increasing
cost of  operations.  The Company  believes that the E-SAT System will provide a
cost effective two-way  communication  path to  hard-to-access  gas and electric
meters.  There are over 150 million  electric  meters in the U.S.  and the 103rd
edition of the Directory of Electric Power  Producers  lists 198  investor-owned
electric utilities,  1,818 electric municipalities,  922 rural co-operatives and
numerous  holding,  governmental  and public works,  agencies.  Three  principal
objectives  used by utilities when evaluating  automatic meter reading  services
include  proficiency  to  reduce  meter  reading  expense,  ability  to  address
hard-to-read  locations,  and contribution to improving  customer  service.  The
Company believes that its data messaging services will address these needs.

        Natural Gas Wells.  The natural gas  industry is regulated by the United
State  Department  of  Transportation.  Many  utilities  have had to divest  its
pipeline and wellhead assets. There are 111 investor owned natural gas companies
operating throughout the U.S. (Penwill Publications).  It is estimated that more
than 285,000 well heads exist throughout the U.S. There is over 300,000 miles of
interstate  pipeline  connected to a 1.2 million-mile  natural gas gathering and
distribution  network serving over 160 million gas service meters throughout the
United States.  Collecting  data from these fixed  locations is another  service
E-SAT can provide.

<PAGE>27


        Environmental  and  Agriculture.  Environmental  monitoring  is becoming
increasingly  important as foreign,  U.S. federal,  state, and local governments
are closely  monitoring air, water, and waste disposal sites. The waste disposal
industry,  faced with an increased public awareness of pollution problems,  must
monitor  the  quality of its waste  disposal  efforts  through  readings  of air
quality  and water  quality,  temperature,  and flow from  multiple  points.  In
addition, the Company believes that existing irrigation systems for agricultural
and  land  management   applications  will  benefit   significantly  from  E-SAT
monitoring and remote control services.

        Vending  Machines.  The  E-SAT  System  is also  designed  to be able to
provide  remote  communications  to  stand-alone  equipment,   such  as  vending
machines.  This remote  communications  capability  is expected to increase  the
efficiency  of the  personnel  servicing  the sites,  and has the  potential  to
increase  sales  for  those  companies.  As of  1995,  in the  U.S.  there  were
approximately  3.4 million  vending  machines  owned and operated by independent
vending machine companies (Vending Time Census of Industry Issue 1995).

Competition

        Competition in the  communications  industry is  characterized  by rapid
change with new  technologies  and  entrants  vying for a  currently  increasing
customer  base.  Industry  participants  are forming  alliances and  integrating
networks  to  provide  a  broad  range  of  services  to  the  marketplace.  The
communications  capabilities  provided by the Little LEO industry  will create a
low-cost source of global mobile data services.  In addition to E-SAT, there are
three other commercial  Little LEO satellite  operators  (Orbcomm,  LeoOne,  and
Final  Analysis).  A fourth  Little LEO  operator  is  Volunteers  In  Technical
Assistance ("VITA"), a non-profit organization.

     The Company's competitors are all attempting to serve multiple markets such
as cargo and vehicle  mobile  asset  tracking,  monitoring  and remote  control,
emergency  services and transaction  processing.  By choosing to address markets
requiring  near real time  inter-connectivity,  E-SAT's  competitors  (excluding
VITA, a non-profit organization) will launch a constellation of between 26 to 48
Little LEO satellites and will have many earth stations  located  throughout the
U.S. and the world. These Little LEO systems are much more costly and complex as
compared to the E-SAT  System.  The RTUs designed for other Little LEO operators
are more  expensive  and require more power to operate than  E-SAT's  RTUs.  The
Company  believes  that a lower uplink power  requirement  for an E-SAT RTU will
give  E-SAT  a  cost   competitive   advantage  when   targeting   fixed  device
applications.

     A number of  competitors  are currently  developing  proposals to implement
automatic meter reading  ("AMR")  services at electric and natural gas utilities
throughout the U.S. Other proposed AMR technology  solutions include terrestrial
wireless  radio  technologies  such as  Specialized  Mobile Radio,  Cellular and
Multiple Address Service licenses,  unlicenced radios operating under Part 15 of
the FCC  Regulations,  and hard  wired  technologies  such as  telephone,  fiber
optics, cable and power line carriers. While terrestrial wireless technology may
be cost  effective  in the densely  populated  urban  areas,  it may not be cost
effective to automate rural and  hard-to-access  areas; and it is in these niche
market  locations that the Company  intends to compete  effectively by utilizing
Little LEO satellite technology.

<PAGE>28


Global Energy Metering Services, Inc.

     GEMS was incorporated in December 1994 to provide the service  applications
of commercial Little LEO satellite  technology developed through its predecessor
company JPS Systems,  Inc. ("JPS"). In 1995, JPS was formally  consolidated with
GEMS  and  dissolved  as a  corporate  entity.  During  the two  years  prior to
consolidation, JPS developed the basic technology of collecting and transmitting
data  remotely by Little LEO  satellites  and conducted a proof of concept trial
for Pacific Gas & Electric Co. ("PG&E") in California. Data from several natural
gas wellheads  meters was collected and  transmitted  by Little LEO  satellites.
This trial was completed in April 1995 and led to the  development of a plan for
GEMS to provide  automatic  meter reading  solutions for  hard-to-access  meters
owned by public  utilities as well as collection and  transmission  of data from
other fixed devices. This plan is intended to provide suppliers and consumers of
the utility and petroleum  industries  worldwide with remote data collection and
transmission   capabilities   utilizing   Little   LEO   satellite   technology.
Subsequently,   a  series  of  proof  of  concept  demonstrations  conducted  in
conjunction  with ABB, in which prototype  satellite  radios (RTUs) and electric
meters were installed at 34 electric  utilities in the continental  U.S. and two
international  utility  companies  in South  America and Canada.  Typical  trial
demonstrations lasted for a 30 day period, and the demonstrations were completed
in late 1997.

     The Company also had an agreement with North American CLS, Inc.  ("NACLS"),
which provided a limited  amount of Little LEO satellite  capacity for trials of
the Company's  automatic  meter reading  applications  with the Argos System,  a
satellite  location and data  collection  system  operated and controlled by the
Centre  National  d'Etudes  Spatiales  (France)  and the  National  Oceanic  and
Atmospheric Administration ("NOAA"). In 1996, GEMS received a purchase order for
Little LEO  transmitters  that could be used on the Argos  System as part of its
overall development of a satellite transmitter  integrated under the cover of an
electronic utility meter from ABB. The Company's  agreement for use of the Argos
System expired on December 31, 1997, and NOAA has established new criteria which
limits future commercial use of the Argos System which,  effectively,  prohibits
the  Company  from using the Argos System. The expiration of the NACLS agreement
and  the proposed future limits have caused GEMS and ABB to suspend the purchase
order.  Although the Company and ABB intend to  pursue  the use of the Company's
technology for use in ABB's meters, no assurances can be given that the purchase
order will be  reinstated or whether the terms of any future purchase order will
be acceptable to the Company.

FCC Regulations

        All commercial  non-voice,  non-geostationary  mobile-satellite  service
"NVNG-MSS" or "Little LEO" such as E-SAT's satellites in the U.S. are subject to
the  regulatory   authority  of  the  FCC.  Little  LEO  operators  must  obtain
authorization form the FCC to launch and operate their satellites and to provide
permitted services in assigned spectrum segments.

        On March 31, 1998, the FCC approved E-SAT's application for a Little LEO
satellite license.  Under the license, E-SAT is authorized to launch and operate
six Little LEO satellites to provide a two-way,  low-cost  messaging  service in
the  U.S.  in the  148-148.905  MHz for  service  and  feeder  uplinks,  and the
137.0725-137.9725  MHz frequency band for service and feeder downlinks.  For its
uplink,  E-SAT is  licensed  to utilize  500 kHz of  contiguous  spectrum in the
148-148.855 MHz band that is not shared with the other U.S. licensees,  LEO One,
Final Analysis and ORBCOMM. However, 


<PAGE>29


some of this  spectrum  may be  required to be  operated  co-frequency  with the
French S-80  system,  based on prior  coordination  between the U.S. and France.
E-SAT is licensed to utilize 148-855-148.905 MHz for feeder uplinks. E- SAT will
operate in the other 355 kHz of the 148-148.905 MHz band on a co-frequency basis
with Leo One, Final Analysis and ORBCOMM. In the downlink direction,  E-SAT will
operate in the band  137.0725-137.9275  MHz  co-frequency  with NOAA satellites,
ORBCOMM and Final Analysis. E-SAT is obligated to coordinate with the other U.S.
Little  LEO  licensees  and  NOAA,  coordinate  internationally  and  engage  in
consultations as required by Article 14 of the INTELSAT  Agreement and Article 8
of the Inmarsat Convention.

     Pursuant  to E-SAT's  license,  unless  extended by the FCC for good cause,
E-SAT must  commence  construction  of the first two  satellites  by March 1999,
complete  construction by March 2002 and launch by September 2002. The remaining
four satellites must commence  construction by March 2001, complete construction
by March 2004 and launch by March  2004.  The Company is  currently  negotiating
with  European  space  craft  manufacturers  for  the  design,  development  and
construction of the E-SAT satellites.  However, no contract has yet been entered
into. In the event E-SAT fails to meet certain  conditions,  E- SAT may lose its
license with the FCC. See "Risk Factors - Regulatory Risks."

International Regulations

        The E-SAT  System  operates  in  frequencies  that are  allocated  on an
international  basis  under the  authority  of the ITU.  The U.S.,  on behalf of
various  Little LEO service  providers,  pursued  international  allocations  of
additional  frequencies  for the use of Little LEOs. In addition to  cooperation
through the FCC, E-SAT will be required to engage in international  coordination
with respect to other satellite  systems under the auspices of the ITU. Further,
E-SAT must receive  operational  authority  called "landing rights" from each of
the foreign countries in which it proposes to provide  services.  It will be the
responsibility of the  international  distributor or licensee of each country to
obtain such authority. In the event E-SAT is unable to obtain authority to offer
its service in a particular country or region,  this may have a material adverse
affect on the Company's business plans and operations.

Employees


        As of October 31, 1998,  the Company had nine full-time  employees.  The
Company considers its relationship with its employees to be good.

Property

        The Company and GEMS have leased  3,287 square feet at a monthly rate of
$8,574, for their principal offices at 100 Shoreline  Highway,  Suite 190A, Mill
Valley, California, on a three year lease which expires on March 1, 2000.

<PAGE>30


                                   MANAGEMENT

Directors, Executive Officers and Key Employees of the Company

        The present directors and executive officers of the Company, their ages,
positions held in the Company, and duration as such, are as follows:


<TABLE>
<CAPTION>


Name                     Position                              Age                Period
- ----                     --------                              ---                ------

<S>                    <C>                                   <C>        <C>           
Fred W. Thompson         Chairman of the Board, President,     55         December 1992 - present
                         Chief Executive Officer, and
                         Chief Financial Officer                          November 1993 - present

Michael T. Schieber      Director                              58         December 1992 - present

E. A. James Peretti      Director, Chief Operating Officer     55         February 1996 - present

H. Tate Holt             Director                              46         February 1996 - present


Jerome W. Carlson        Director                              62         May 1997 - present


Gregory T. Leger         Executive Vice President              43         March 1998 - present
                         Engineering

Fred R. Skillman, Jr.    Vice President, Business              37         August 1995 - present
                         Development

</TABLE>



        The Company  adopted  staggered  terms for its Board of Directors at its
1996 Annual Stockholders Meeting.  Messrs. Thompson and Peretti will serve until
the 1999 annual  meeting of  stockholders  or until their  successors  have been
elected and Mr. Carlson will serve until the 2000 annual meeting of stockholders
or until his  successor  has been  elected,  and Messrs.  Schieber and Holt will
serve until the 2001 annual meeting of  stockholders  or until their  successors
have been elected.  The Board of Directors does not have a standard  arrangement
for  compensation,  but has  previously,  and will  continue to  receive,  stock
options as compensation.


        Section 145 of the General  Corporation Law of Delaware provides for the
indemnification  of officers and directors under certain  circumstances  against
expenses incurred successfully defending against a claim and authorizes Delaware
corporations   to  indemnify   their   officers  and  directors   under  certain
circumstances  against  expenses and liabilities  incurred in legal  proceedings
involving  such  persons  because  of their  being or having  been an officer or
director.  The articles of  incorporation  and the bylaws of the Company provide
for  indemnification of its officers and directors to the full extent authorized
by law.

<PAGE>31


     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors,  officers and controlling  persons of the Company
pursuant to the foregoing provisions, or otherwise, the Company has been advised
that in the opinion of the Commission,  such  indemnification  is against public
policy as expressed in the Securities Act and is, therefore, unenforceable.

Business Experience

     The following is a brief  account of the education and business  experience
during at least the past five years of each director, executive officer, and key
employee, indicating the principal occupation and employment during that period,
and the name and principal business of the organization in which such occupation
and employment were carried out.

     Fred W. Thompson,  serves as Chairman of the Board,  President,  and CEO of
the  Company.  He has over thirty  years  experience  in the  telecommunications
industry.  From 1983 to 1986, Mr. Thompson  managed Inter Exchange  Consultants,
Inc.,  a company  he  founded,  providing  management,  design  and  engineering
services  for  initial  cellular  telephone  operations  in New York  City,  San
Francisco, Los Angeles and other major cities in the U.S. From 1986 to 1990, Mr.
Thompson devoted his time to consulting on various  telecommunication matters as
an  independent  contractor.  His  career of over 20 years  with  AT&T  included
various  management  positions in the Long Lines  Department,  Western  Electric
Company, Bell Labs and with several operating telephone companies.  Mr. Thompson
received a BS degree in Electrical Engineering from California Polytechnic.

     Michael T.  Schieber,  Director,  has served as a Director  of the  Company
since December 1992.  From 1987 to December 1992, Mr.  Schieber was the Managing
Partner  of  Amador  Telecommunications  and since  1990 has been a  partner  in
Columbia  Communications,  both investors in nation-wide  paging  licenses.  Mr.
Schieber  also holds  minority  interests  in two  Illinois  cellular  telephone
licenses.  He  retired  from the  Department  of  Fisheries  with  the  State of
Washington in May 1993 where he had served as a civil engineer since 1984. He is
also a retired Air Force Major and Command Pilot.  Mr.  Schieber  received an MA
degree in  International  Relations and Government  from the University of Notre
Dame, a BS in Engineering from the Air Force Academy,  and a BA in Business from
The Evergreen State College.

     E. A. James Peretti,  Director, has served as Chief Operating Officer since
August  1998,  and was  appointed  in  February  1996,  as  President  and Chief
Executive  Officer of Global  Energy  Metering  Service,  Inc.,  a  wholly-owned
subsidiary of DBSI. Previously,  Mr. Peretti served as President of Westinghouse
Electric Supply Company (WESCO), a business unit of Westinghouse  Electric Corp.
He also served as a Vice  President and officer of  Westinghouse  Electric Corp.
During his 30 year tenure with WESCO,  Mr.  Peretti also held  positions as Vice
President and General  Manager of its Pacific  Division.  Mr. Peretti holds a BS
degree from  Purdue  University  in  Electrical  Engineering  and a MBA from the
University of Hawaii.

     H. Tate Holt, Director,  appointed in February 1996, is currently President
of Holt & Associates,  a growth  management  consulting  firm, and has held that
position since July 1990.  Previously,  from 1987 to 1990, Mr. Holt was a Senior
Vice President at Automatic Data  Processing,  Inc. in Roseland,  New Jersey and
Santa Clara, California. Mr. Holt has over twenty years of experience in various
senior  sales,  marketing  and  general  management  positions  with IBM,  Triad

<PAGE>32


Systems,  and ADP. He has  participated  in major  restructuring  and  strategic
planning  in these  and other  companies.  Since  1990,  Holt &  Associates  has
assisted its clients in developing and achieving aggressive growth targets, both
domestically as  well  as  internationally.  Mr. Holt is also an active director
of several private and publicly  traded  companies  including  Onsite Energy and
has been nominated to serve on the Board of Directors of AremisSoft Corporation.
Mr. Holt holds an AB from Indiana University.

     Jerome W. Carlson, Director,  appointed in May 1997, is currently President
of Raljer,  Inc.,  management  consulting firm, and has held that position since
January 1995. Previously, from 1984 to 1995, Mr. Carlson was the Chief Financial
Officer,  Vice  President of Finance and  Corporate  Secretary for Triad Systems
Corporation  in  Livermore,  California.  Mr.  Carlson  has  over  twenty  years
experience  in both  finance  and  general  management  positions  with  Hewlett
Packard.  Since 1995 he has assisted a number of businesses  in  developing  and
achieving certain strategic and tactical goals in their industries.  Mr. Carlson
is also an active director and advisor in several private companies.  He holds a
B.S.  degree from the  University of California at Davis and an M.B.A.  from the
Stanford Graduate School of Business.

     Gregory T. Leger, Executive Vice President Engineering,  joined the Company
in March 1998. Mr. Leger is responsible  for the design and  construction of the
E-SAT System. Mr. Leger has over nine years' experience in engineering  systems,
management,  business planning,  marketing and proposal  preparation with strong
analytical and  negotiating  skills.  Most recently and for the past five years,
Mr. Leger was employed by Seimac Limited,  as its Product  Development  Manager,
where he combined  business  development  activities  with technical and project
leadership to provide  customers with solutions  encompassing  electronics  data
telemetry,  software and packaging.  Mr. Leger received his BS degree in Physics
at Dalhousie  University,  Canada,  his MS degree in  Oceanography  at Dalhousie
University,  and a degree in  Master  Space  Systems  Engineering  at  Technical
University of Delft, Netherlands.

     Fred R.  Skillman,  Jr., Vice  President  Business  Operations,  joined the
Company in August 1995.  Mr.  Skillman  also manages the marketing and the sales
activities  for the  Company.  Mr.  Skillman  has been  working  in the  utility
industry for 13 years,  with extensive utility  operating  experience,  contract
administration,   product  development,   project  management  and  direct  line
supervision. Prior to joining the Company, Mr. Skillman worked for Pacific Gas &
Electric ("PG&E") for eleven years.  During his tenure at PG&E, Mr. Skillman was
an  electrical  engineer for the initial AMR system  installed for PG&E in Marin
County,  California.  Mr.  Skillman holds a BS degree in Electrical  Engineering
from  California  Polytechnical  State  University,  and an MBA degree  from the
University of San Francisco.

Committees of the Board

     The  Board  has an audit  committee  consisting  of  Messrs.  Schieber  and
Peretti,  a  nominating  committee  consisting  of  Messrs.  Holt,  Carlson  and
Thompson,  and a compensation committee consisting of Messrs. Holt, Schieber and
Carlson.

<PAGE>33


     The primary  functions  of the audit  committee  is to review the scope and
results of audits by the Company's independent auditors,  the Company's internal
accounting controls, non-audit services performed by the independent accountants
and the cost of accounting services.

     The  nominating  committee  assists in the process of officer and  director
nominations.

     The compensation  committee  administers the Company's various stock option
plans and approves  compensation,  remuneration  and incentive  arrangements for
officers of the Company.

Executive Compensation

        The following  table provides  certain  summary  information  concerning
compensation of the Company's  Chief Executive  Officer and each employee of the
Company or its  subsidiaries  who earns in excess of $100,000 for the year ended
December 31, 1997.

<PAGE>34



                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>


                                                                                               Long-Term
                                                   Annual Compensation                       Compensation
                                  
                                  ----------------------------------------------------  ----------------------
                                                                                              Securities
Name and                                                              Other Annual            Underlying
Principal Position         Year             Salary          Bonus     Compensation(1)            Options
- --------------------------------------------------------------------------------------  ----------------------


<S>                        <C>           <C>                               <C>                    <C>    

Fred W. Thompson           1997          $  180,000(2)                     $ 6,705                185,000
Chief Executive Officer    1996          $  180,000(3)                     $ 4,245                312,500
                           1995(4)       $   30,000                        $ 2,577                  6,875


E.A. James Peretti         1997          $  155,000                        $ 3,732                150,000
Chief Operating Officer    1996          $  155,000                        $   971                375,000


Randall Smith              1997          $  125,000                        $ 2,385                 87,500
Former Executive VP        1996          $  125,000                        $ 2,216                125,500(4)
GEMS
- --------------------------------------------------------------------------------------------------------------
</TABLE>


(1)  Consists entirely of payment of insurance premiums.
(2)  $80,000 paid in cash, $100,000 deferred pursuant to his employment 
     agreement.  
(3)  $72,000 paid in cash, $108,000 deferred pursuant to his employment
     agreement.  
(4)  For the  transition  period  from  August 1, 1995 to December 31, 1995.


        Mr.  Thompson  entered into an employment  agreement with the Company on
April 18, 1996, effective January 1, 1996. His annual salary under the agreement
is $180,000, and includes non-qualified stock options to purchase 312,500 shares
of the Company's  Common Stock.  In October 1998, the Company paid Mr.  Thompson
the amount of $246,000 related to his previously deferred  compensation  through
September 1998. The Company has maintained a key person  insurance policy on Mr.
Thompson's life in the face amount of $2,000,000, and is the sole beneficiary of
such policy. The Company also entered into employment  contracts with E.A. James
Peretti,  CEO of GEMS.  Mr.  Peretti's  agreement  includes an annual  salary of
$155,000 and  non-qualified  stock options to purchase  375,000 shares of Common
Stock.

<PAGE>35


        Effective   March  1,  1998,  the  Company  entered  into  a  three-year
employment  agreement  with Mr.  Gregory  T.  Leger to serve as  Executive  Vice
President Engineering. Under the employment agreement, Mr. Leger's annual salary
is $120,000.  He also  received  $20,000 upon the execution of the agreement and
has the right to receive an  additional  $20,000 on March 31, 1999,  as a bonus.
Mr.  Leger also  received  an option to purchase  125,000  shares of DBSI Common
Stock subject to vesting requirements.

Stock Option Plans

        The Company has established the 1998 Stock Option Plan (the "1998 Plan")
which was  approved  by the  stockholders  in May 1998 to serve as a vehicle  to
attract and retain the services of key  employees and to help such key employees
realize a direct proprietary interest in the Company. The 1998 Plan provides for
the  grant of up to  500,000  non-statutory  and  incentive stock options. Under
the  1998  Plan,  officers, directors,  consultants and employees of the Company
will be eligible for participation.  The  exercise  price of any incentive stock
option granted  under the 1998 Plan may not be less than 100% of the fair market
value of the Common  Stock of the Company on the date of grant.  The fair market
value for  which  an  optionee  may  be granted  incentive  stock options in any
calendar year may not exceed $100,000.  Shares subject to options under the 1998
Plan may be  purchased  for  cash.  Unless otherwise  provided by the Board,  an
option  granted under the Plan is exercisable  for a term of ten years (or for a
shorter  period up to ten years).  The 1998 Plan is administered by the Board of
Directors  and its  Compensation  Committee, which has  discretion  to determine
optionees,  the  number  of shares to be covered  by each  option,  the exercise
schedule, and other terms  of  the  options.  The  1998  Plan  may  be  amended,
suspended, or  terminated  by  the Board,  but no such action may impair  rights
under a  previously  granted option.  Each option is exercisable only so long as
the optionee remains  employed by the Company.  No option is transferable by the
optionee  other  than by will or the laws of  descent  and  distribution.  As of
October  31,  1998,  options  to  acquire  112,500  shares of Common  Stock were
outstanding.

        The Company has  established  a 1996 Stock Option Plan (the "1996 Plan")
to serve as a vehicle to attract and retain the services of key employees and to
help such key employees  realize a direct  proprietary  interest in the Company.
The 1996  Plan  provides  for the  grant of up to  1,650,000  non-statutory  and
incentive  stock options of which  1,018,778 are  outstanding  as of October 31,
1998. Under the 1996 Plan, officers, directors, consultants and employees of the
Company are eligible for  participation.  The  exercise  price of any  incentive
stock option  granted  under the 1996 Plan may not be less than 100% of the fair
market value of the Common  Stock of the Company on the date of grant.  The fair
market value for which an optionee may be granted incentive stock options in any
calendar year may not exceed $100,000.  Shares subject to options under the 1996
Plan may be  purchased  for cash.  Unless  otherwise  provided by the Board,  an
option  granted under the 1996 Plan is  exercisable  for a term of ten years (or
for a shorter  period up to ten  years).  The 1996 Plan is  administered  by the
Board of Directors  and its  Compensation  Committee,  which has  discretion  to
determine  optionees,  the number of shares to be covered  by each  option,  the
exercise schedule, and other terms of the options. The 1996 Plan may be amended,
suspended,  or  terminated  by the Board,  but no such action may impair  rights
under a previously  granted option.  Each option is exercisable  only so long as
the optionee remains  employed by the Company.  No option is transferable by the
optionee other than by will or the laws of descent and distribution.

<PAGE>36


        The Company also has developed three stock option plans to award certain
employees,  directors,  and  consultants  with the  opportunity  to purchase the
Company's  Common Stock.  Under the Company's 1993  Incentive  Stock Option Plan
("1993 ISO Plan")  options to purchase up to 67,471  shares of Common Stock were
issued to eligible  employees.  Under the  Non-Qualified  Stock  Option Plan for
Non-Employee  Directors  ("Director's  Plan")  options to  purchase up to 75,000
shares of  Common  Stock  were  granted  to  non-employee  directors.  Under the
Non-Qualified Stock Option Plan for Consultants ("Consultant's Plan") options to
purchase  up  to  112,500  shares  of  Common  Stock  were  granted  to  certain
consultants.  As of October 31, 1998,  options to acquire  50,269,  42,500,  and
14,625  shares  of  Common  Stock  were  outstanding  under  the 1993 ISO  Plan,
Director's Plan and Consultant's Plan, respectively.


                OPTION GRANTS IN THE YEAR ENDED DECEMBER 31, 1997

                                INDIVIDUAL GRANTS

<TABLE>
<CAPTION>


                            Number of         % of Total Options
                            Securities       Granted to Employees
                        Underlying Options      in Fiscal Year      Exercise or Base
Name                       Granted 1997                               Price ($/SH)      Expiration Date
- ----------------------------------------------------------------------------------------------------------
<S>                           <C>                    <C>                 <C>               <C> 

Fred W. Thompson,             185,000                27.9%               $0.584            12/31/02
President, CEO

E.A. James Peretti,           150,000                22.6%               $0.531            12/31/07
CEO GEMS

Randall Smith,                87,500                 13.2%               $0.531            12/31/07
Former Exec. VP
GEMS
- ----------------------------------------------------------------------------------------------------------
</TABLE>



                          FISCAL YEAR-END OPTION VALUE


<TABLE>
<CAPTION>

                                  Number of Securities Underlying   Value(1) of Unexercised In-the-
                                  Unexercised Options/SARs at FY     Money Options/SARs at FY End
                                              End (#)                             ($)

                                     Exercisable/Unexercisable         Exercisable/Unexercisable
Name                               Options at December 31, 1997      Options at December 31, 1997
- -----------------------------------------------------------------------------------------------------
<S>                                      <C>                             <C>           
Fred W. Thompson,                        169,971 / 347,029                 $82,969 / $82,969
President, CEO

E. A. James Peretti,                     225,000 / 300,000                $119,475 / $159,300
CEO GEMS
- -----------------------------------------------------------------------------------------------------
</TABLE>


(1)  The value of unexercised in-the-money stock options is based on a per share
     price of $.531 as quoted on the OTC Bulletin Board on December 31, 1997.

<PAGE>37


        The following  table sets forth the repricing of options held by current
directors  and  executive  officers of the Company  during the last ten complete
fiscal years.


                           TEN YEAR OPTION REPRICINGS


<TABLE>
<CAPTION>

                                                                                                              Length of
                                                Number of                       Exercise                       Original
                                               Securities     Market Price      Price at                    Optional Term
                                               Underlying      of Stock at      Time of          New         Remaining at
                          Effective Date         Options         Time of       Repricing      Exercise         Date of
Name                        of Reprice        Repriced (#)    Repricing ($)       ($)         Price ($)       Repricing
- -----------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                        <C>            <C>             <C>          <C>               <C>   
Fred Thompson           December 31, 1997             4,375         $  .53          $1.58        $  .58            1 year
President               December 31, 1997             3,750            .53           1.58           .58            1 year
                        December 31, 1997             4,500            .53           1.58           .58           2 years
                        December 31, 1997             6,875            .53           1.58           .58           3 years
                        December 31, 1997           312,500            .53           1.44           .53           8 years
                        February 13, 1997             4,375           1.44           3.20          1.58           2 years
                        February 13, 1997             3,750           1.44           3.20          1.58           2 years
                        February 13, 1997             4,500           1.44           2.40          1.58           3 years
                        February 13, 1997             6,875           1.44           6.00          1.58           4 years
                        February 13, 1997           312,500           1.44           5.20          1.44           9 years

- -----------------------------------------------------------------------------------------------------------------------------
Michael Schieber        February 23, 1998            37,500            .60           1.00           .60           9 years
Director                February 13, 1997             6,250           1.44           2.80          1.44           7 years
                        February 13, 1997            13,750           1.44           2.00          1.44           8 years
                        February 13, 1997             6,250           1.44           5.60          1.44           8 years
                        February 13, 1997            37,500           1.44           4.75          1.44           9 years
                        February 13, 1997            12,534           1.44           5.50          1.44           9 years
- -----------------------------------------------------------------------------------------------------------------------------
James Peretti           December 31, 1997           375,000            .53           1.44           .53           8 years
Chief Operating         February 13, 1997           375,000           1.44           5.20          1.44           9 years
Officer
- -----------------------------------------------------------------------------------------------------------------------------
Tate Holt               February 23, 1998            37,500            .60           1.00           .60           9 years
Director                February 13, 1997             7,808           1.44           5.50          1.44           9 years
                        February 13, 1997            75,000           1.44           4.75          1.44           9 years
- -----------------------------------------------------------------------------------------------------------------------------
Jerome Carlson          February 23, 1998            75,000            .60           1.00           .60           9 years
Director
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Report on Repricing of Stock Options

        During  calendar  1997 there was a  substantial  decrease  in the market
price of the Company's  Common Stock due, in part,  to regulatory  delays in the
approval of E-SAT's Little LEO satellite license  application.  As a result, the
Compensation  Committee repriced stock options in February and December of 1997.
The repricing was done in an effort to retain the  Company's  quality  employees

<PAGE>38


and directors who had lost a significant  portion of their financial interest in
the Company because their options were "out of the money." In February 1997, the
Company  completed  the first stock option  repricing  program for the Company's
directors and  employees in which stock  options for 1,119,646  shares of Common
Stock,  originally  issued with exercise  prices ranging from $1.60 to $6.00 per
share, were reissued with exercise prices ranging from $1.44 to $1.58 per share,
which  approximated the fair market value on the date of repricing.  In December
1997,  the Company  completed a second  stock option  repricing  program for the
Company's  employees  (including  employee directors) in which stock options for
approximately  1,135,726  shares of Common Stock,  with exercise  prices ranging
from $1.44 to $1.58,  were reissued with exercise  prices  ranging from $0.53 to
$0.58  per  share,  which  approximated  the  fair  market  value on the date of
repricing.  In February 1998,  options to acquire 150,000 shares of Common Stock
to  non-employee  directors were repriced from their original  exercise price of
$1.00 per share to $.60 per share which  approximated  the fair market  value on
the date of repricing.

        Stock  options  are  intended  to provide  incentives  to the  Company's
directors,  officers and  employees.  The Board of Directors  believes that such
equity incentives are a significant  factor in the Company's ability to attract,
retain and motivate  directors,  officers and  employees who are critical to the
Company's  long-term  success.  In  repricing  the stock  options,  the Board of
Directors  considered  the fact that  directors  are not  compensated  for their
services  other than  through  stock  options.  Further,  many of the  Company's
officers and employees  are not being  compensated  in accordance  with industry
standards,  and have  had to  either  defer  their  salary  or were  delayed  in
receiving  their salary at times during the current and prior  calendar year due
to the poor financial condition of the Company.  The Board of Directors believes
that the  repricing  of the  options is a form of  incentive  to the  directors,
officers,  and  employees  of the  Company and  believes  that it is in the best
interests of the Company and its stockholders.

        Board of Directors

        Fred W. Thompson  H. Tate Holt
        Michael T. Schieber  Jerome W. Carlson
        E. A. James Peretti

Limitation of Liability and Indemnification Matters

        The  General   Corporation   Law  of  the  State  of  Delaware   permits
indemnification  of directors,  officers,  and employees of  corporations  under
certain conditions subject to certain limitations.  Article XII of the Company's
certificate of incorporation states that the Company may provide indemnification
of its directors, officers, employees and agents to the maximum extent permitted
by the  General  Corporation  Law.  Article  VI of the Bylaws  provide  that the
Company  shall,  to  the  maximum  extent  and in the  manner  permitted  in the
Corporations  Laws,  indemnify  each of its directors,  officers,  employees and
agents  against  expenses,  judgments,  fines,  settlements,  and other  amounts
actually and reasonably  incurred in connection  with any proceeding  arising by
reason of the fact any such person is or was an agent of the Company.


<PAGE>39


                             PRINCIPAL STOCKHOLDERS

        The  following  table sets forth certain  information  as of October 15,
1998, with respect to the beneficial ownership of the Company's Common Stock for
(i) each  director,  (ii) all  directors and officers of the Company as a group,
and (iii) each person known to the Company to own beneficially five percent (5%)
or more of the outstanding shares of the Company's Common Stock.


<TABLE>
<CAPTION>


Name and Address of                                   Beneficially and
Beneficial Owner                                       Record Owned(1)      Percent of Class
- --------------------                                  -----------------     ----------------

<S>                                                      <C>                         <C> 

Fred W. Thompson                                         851,546(2)                  9.9%
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941


Michael T. Schieber                                      328,989(3)                  3.8%
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941

E.A. James Peretti                                       300,000(4)                  3.5%
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941

H. Tate Holt                                             137,629(5)                  1.6%
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941

Jerome W. Carlson                                         87,500(6)                  1.0%
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941

Officers and Directors as a Group (5 persons)          1,702,871                    19.6%


Eddie Barretto                                           500,000(7)                  5.7%
21 Tamal Vista Blvd., #204
Corte Madera, CA 94925

Astoria Capital Partners, L.P.                         2,000,000(7)                 21.1%
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

Microcap Partners, L.P.                                  500,000(7)                  5.7%
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223


</TABLE>


(1)     The  persons  named in the table have sole voting and  investment  power
        with respect to all of the Common Stock shown as  beneficially  owned by
        them,  subject  to  community  property  laws where  applicable  and the
        information contained in the footnotes to the table.

(2)     Includes (i) 2,793 shares held by Mr. Thompson; (ii) 599,558 shares held
        in Thompson 1996 Revocable Trusts; and (iii) options to purchase 234,375
        shares at $0.531 per share expiring  January 1, 2006, and 4,375,  3,750,
        3,750,  3,945 and 2,750 shares of Common Stock exercisable at $0.584 per
        share and  expiring  February 8, 1999,  February 8, 1999,  February  15,
        2000, and December 31, 2000, respectively.


<PAGE>40


(3)     Includes (i) 205,625 shares held jointly with spouse,  Arlene  Schieber,
        (ii) 6,505 held solely by Mr.  Schieber,  (iii) 3,075 held solely by Ms.
        Schieber,  of which shares Mr. Schieber disclaims beneficial  ownership,
        and (iv) options to purchase 13,750,  12,534 and 37,500 shares of Common
        Stock all  exercisable at $1.4375 per share which expire on February 15,
        2005, February 15, 2006 and April 30, 2006, respectively, and options to
        purchase  37,500 shares of Common Stock  exercisable  at $0.60 per share
        which  expire May 13,  2007,  and options to purchase  12,500  shares of
        Common Stock at $2.1875 which expire on May 12, 2008.

(4)     Options to purchase 300,000 shares of Common Stock exercisable at $0.531
        per share, which expire January 1, 2006.

(5)     Includes (i) 4,821  shares held solely by Mr. Holt,  and (ii) options to
        purchase  7,808 and 75,000  shares of Common  Stock all  exercisable  at
        $1.4375 per share which  expire  December  31, 2006 and April 30,  2006,
        respectively,  and options to  purchase  37,500  shares of Common  Stock
        exercisable at $0.60 per share which expire May 13, 2007, and options to
        purchase 12,500 shares of Common Stock at $2.1875 per share which expire
        May 12, 2008.

(6)     Includes 37,500 shares held by Mr.  Carlson,  options to purchase 37,500
        shares of Common Stock  exercisable  at $0.60 per share which expire May
        13,  2007,  and options to  purchase  12,500  shares of Common  Stock at
        $2.1875 per share which expire May 12, 2008.

(7)     Of the shares of Common Stock  beneficially  owned,  one-half  represent
        shares of Common Stock and the remaining  one-half  represent  shares of
        Common Stock that may be immediately acquired pursuant to Warrants.


                              PLAN OF DISTRIBUTION

        The Selling  Stockholders  may, from time to time, sell all or a portion
of the shares of Common  Stock on any market upon which the Common  Stock may be
quoted, in privately negotiated  transactions or otherwise, at fixed prices that
may be  changed,  at market  prices  prevailing  at the time of sale,  at prices
related to such  market  prices or at  negotiated  prices.  The shares of Common
Stock may be sold by the Selling  Stockholders  by one or more of the  following
methods,  without limitation,  (a) block trades in which the broker or dealer so
engaged  will  attempt  to sell the  shares  of  Common  Stock as agent  but may
position  and  resell a portion  of the block as  principal  to  facilitate  the
transaction,  (b)  purchases by broker or dealer as principal and resale by such
broker or dealer for its account  pursuant to this  Prospectus,  (c) an exchange
distribution  in  accordance  with the  rules  of such  exchange,  (d)  ordinary
brokerage transactions and transactions in which the broker solicits purchasers,
(e) privately negotiate  transactions,  (f) market sales (both long and short to
the extent permitted under the federal  securities  laws), and (g) a combination
of any such methods of sale. In effecting sales,  brokers and dealers engaged by
the  Selling   Stockholders   may  arrange  for  other  brokers  or  dealers  to
participate.  Brokers or dealers may receive  commissions  or discounts from the
Selling  Stockholders  (or,  if any such  broker-dealer  acts as  agent  for the
purchaser of such shares, from such purchaser) in amounts to be negotiated which
are not  expected  to  exceed  those  customary  in the  types  of  transactions
involved.  Broker-dealers  may agree  with the  Selling  Stockholders  to sell a
specified number of such shares of Common Stock at a stipulated price per share,
and, to the extent such broker-dealer is unable to do so acting as agent for the
Selling Stockholders, to purchase as principal any unsold shares of Common Stock
at the price  required to fulfill the  broker-dealer  commitment  to the Selling
Stockholders. Broker-dealers who acquire shares of Common Stock as principal may
thereafter  resell such shares of Common Stock from time to time in transactions
(which  may  involve  block   transactions   and  sales  to  and  through  other
broker-dealers,  including  transactions of the nature  described  above) in the
over-the-counter  market or otherwise at prices and on terms then  prevailing at
the time of sale, at 

<PAGE>41


prices  then  related  to  the  then-current   market  price  or  in  negotiated
transactions  and, in connection  with such resales,  may pay to or receive from
the purchasers of such shares of Common Stock  commissions  as described  above.
The Selling  Stockholders may also sell the shares of Common Stock in accordance
with Rule 144 under the Securities Act, rather than pursuant to this Prospectus.

        The  Selling   Stockholders  and  any   broker-dealers  or  agents  that
participate with the Selling Stockholders in sales of the shares of Common Stock
may be deemed to be  "underwriters"  within the meaning of the Securities Act in
connection  with  such  sales.  In such  event, any commissions received by such
broker-dealers  or agents  and any  profit on the resale of the shares of Common
Stock  purchased  by  them  may  be  deemed  to be  underwriting  commissions or
discounts under the Securities Act.

        From time to time, the Selling  Stockholders  may pledge their shares of
Common Stock pursuant to the margin  provisions of its customer  agreements with
its brokers. Upon default by the Selling Stockholders,  the broker may offer and
sell the  pledged  shares of Common  Stock from time to time.  Upon sales of the
shares of Common  Stock,  the  Selling  Stockholders  intend to comply  with the
Prospectus  delivery  requirements,  under the  Securities  Act, by delivering a
Prospectus to each purchaser in the transaction. The Company intends to file any
amendments or other  necessary  documents in compliance  with the Securities Act
which may be  required  in the event a Selling  Stockholder  defaults  under any
customer agreement with brokers.

        In  addition,  the  Company is  registering  Warrants  to purchase up to
1,250,000 shares of Common Stock for resale by the Selling  Warrantholders.  The
Selling Warrantholders may sell all, some or none of its Warrants under the same
manner and methods as the Common Stock by the Selling  Stockholders as discussed
above.

        The  Company is required  to pay all fees and  expenses  incident to the
registration  of the shares of Common  Stock and  Warrants,  including  fees and
disbursements   of  counsel  to  the  Selling   Stockholders   and  the  Selling
Warrantholders. The Company has agreed to indemnify the Selling Stockholders and
the  Selling  Warrantholders,   against  certain  losses,  claims,  damages  and
liabilities, including liabilities under the Securities Act.

<PAGE>42


                     SELLING STOCKHOLDERS AND WARRANTHOLDERS

        The  following  table  sets  forth  certain  information  regarding  the
beneficial ownership of shares of Common Stock by the Selling Stockholders as of
October  31,  1998,  and the  number of shares of Common  Stock  covered by this
Prospectus.

<TABLE>
<CAPTION>


                                       Number of Shares of                               Number of Common
                                          Common Shares             Number of           Shares Beneficially
                                          Beneficially            Common Shares           Owned Following
Name of Shareholder                Owned Prior to the Offering    Offered Hereby           the Offering
- -------------------                ---------------------------    --------------           ------------
                                   # of Shares     % of Class      # of Shares      # of Shares    % of Class
                                   -----------     ----------      -----------      -----------    ----------

<S>                                  <C>                 <C>            <C>              <C>            <C>
Paul Bakker                          200,000(1)          2.3            200,000         -0-            -0-

William R. Geery                      80,000(1)          *               80,000         -0-            -0-

Ted Landkammer                        12,000(1)          *               12,000         -0-            -0-

Lloyd & Dee Chelli                    12,000(1)          *               12,000         -0-            -0-

David Sutherland                     110,000(1)          1.3            110,000         -0-            -0-

MJH Partners                         250,000(1)          2.9            250,000         -0-            -0-

Eddie Barretto                       500,000(1)          5.7            500,000         -0-            -0-

Friedman Family Partnership          250,000(1)          2.9            250,000         -0-            -0-

Blaine Miller                         20,000(1)          *               20,000         -0-            -0-

Viviana Partners L.P.                400,000(1)          4.6            400,000         -0-            -0-

Mallory Hill                         140,000(1)          1.6            140,000         -0-            -0-

H & N Partners                       333,334(2)          3.8            333,334         -0-            -0-

Coach House Group                    100,000(2)          1.2            100,000         -0-            -0-

Securities Trading Services, Inc.    400,000(2)          4.5            400,000         -0-            -0-

Bartel Eng Linn & Schroder           200,000(2)          2.3            200,000         -0-            -0-

The Genesis Group                     43,000(3)          *               43,000         -0-            -0-

William Arthur & Joyce Appling        20,000(1)          *               20,000         -0-            -0-

Vivian L. Schneider                   25,000(1)          *               25,000         -0-            -0-

Caryl Hogan                           10,000(1)          *               10,000         -0-            -0-

Paul Schoos                           50,000(1)          *               50,000         -0-            -0-

Jerome Rossel                         20,000(1)          *               20,000         -0-            -0-

Michael J. & Barbara Stoiber          55,000(1)          *               55,000         -0-            -0-

Astoria Capital Partners L.P.      2,000,000(1)         21.1          2,000,000         -0-            -0-

</TABLE>

<PAGE>43


<TABLE>
<CAPTION>


                                       Number of Shares of                               Number of Common
                                          Common Shares             Number of           Shares Beneficially
                                          Beneficially            Common Shares           Owned Following
Name of Shareholder                Owned Prior to the Offering    Offered Hereby           the Offering
- -------------------                ---------------------------    --------------           ------------
                                   # of Shares     % of Class      # of Shares      # of Shares    % of Class
                                   -----------     ----------      -----------      -----------    ----------


<S>                                  <C>                 <C>            <C>              <C>            <C>


Microcap Partners L.P.               500,000(1)          5.7            500,000         -0-            -0-

Performance Programming              200,000(1)          2.3            200,000         -0-            -0-

Cardinal Capital L.P.                250,000(4)          2.9            250,000         -0-            -0-

Zimmerman Revocable Trust             50,000(1)          *               50,000         -0-            -0-

Yelina Investments                   150,000(2)          1.1            150,000         -0-            -0-

Barbara Drew                         215,000(4)          2.3            215,000         -0-            -0-

Paul Dix                              11,080(2)          *               11,080         -0-            -0-

Leslie Taylor Associates              97,068             1.1             58,392        38,676           *

Randall Smith
Former Executive Vice President       10,321             *               10,321         -0-            -0-

Karen Haddad                           6,881             *                6,881         -0-            -0-

Sierra Delta Corp.                    13,640             *               13,640         -0-            -0-

George DiCostanzo                      4,701             *                4,701         -0-            -0-

W. L. Pritchard                        7,500             *                7,500         -0-            -0-

John L. Faessel                       75,000(2)          *               75,000         -0-            -0-

Jerome W.  Carlson(6)
Director                              87,500             1.0             37,500        50,000           *

Michael Schieber(7)
Director                             328,989             3.8             12,500       316,489          3.8

</TABLE>

*   Less than 1% of the outstanding Common Stock.

(1)     Of the shares of Common Stock  beneficially  owned,  one-half  represent
        shares of Common  Stock owned and  one-half  represent  shares of Common
        Stock that may be immediately acquired pursuant to Warrants.

(2)     Represents shares of Common Stock that may be immediately  acquired 
        pursuant to Warrants.

(3)     Includes 35,000 shares of Common Stock that may be acquired pursuant to
        Warrants.

(4)     Includes 200,000 shares of Common Stock that may be acquired pursuant to
        Warrants.


(5)     Includes options to acquire 50,000 shares of Common Stock.


(6)     Includes options to acquire 138,784 shares of Common Stock.

<PAGE>44


        The following table sets forth certain  information  with respect to the
beneficial   ownership   of  the   Company's   Warrants   held  by  the  Selling
Warrantholders  as of October 15,  1998.  The Warrants  were sold  pursuant to a
purchase  agreement dated August 27, 1998, which was part of a private placement
of three  million  Units with each Unit  consisting of one share of Common Stock
and a Warrant to purchase one share of Common Stock at $3.00 per share. Pursuant
to a contractual agreement,  the Selling Warrantholders are registering Warrants
to  purchase  up to  1,250,000  shares  of Common  Stock.  The  Company  is also
registering the 1,250,000  shares of Common Stock  underlying the Warrants owned
by  the  Selling  Warrantholders  disclosed  in the  table  above.  The  Selling
Warrantholders may sell some, all or none of their Warrants.

<TABLE>
<CAPTION>



                                                                                           Warrants
                                      Warrants Beneficially Owned     Warrants to     Beneficially Owned
Name of Warrantholder                      Prior to Offering           be Offered       After Offering
- ---------------------                      -----------------           ----------       --------------
                                           Number      Percent(1)                     Number       Percent
                                           ------      ----------                     ------       -------

<S>                                       <C>             <C>            <C>             <C>          <C>
Astoria Capital Partners, L.P.            1,000,000       40.0           1,000,000       0            0
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

Microcap Partners, L.P.                     250,000       10.0             250,000       0            0
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

</TABLE>

(1)  Based upon approximately 2.5 million Warrants outstanding that were sold
     pursuant to a private placement.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        During past fiscal years 1997 and 1996, the Company has not been a party
to any transaction or proposed transaction involving of the Company any director
or executive officer, five percent beneficial shareholder,  or any member of the
immediate  family of the  foregoing  persons,  and in which the amount  involved
exceeds $60,000, except as follows.

        Pursuant to a purchase agreement among the Company,  Astoria Capital and
Microcap,  the  Company  is  obligated  to  register  with  the  Commission  the
Registrable  Securities  acquired by Astoria  Capital and  Microcap in a private
placement.  The  registration  statement  must  be  declared  effective  by  the
Commission by December 4, 1998. In the event the  registration  statement is not
declared  effective by the  Commission by December 4, 1998,  the Company will be
obligated to refund to Astoria Capital and Microcap, in the aggregate, an amount
equal to $2.5 million times 3% for each 30 days (pro-rata as to a period of less
than 30 days) the registration  statement is not declared effective,  subject to
certain  exceptions,  or the  effectiveness  of such  registration  statement or
related  prospectus  is  suspended  because such  prospectus  includes an untrue
statement of a material  fact or omits to state a material  fact  required to be
stated.

        In  addition,  upon  request by the  holders  owning a  majority  of the
Registrable   Securities,   the  Company  will  file,  not  more  than  once,  a
registration  statement  under the Securities  Act,  registering the Registrable
Securities.  Further, if the Company files a registration  statement registering
securities 

<PAGE>45


other than the Registrable Securities, the holders of the Registrable Securities
will have the right to include their Registrable Securities in such registration
statement.

        All expenses of the registration  statement  including,  but not limited
to, legal,  accounting,  printing and mailing fees will be borne by the Company.
The Company has agreed to indemnify Astoria Capital and Microcap against certain
liabilities under the Securities Act. The Company's registration  obligations to
Astoria  Capital and Microcap  will cease upon  disposition  of the  Registrable
Securities by such holders.


                          DESCRIPTION OF CAPITAL STOCK

        The Company's  authorized capital stock consists of 20,000,000 shares of
Common Stock,  $.0004 par value, and 5,000,000 shares of Preferred Stock, $.0004
par value. As of October 31, 1998,  there were  outstanding  8,487,841 shares of
Common Stock held of record by  stockholders  and no shares of  Preferred  Stock
outstanding.

Common Stock

        Each  stockholder is entitled to one vote for each share of Common Stock
held on all matters  submitted to a vote of stockholders.  Cumulative voting for
the election of directors is not provided for in the  Company's  certificate  of
incorporation,  which  means that the  holders  of a  majority  of the shares of
Common Stock voted can elect all of the  directors  then  standing for election.
Subject to such  preferences as may apply to any Preferred Stock  outstanding at
the time,  the holders of  outstanding  shares of Common  Stock are  entitled to
receive dividends out of assets legally available  therefor at such times and in
such  amounts as the Board of  Directors  may from time to time  determine.  The
Common  Stock  is not  entitled  to  preemptive  rights  and is not  subject  to
conversion or redemption.  Upon the liquidation,  dissolution,  or winding up of
the Company,  the holders of Common Stock and any participating  Preferred Stock
outstanding  at that time  would be  entitled  to share  ratably  in all  assets
remaining  after the payment of liabilities  and the payment of any  liquidation
preferences with respect to any outstanding Preferred Stock.

Preferred Stock

        The  Board  of  Directors  is  authorized,  subject  to any  limitations
prescribed by the General  Corporation Law of the State of Delaware,  to provide
for the issuance of additional  shares of Preferred Stock in one or more series,
to establish  from time to time the number of shares to be included in each such
series, to fix the powers, designations, preferences and rights of the shares of
each wholly-unissued series and any qualifications,  limitations or restrictions
thereon and to increase or decrease the number of shares of any such series (but
not below the number of shares of such  series  then  outstanding)  without  any
further vote or action by the stockholders. The Board of Directors may authorize
the  issuance of  Preferred  Stock with voting or  conversion  rights that could
adversely  affect  the  voting  power or other  rights of the  holders of Common
Stock.  Therefore,  the  issuance  of  Preferred  Stock  may have the  effect of
delaying,  deterring or preventing a change in control of the Company. There are
no shares of Preferred Stock outstanding.

<PAGE>46


Warrants

        In connection with its private placement of Units, the Company, pursuant
to a purchase agreement among the Company and Astoria Capital and Microcap,  has
issued Warrants to purchase 1,250,000 shares of Common Stock at $3.00 per share.
The Warrants may be exercised as to all or any lesser number of shares of Common
Stock during a three year period ending  August 27, 2001,  and may be subject to
redemption upon 30 days' notice by the Company in the event that the trade price
of a share of Common  Stock  exceeds  $4.50 per share for  fourteen  consecutive
days. The redemption price is $.01 per Warrant. The exercise price and number of
shares of  Common  Stock  that the  Selling  Warrantholders  will  receive  upon
exercise of the Warrants are subject to adjustment to protect the  Warrantholder
against dilution in certain events. The Company is registering  Warrants held by
the Selling  Warrantholders  to purchase up to 1,250,000 shares of Common Stock.
In addition,  as part of its private placement,  the Company has issued Warrants
to  purchase  up  to  1,259,500  shares  of  Common  Stock.  The  Warrants  have
essentially  the same  terms as the  Warrants  issued  to  Astoria  Capital  and
Microcap except they are not being registered hereby.

Other Warrants

        As of October  31,  1998,  the Company  has other  Warrants  outstanding
providing for the purchase of an aggregate of 1,647,414  shares of Common Stock.
The exercise price of the Other Warrant range from $.50 to $3.00 per share,  and
the Other Warrants expire on dates ranging from January 28, 1998, to January 13,
2006.


                          CERTIFICATE OF INCORPORATION

        Certain  provisions of the Company's  Certificate of  Incorporation  and
bylaws  have the effect of  deterring  a change of control of the  Company.  The
Company's  Certificate  of  Incorporation   contains  provisions  requiring  the
approval of 80% of the Company's  stockholders for certain merger,  sales of all
or substantially  all of the Company's assets and certain other corporate action
unless the transaction is approved by seventy-five  percent of the disinterested
board members or unless all stockholders receive a price for their shares of the
Company's capital stock which meets certain minimum price criteria. In addition,
the  Company's  Certificate  of  Incorporation  also  contains a provision  with
establishes a classified Board of Directors consisting of three classes, members
of which would serve  staggered terms of three years. A vacancy of the Board can
be filled only by vote of 75% of the Continuing Directors (as defined).  Further
directors would be removable, for cause only, by either a 80% vote or by vote of
a majority of the Continuing Directors(as defined). The Company's Certificate of
Incorporation also requires the approval of 80% of the Company's stockholders in
order to amend the provisions.


                                LEGAL PROCEEDINGS


        The Company is not a party to any legal proceedings.

<PAGE>47


                                  LEGAL MATTERS

        The  validity  of the  shares of Common  Stock and  Warrants  offered by
Selling  Stockholders and Warrantholders  will be passed upon by the law firm of
Bartel Eng Linn & Schroder, Sacramento,  California. Certain members of the firm
own  shares  of Common  Stock of the  Company  representing  less than 1% of the
outstanding  shares of Common  Stock.  In  addition,  the firm has a Warrant  to
purchase up to 200,000 shares of Common Stock which are being registered by this
registration statement.


                                     EXPERTS

        The  consolidated  balance  sheets as of December 31, 1997 and 1996, and
the  related  consolidated   statements  of  operations,   stockholders'  equity
(deficit)  and cash flows for the years then ended and for the period from April
25, 1990 (date of inception) to December 31, 1997,  included in this  Prospectus
have  been  included  herein  in  reliance  on  the  report  which  includes  an
explanatory  paragraph regarding certain factors raising substantial doubt about
the Company's ability to continue as a going concern, of  PricewaterhouseCoopers
LLP, independent accountants, given on the authority of that firm, as experts in
accounting and auditing.


                              AVAILABLE INFORMATION

        A  Registration  Statement  on Form SB-2 (the  "Registration  Statement"
including  amendments  and  exhibits  thereto)  relating to the shares of Common
Stock  and  Warrants  offered  hereby  has been  filed by the  Company  with the
Commission under the Securities Act. This Prospectus,  which  constitutes a part
of the Registration Statement, does not contain all of the information set forth
in the Registration Statement and the exhibits thereto.  Statements contained in
this Prospectus as to the contents of any contract or other document referred to
are not  necessarily  complete and, in each  instance,  reference is made to the
copy of such contract or other document filed as an exhibit to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.  The  Company  is subject to the  informational  requirements  of the
Exchange  Act and in  accordance  therewith  files  periodic  reports  with  the
Commission.  Such reports and the Registration  Statement concerning the Company
may be inspected at the Commission's public reference facilities located at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the
regional  offices of the  Commission  located at Seven World Trade Center,  13th
Floor,  New  York,  New York  10048 and 500 West  Madison  Street,  Suite  1400,
Chicago, Illinois 60661. Copies of the Company's periodic reports and all or any
part of the Registration Statement and the exhibits thereto may be obtained from
those offices upon the payment of certain fees prescribed by the Commission. The
Commission  maintains  a  Website  (address  http://www.sec.gov)  that  contains
reports,  proxy  and  information  statements  and other  information  regarding
registrants that file electronically with the Commission.

<PAGE>F-1


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                              DBS INDUSTRIES, INC.


                                                                          Page


Report of Independent Accountants..........................................F-2


Consolidated Balance Sheets as at September 30, 1998 
(unaudited) and December 31, 1997 and 1996.................................F-3

Consolidated  Statements of Operations  for the nine
months ended  September 30, 1998 and 1997 (unaudited) 
and for the years ended December 31, 1997 and December
31, 1996, and for the period from April 25, 1990 (date 
of inception) to September 30, 1998........................................F-4

Consolidated Statements of Stockholders' Equity (Deficit) for
the period from December 31, 1990 to September 30, 1998....................F-5

Consolidated  Statements  of Cash Flows for the nine months 
ended  September 30, 1998 and 1997 (unaudited) and for the 
years ended December 31, 1997 and December 31, 1996, and for 
the period from April 25, 1990 (date of inception) to 
September 30, 1998.........................................................F-10


Notes to Consolidated Financial Statements.................................F-12


<PAGE>F-2



                        REPORT OF INDEPENDENT ACCOUNTANTS






To the Board of Directors and Stockholders of
DBS Industries, Inc. and Subsidiary:



In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of operations,  stockholders' equity (deficit),  and of
cash flows present fairly, in all material  respects,  the financial position of
DBS Industries, Inc. and Subsidiary (a development stage company) as of December
31, 1997 and 1996, and the results of their  operations and their cash flows for
the years then ended and for the period from April 25, 1990 (date of  inception)
to  December  31,  1997,  in  conformity  with  generally  accepted   accounting
principles.  These financial  statements are the responsibility of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion  expressed
above.

The accompanying  financial  statements have been prepared  assuming the Company
will  continue as a going  concern.  As discussed in Note 1 to the  consolidated
financial  statements,  the Company has incurred  losses and negative cash flows
from operating activities since inception and will require additional financing.
These factors raise substantial doubt about the Company's ability to continue as
a going  concern.  Management's  plans as to these matters are also described in
Note 1. The  financial  statements  do not  include any  adjustments  that might
result from the outcome of this uncertainty.

COOPERS & LYBRAND L.L.P.


March 13, 1998,  except for the last paragraph of Note 3 as to which the date is
April 1, 1998


<PAGE>F-3


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>


                                                     September 30,
                                                         1998            December 31,         December 31,
                                                      (Unaudited)            1997                 1996
                                                  ------------------- -------------------  ------------------
                      ASSETS
<S>                                                <C>                  <C>                 <C>
Current assets:
   Cash and cash equivalents                          $   4,305,162      $      383,054       $     402,588
   Restricted Cash                                                -                   -             300,000
   Prepaid and other current assets                         134,522             119,265              68,944
                                                      -------------      --------------       -------------
     Total current assets                                 4,439,684             502,319             771,532
                                                      -------------      --------------       -------------

Furniture and equipment (at cost)                            76,997              73,277              73,277

Less accumulated depreciation                                55,804              47,828              34,406
                                                      -------------      --------------       -------------
                                                             21,193              25,449              38,871
                                                      -------------      --------------       -------------
Other assets:
   Investments and advances, net                            851,490           1,248,649           1,496,524
   Goodwill, net of accumulated amortization of
     $86,799, $81,864 and $61,149, respectively               4,191               9,126              29,841
   Other assets                                                   -                   -           2,292,409
                                                      -------------      --------------       -------------
                                                            855,681           1,257,775           3,818,774
                                                      -------------      --------------       -------------
     Total assets                                     $   5,316,558      $    1,785,543       $   4,629,177
                                                      =============      ==============       =============

          LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
   Convertible debentures                             $           -      $            -       $   4,640,000
   Line of credit                                                 -                   -             295,000
   Accounts payable                                         380,550             152,485             960,277
   Customer advances                                        400,000             400,000             400,000
   Accrued liabilities                                      112,964             145,019             499,070
   Deferred compensation                                    246,000             216,000             108,000
                                                      -------------      --------------       -------------
     Total current liabilities                            1,139,514             913,504           6,902,347
                                                      -------------      --------------       -------------

Stockholders' equity (deficit)
   Common stock                                               3,556               2,373               2,351
   Capital in excess of par value                         9,214,019           4,681,295           4,605,026
   Warrants                                               1,085,500             112,500             112,500
   Deficit accumulated during the development stage      (6,041,031)         (3,839,129)         (6,908,046)
   Treasury stock                                           (85,000)            (85,000)            (85,000)
                                                      -------------      --------------       -------------
     Total stockholders' equity (deficit)                 4,177,044             872,039          (2,273,169)
                                                      -------------      --------------       -------------
      Total liabilities and stockholders' equity 
         (deficit)                                    $   5,316,558      $    1,785,543       $   4,629,177
                                                      =============      ==============       =============

</TABLE>


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

<PAGE>F-4



                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                             CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>

                                                                                                                      April 25,
                                                                                                     April 25,           1990
                                         Nine Months Ended                                              1990        (Inception) to
                                           September 30,                    Year Ended             (Inception) to   September 30,
                                            (Unaudited)                    December 31,             December 31,     (Unaudited)
                                            -----------                    ------------             ------------     -----------
                                       1998             1997            1997           1996             1997             1998
                                       ----             ----            ----           ----             ----             ----
<S>                               <C>               <C>              <C>             <C>            <C>               <C>         
Revenue                           $             -   $           -    $          -    $    11,420    $     161,420     $    161,420
                                  ---------------   -------------    ------------    ------------   -------------     ------------
                                                                -
Cost and operating expenses:
   Cost of revenue                              -               -               -         10,850          127,580          127,580
   General and administrative           1,339,069       1,078,219       1,472,162      2,245,588        6,462,988        7,802,057
   Research and development               545,772        296,836          210,115      1,078,747        2,169,571        2,715,343
                                   --------------   -------------    ------------    -----------    -------------     ------------
                                        1,884,841       1,373,055       1,682,277      3,335,185        8,760,139       10,644,980
                                   --------------   -------------    ------------    -----------    -------------     ------------
      Loss from operations             (1,884,841)     (1,373,055)     (1,682,277)    (3,323,765)      (8,598,719)     (10,483,560)
                                   --------------   -------------    ------------    -----------    --------------   -------------

Other income (expense):
   Interest, net                           11,405        (317,054)       (308,094)      (395,298)        (741,880)        (730,475)
   Equity in loss of investees, net      (100,143)        (39,974)        (80,975)       (31,920)        (412,777)        (512,920)
   Gain (loss) on sale of
      investments                        (228,323)      5,217,556       5,221,063              -        6,057,541        5,829,218
   Other, net                                   -               -               -              -          (56,634)         (56,634)
                                   --------------   -------------    ------------    -----------    -------------     ------------ 
                                         (317,061)      4,860,528       4,831,994       (427,218)       4,846,250        4,529,189
                                   --------------   -------------    ------------    ------------   -------------     ------------
   Income (loss) before provision
      for income taxes and
      minority interests               (2,201,902)      3,487,473       3,149,717     (3,750,983)      (3,752,469)      (5,954,371)

Provisions for income taxes                     -               -          80,800          1,600            95,235          95,235
                                  ---------------   -------------    ------------    -----------    --------------    ------------
   Income (loss) before minority
      interests                        (2,201,902)      3,487,473       3,068,917     (3,752,583)      (3,847,704)      (6,049,606)

Minority interests in income of
   consolidated subsidiaries                    -               -               -              -            8,575            8,575
                                  ---------------   -------------    ------------    -----------    -------------     ------------
      Net income (loss)           $    (2,201,902)  $   3,487,473    $  3,068,917    $(3,752,583)   $  (3,839,129)    $ (6,041,031)
                                  ===============   =============    ============    ===========    =============     ============
Basic net income (loss) per share $         (0.35)  $        0.59    $       0.52    $     (0.65)
                                  ===============   =============    ============    ===========
Diluted net income (loss) 
     per share                    $         (0.35)  $        0.53    $       0.49    $     (0.65)
                                  ===============   =============    ============    ===========
Weighted average number of shares 
     of common stock, basic             6,220,861       5,872,416       5,863,261      5,787,185
                                  ===============   =============    ============    ===========
Weighted average number of shares 
     of common stock, diluted           6,220,861       6,635,102       6,235,144      5,787,185
                                  ===============   =============       =========      =========


</TABLE>


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

<PAGE>F-5



                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                         STOCKHOLDERS' EQUITY (DEFICIT)


<TABLE>
<CAPTION>


                                                                                                       Deficit
                                                Common Stock                                         Accumulated         Total
                                                                   Capital in                         During the     Stockholders'
                                                           Par      Excess of             Treasury    Development       Equity
                                              Shares      Value     Par Value   Warrants    Stock        Stage         (Deficit)
                                              ------      -----    -----------  --------  --------    -----------    ------------

<S>                                          <C>        <C>        <C>          <C>       <C>        <C>             <C>
Balance at December 31, 1990, 
  of DBSN as restated pursuant 
  to the merger on December 2, 1992           301,000    $    12   $    46,375         -         -   $  (219,990)     $  (173,495)

Issuance of common stock for
  professional services at $.01  
  to $2.14 per share                          520,000        208        47,542                                             47,750

Issuance of common stock for 
  cash at $.01 to $1.00 per share             244,500         98       124,507          -         -             -         124,605

Stock issue costs for the twelve
  months ended December 31, 1991                    -          -       (15,774)         -         -             -         (15,774)

Net loss for the twelve months 
  ended December 31, 1991                           -          -             -          -         -     (115,339)         115,339)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at December 31, 1991                1,065,500        426       202,650          -         -     (335,329)        (132,253)

Issuance of common stock for 
  cash at $.01 to $1.00 per share           1,317,290        527       538,998          -         -            -          539,525

Issuance of common stock for
  professional services at $.01 
  to $.10 per share                           214,240         86        12,338                                             12,424

Issuance of common stock in payment 
  of stockholder loans:  June 1992 
  at $.01 per share                           230,000         92         2,208          -         -            -            2,300

Net loss for the seven months ended 
  July 31, 1992                                     -          -             -          -         -      (90,750)         (90,750)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at July 31, 1992                    2,827,030      1,131       756,194          -         -     (426,079)         331,246

Shares of Fi-Tek IV, Inc. from 
  August 3, 1989 (inception) through 
  December 2, 1992                            817,540        327       155,450          -         -            -          155,777

Issuance of common stock for cash at 
  $.01 to $3.20 per share                   1,313,926        527       998,088          -         -            -          998,615

Issuance of common stock for interest 
  at $5.00 per share                           10,000          4         4,996          -         -            -            5,000

</TABLE>

<PAGE>F-6


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                         STOCKHOLDERS' EQUITY (DEFICIT)

                                   (CONTINUED)

<TABLE>
<CAPTION>

                                                                                                       Deficit
                                                Common Stock                                         Accumulated         Total
                                                                   Capital in                         During the     Stockholders'
                                                           Par      Excess of             Treasury    Development       Equity
                                              Shares      Value     Par Value   Warrants    Stock        Stage         (Deficit)
                                              ------      -----    -----------  --------  --------    -----------    ------------


<S>                                          <C>         <C>       <C>          <C>      <C>          <C>            <C>
Issuance of common stock for JPS 
  common stock on September 11, 1992, 
  at $.80 per share                            61,447         24        49,134         -         -             -           49,158

Issuance of common stock for professional 
  services on September 11, 1992, at $.10 
  per share                                     6,679          3           665         -         -             -              668

Issuance of common stock in exchange for 
  DBSC common stock on October 9, 1992, at 
  $2.00 per share                               6,375          2        12,748         -         -             -           12,750

Redemption of 97,450 common stock warrants
  on October 2, 1992, at $8.00 per share            -          -       (19,490)        -         -             -          (19,490)

Issuance of common stock on December 2,
  1992, at closing of acquisition of DBSN 
  as a finder's fee at $.0004 per share        25,000         10             -         -         -             -               10

Issuance of common stock for Axion common
  stock during March 1993 at $1.60 per share   50,000         20        79,980         -         -             -           80,000

Issuance of common stock for DBSC common
  stock on July 2, 1993, at $1.60 per share   133,307         53       213,238         -         -             -          213,291

Stock issue costs for the period from  
  August 1, 1992 through July 31, 1993              -          -        (6,374)        -         -             -           (6,374)

Net loss for the twelve months ended 
  July 31, 1993                                     -          -             -         -         -      (755,040)        (755,040)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at July 31, 1993                    5,251,303      2,101     2,244,629         -         -    (1,181,119)       1,065,611

Issuance of common stock for cash at 
  $4.00 per share (August 1993 through 
  April 1994)                                 102,257         41       411,943         -         -             -          411,984

Stock issued in exchange for 46% of 
  JPS stock on November 19, 1993                3,379          1        10,137         -         -             -           10,138

</TABLE>

<PAGE>F-7


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                         STOCKHOLDERS' EQUITY (DEFICIT)

                                   (CONTINUED)



<TABLE>
<CAPTION>

                                                                                                       Deficit
                                                Common Stock                                         Accumulated         Total
                                                                   Capital in                         During the     Stockholders'
                                                           Par      Excess of             Treasury    Development       Equity
                                              Shares      Value     Par Value   Warrants    Stock        Stage         (Deficit)
                                              ------      -----    -----------  --------  --------    -----------    ------------



<S>                                          <C>         <C>       <C>          <C>       <C>         <C>            <C>
Stock issued for professional services:

  January 28, 1994, at $3.60 per share          5,331          2        19,188         -         -             -           19,190

  July 29, 1994, at $2.00 per share             3,833          2         7,663         -         -             -            7,665

Stock issued due to exercise of 
  warrants, at $2.00 per share 
  (March and April 1994)                        2,500          1         4,999         -         -             -            5,000

Stock issued for interest on July 31, 1994, 
  at $2.00 per share                            1,000          -         2,000         -         -             -            2,000

Purchase of shares of common stock on 
  January 28, 1994, at $3.20 per share         (1,563)         -             -         -    (5,000)            -           (5,000)

Reacquisition of common stock pursuant 
  to sale of investment in Axion in 
  May 1994, at $1.60 per share                (50,000)         -             -         -   (80,000)            -          (80,000)

Net loss for the twelve months ended 
  July 31, 1994                                     -          -             -         -         -       (26,909)         (26,909)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at July 31, 1994                    5,318,039      2,148     2,700,559             (85,000)   (1,208,028)       1,409,679

Stock issued for services:
  November 30, 1994, at $1.88 per share        10,000          4        18,796         -         -             -           18,800
  May 15, 1995, at $2.00 per share             10,724          4        21,443         -         -             -           21,447
  July 15, 1995, at $1.60 per share            11,373          5        18,192         -         -             -           18,197

Net loss for the twelve months ended 
  July 31, 1995                                     -          -             -         -         -    (1,284,558)      (1,284,558)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at July 31, 1995                    5,350,136      2,161     2,758,990         -   (85,000)   (2,492,586)         183,565

Issuance of common stock for 1% 
  JPS common stock on September 21, 
  1995 at $1.20 per share                       9,450          4        11,336         -         -             -           11,340

Issuance of common stock for 20% 
  Seimac Limited common stock on 
  December 13, 1995 at $4.00 per share        165,519         66       662,010         -         -             -          662,076


</TABLE>


<PAGE>F-8


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                         STOCKHOLDERS' EQUITY (DEFICIT)

                                   (CONTINUED)


<TABLE>
<CAPTION>

                                                                                                       Deficit
                                                Common Stock                                         Accumulated         Total
                                                                   Capital in                         During the     Stockholders'
                                                           Par      Excess of             Treasury    Development       Equity
                                              Shares      Value     Par Value   Warrants    Stock        Stage         (Deficit)
                                              ------      -----    -----------  --------  --------    -----------    ------------


<S>                                       <C>           <C>       <C>          <C>        <C>       <C>              <C> 

Issuance of common stock for professional 
  services at $5.60 per share                   2,934          1        16,427         -         -             -           16,428

Net loss for the five months ended 
  December 31, 1995                                 -          -             -         -          -     (662,877)       (662,877)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at December 31, 1995                5,528,039      2,232     3,448,763         -    (85,000)  (3,155,463)       (210,532)

Warrants issued on January 13, 1996,
  to purchase 75,000 shares of common 
  stock for services rendered at an 
  exercise price of $7.30 per share                 -          -             -   112,500          -            -         112,500

Issuance of common stock for cash:
  January 15, 1996, at $4.00 per share, 
    less noncash issuance cost of $63,900     200,000         80       736,020         -          -            -         736,100
  February 15, 1996, at $5.20 per share, 
    less noncash issuance cost of $19,999      38,462         15       179,988         -          -            -         180,003

Stock issued for services:
  January 1 - June 30, 1996, at $3.75 
    per share                                  22,743          9        85,277         -          -            -          85,286
  August 15, 1996, at $4.80 per share           6,018          2        28,884         -          -            -          28,886
  September 21, 1996, at $5.60 per share        4,821          2        26,996         -          -            -          26,998
  July 1 - December 31, 1996, at $2.00 
    per share                                   7,605          3        15,207         -          -            -          15,210
  Placement fee associated with January 
    15 and February 15, 1996, issuances 
    settled through issuance of common 
    stock                                      19,821          8        83,891         -          -            -          83,899

Net loss for the twelve months ended 
  December 31, 1996                                 -          -             -         -          -   (3,752,583)     (3,752,583)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at December 31, 1996                5,827,509      2,351     4,605,026    112,500   (85,000)  (6,908,046)     (2,273,169)

Stock issued for services:
  January 31, 1997, at $1.69 per share          5,088          2         8,586         -          -            -           8,588
  February 14, 1997, at $1.75 per share         4,701          2         8,225         -          -            -           8,227
  February 28, 1997, at $2.00 per share         7,918          3        15,834         -          -            -          15,837
  March 31, 1997, at $1.63 per share              302          -           491         -          -            -             491
  April 10, 1997, at $2.00 per share            7,500          3        14,997         -          -            -          15,000
  April 30, 1997, at $1.50 per share              332          -           498         -          -            -             498

</TABLE>

<PAGE>F-9


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                         STOCKHOLDERS' EQUITY (DEFICIT)

                                   (CONTINUED)


<TABLE>
<CAPTION>

                                                                                                       Deficit
                                                Common Stock                                         Accumulated         Total
                                                                   Capital in                         During the     Stockholders'
                                                           Par      Excess of             Treasury    Development       Equity
                                              Shares      Value     Par Value   Warrants    Stock        Stage         (Deficit)
                                              ------      -----    -----------  --------  --------    -----------    ------------


<S>                                       <C>           <C>       <C>          <C>        <C>       <C>              <C>

  June 30, 1997, at $1.13 per share            14,578          6        16,394         -          -            -          16,400
  July 9, 1997, at $0.75 per share             15,000          6        11,244         -          -            -          11,250
Net income for the twelve months 
  ended December 31, 1997                           -          -             -         -         -     3,068,917        3,068,917
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at December 31, 1997                5,882,928      2,373     4,681,295    112,500   (85,000)  (3,839,129)         872,039

Common Stock issued for cash, on 
  April 16, 1998, at $2.00 per share 
  (unaudited)                                 102,000         41       203,959         -         -             -          204,000
Common Stock issued upon exercise of 
  options, on June 11, 1998, at $1.44 
  per share (unaudited)                        12,500          5        17,964         -         -             -           17,969
Common Stock issued (voided) in 
  connection with services rendered 
  (unaudited):
    February 12, 1998, at $0.53 per share      26,209         10        13,906         -         -             -           13,916
    April 1, 1998, at $3.25 per share          10,000          4        32,496         -         -             -           32,500
    May 14, 1998, at $3.75 per share           13,646          6        51,168         -         -             -           51,174
    May 14, 1998, at $3.75 per share          (22,743)        (9)      (85,277)        -         -             -          (85,286)
Common Stock issued for cash in August 
  and September 1998 at $2.00 per share 
  net of issuance costs of $442,500 
  (unaudited)                               2,800,000      1,120     5,156,380         -         -             -        5,157,500
Common Stock issued upon exercise of 
  options at $0.53 per share (unaudited)       17,202          6         9,128         -         -             -            9,134
Fair value of Common Stock warrants
  committed to representing stock issuance
  costs                                             -          -      (973,000)   973,000        -             -                -
Fair value of options granted in connection 
  with services rendered                            -          -       106,000         -         -             -          106,000
Net loss for the nine month period ended 
  September 30, 1998 (unaudited)                                                                      (2,201,902)      (2,201,902)
                                            ---------    -------   -----------  ---------  --------  -----------      -----------

Balance at September 30, 1998 
  (unaudited)                              $8,841,742    $ 3,556   $ 9,214,019 $1,085,500  $(85,000) $ (6,041,031)    $ 4,177,044
                                           ==========    =======   =========== ==========  ========  ============     ===========


</TABLE>




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


<PAGE>F-10



                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>


                                                                                                                        

                                                    Nine Months Ended                                 April 25, 1990  April 25, 1990
                                                      September 30,                  Year Ended       (Inception) to  (Inception) to
                                                       (Unaudited)                  December 31,       December 31,    September 30,
                                                                                                                        (Unaudited)
                                                  1998           1997           1997           1996         1997            1998
                                                  ----           ----           ----           ----         ----            ----

<S>                                        <C>              <C>           <C>           <C>             <C>             <C>
Reconciliation of net income (loss) 
  to net cash used in operating
  activities:

     Net income (loss)                       $ (2,201,902)   $  5,872,416  $  3,068,917  $ (3,752,583)  $ (3,839,129)  $ (6,041,031)

Adjustments to reconcile net income 
  (loss) to net cash used in 
  operating activities:

     Depreciation and amortization                 43,860          95,240       126,989       124,086        358,128        401,988

     Minority interest's share of net loss                                            -             -         (8,575)        (8,575)

     Noncash charges                              196,468          76,293        76,293       268,878        510,546        707,014

     Equity in loss of investees, net             100,143          39,974        80,875        31,920        429,829        529,972

     Loss (gain) on sale of investments           228,323      (5,217,556)   (5,221,063)            -     (6,057,541)    (5,829,218)

     Allowance for losses on advances             216,932               -             -             -              -        216,932

     Common stock issued as payment for
       interest                                                                       -             -          7,000          7,000

     Decrease (increase) in accounts
       receivable and other assets                (15,257)       (847,529)      (50,320)       49,416       (115,299)      (130,556)

     Increase (decrease) in accounts payable
       and accrued liabilities                    226,010      (2,080,331)   (1,053,843)    1,238,819        528,748        754,758

     Increase in customer advances                      -                             -       400,000        400,000        400,000
                                             ------------    ------------  ------------  ------------   ------------   ------------
Net cash used in operating activities          (1,205,423)     (2,061,493)   (2,972,153)   (1,639,464)    (7,786,293)    (8,991,716)

Cash flows from investing activities:
   Proceeds from sale of investment               199,940              -              -             -        900,000      1,099,940
   Proceeds from Loral settlement                       -      3,573,677      3,573,677             -      3,573,677      3,573,677
   Purchase of fixed assets                        (3,720)             -              -       (20,499)      (105,524)      (109,244)
   Organization costs                                   -              -              -             -        (28,526)       (28,526)
   Advances to officer                                  -              -              -             -        (31,187)       (31,187)
   Purchase of interest in Continental                  -              -              -    (2,292,409)    (2,292,409)    (2,292,409)
   Investments and advances                      (407,292)             -        309,888      (283,786)      (801,434)    (1,208,726)
   Net assets of purchased subsidiaries                 -              -              -             -       (147,500)      (147,500)
   Cash transferred from Fi-Tek IV, Inc.
     pursuant to the merger and
     reorganization                                     -              -              -             -        156,648        156,648
   Cash of divested subsidiary                          -              -              -             -           (277)          (277)
   Purchase of patents                                  -              -              -             -        (18,251)       (18,251)
   Proceeds from repayment of advances to                      
     affiliate                                          -              -              -             -        152,500        152,500
   Restricted cash on credit line                       -        300,000        300,000             -        300,000        300,000
                                             ------------    -----------   ------------  ------------   ------------   ------------
Net cash provided by (used in) investing    
   activities                                $   (211,072)   $ 3,873,677   $  4,183,565  $ (2,596,694)  $  1,657,717   $  1,446,645 
                                             ------------    -----------   ------------  ------------   ------------   ------------

</TABLE>

<PAGE>F-11


                       DBS INDUSTRIES, INC. AND SUBSIDIARY
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (CONTINUED)


<TABLE>
<CAPTION>


                                                                                                                        

                                                    Nine Months Ended                                 April 25, 1990  April 25, 1990
                                                      September 30,                  Year Ended       (Inception) to  (Inception) to
                                                       (Unaudited)                  December 31,       December 31,    September 30,
                                                                                                                        (Unaudited)
                                                  1998           1997           1997           1996         1997            1998
                                                  ----           ----           ----           ----         ----            ----

<S>                                        <C>              <C>           <C>           <C>             <C>             <C>


Cash flows from financing activities:
   Repayment of borrowing under credit line             -       (295,000)      (295,000)       (5,000)       (300,000)     (300,000)
   Issuance of debentures                               -              -        107,501     3,640,000       4,817,501     4,817,501
   Issuance of common stock                     5,781,103              -              -     1,000,002       3,153,516     8,934,619
   Redemption of common stock warrants                  -              -              -             -         (19,490)      (19,490)
   Stock issue costs                             (442,500)             -              -             -         (57,235)     (499,735)
   Purchase of shares                                   -              -              -             -          (5,000)       (5,000)
   Payment of debentures                                -     (1,043,445)    (1,043,445)            -      (1,168,445)   (1,168,445)
   Proceeds from stockholders' loans                    -          2,000        149,750             -         442,750       442,750
   Payment of stockholders' loans                       -              -       (149,750)            -        (351,967)     (351,967)
                                             ------------    -----------   ------------  ------------   -------------  ------------
Net cash provided by (used in) financing
   activities                                   5,338,603     (1,338,445)    (1,230,994)    4,635,002       6,511,630    11,850,233
                                            -------------  -------------  -------------  ------------   -------------  ------------
Net increase (decrease) in cash                 3,922,108        473,739        (19,534)      398,884         383,054     4,305,162
Cash and cash equivalents, beginning of
   period                                         383,054        402,588        402,588         3,743               -             -
                                            -------------  -------------  -------------  ------------   -------------  ------------
Cash and cash equivalents, end of period    $   4,305,162  $     876,327  $     383,054  $    402,588   $      383,054 $  4,305,162
                                            =============  =============  =============  ============   ============== ============

Supplemental Disclosures of Non-Cash
  Financing activities:

  Stock sale proceeds used to pay service
    providers not received by the Company   $      50,000  $           -  $          -   $          -   $            - $     50,000

Supplemental Disclosures of Cash Flow
  information:

  Interest                                  $           -  $           -  $     11,456   $     40,695   $       57,651 $     57,651
                                           ==============  =============  ============   ============   ============== ============
  Income taxes                              $       4,265  $         800  $      1,600   $      3,200   $       15,955 $     15,955
                                           ==============  =============  ============   ============   ============== ============

</TABLE>



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

<PAGE>F-12


        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)




NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

     These  consolidated  financial  statements  include  the  accounts  of  DBS
Industries, Inc. (the "Company"), and its wholly-owned subsidiary, Global Energy
Metering Service,  Inc.  ("GEMS").  Intercompany  transactions and balances have
been eliminated in consolidation.

     The  Company was  organized  as a Delaware  corporation  on August 3, 1989.
Since  inception the Company has been in the  development  stage.  The Company's
financial  statements have been prepared assuming the Company will continue as a
going concern. Since inception, the Company has devoted substantially all of its
efforts  to  developing  its  business.   The  Company  has  therefore  incurred
substantial  losses  and  negative  cash  flows  from  operating  activities  as
reflected in these  financial  statements.  Accordingly,  the Company has relied
primarily  upon  obtaining  equity  capital  and debt  financing  to support its
operations.

     The Company  does not expect  revenue to exceed  costs and expenses in 1998
and,  accordingly,  will  continue to incur losses and negative  cash flows from
operating  activities.  To address  financing  needs,  the  Company is  pursuing
various  financing  alternatives.  These  circumstances  raise substantial doubt
about the  Company's  ability to  continue as a going  concern.  During the nine
month period ended  September 30, 1998,  the Company raised  approximately  $5.7
million from the sale of shares of Common Stock.  However, the Company will need
substantial additional capital, at least $115 million, to construct its proposed
E-SAT  satellite  constellation.  Such  financing  is  likely  to  result  in  a
significant  dilution in the equity interests of the current  stockholders.  The
construction  of the first two of the six  planned  satellites  is  required  to
commence  by April  1999  pursuant  to the terms of the  Federal  Communications
Commission license granted to E-SAT.  Non-compliance  with such terms may result
in the loss of the E-SAT  license  and such loss  would  have an  immediate  and
significant  adverse impact on the Company's  financial  position and results of
operations. These financial statements do not reflect any adjustments that might
result from the outcome of this uncertainty.

     On  January  13,  1996,  the  Company's  Board  of  Directors   approved  a
one-for-forty  reverse  stock split of the Company's  common stock.  The reverse
stock split was  consummated  in February 1996. All shares and per share amounts
have been restated to retroactively reflect the reverse stock split.

     In 1996, in connection  with the reverse stock split,  the Company  amended
its Articles of Incorporation to decrease its authorized  shares of common stock
and  preferred  stock  to  100,000,000  and  5,000,000   shares,   respectively.
Additionally,  the par values of the common and preferred  stock were  increased
from $.00001 to $.0004 per share.  These  changes  have also been  retroactively

<PAGE>F-13

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



reflected in these  financial  statements.  In May 1997, the Company amended its
Articles of Incorporation  to decrease its authorized  shares of common stock to
20,000,000.

     The  Company  changed  its fiscal  year-end  from July 31 to  December  31,
effective January 1, 1996.

     On September 11, 1992,  the Company's  subsidiary,  DBSN  (dissolved in May
1995),  acquired 51% of the voting shares in JPS Systems, Inc. (JPS) pursuant to
a Stock  Exchange  Agreement in exchange for shares of DBSN's common stock which
equated  to  61,447  shares of the  Company's  common  stock  (the  fiscal  1993
transaction).  In November  1993,  the  Company  acquired,  from its  president,
additional  shares  of JPS  common  stock  representing  46% of the  issued  and
outstanding stock of JPS, pursuant to a stock exchange agreement in exchange for
3,379 shares of the  Company's  common stock (the fiscal 1994  transaction).  In
January  1994,  DBSN  transferred  its 51%  interest in JPS to the  Company.  In
January 1995, JPS repurchased  shares of its common stock representing 2% of the
issued and outstanding common stock of JPS. In May 1995, JPS was dissolved,  and
all  of  its  assets  and  liabilities  were  transferred  to  a  newly  created
wholly-owned  subsidiary  of the Company,  GEMS. In November  1995,  the Company
repurchased  shares of the common stock of JPS  representing the remaining 1% of
the issued and outstanding common stock of its dissolved  subsidiary in exchange
for 9,450 shares of common stock of the Company.  GEMS is a Delaware corporation
in the development  stage whose primary activity is the development of satellite
and radio systems for use in automating the control and  distribution of gas and
electric power by utility companies.

     The Company's investments in E-SAT Corporation and Seimac Limited, in which
the Company has  ownership  interests of 20% each,  are  accounted for using the
equity  method.  The  Company's   investment  in  EchoStar   Communication  Inc.
(EchoStar) and interest in Continental  Satellite  Corporation  were disposed of
during 1997 (see Notes 3 and 6).

     In January  1998,  the Company  created  Newstar  Limited,  a  wholly-owned
subsidiary organized under the Laws of the Republic of Bermuda.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Hereafter,  unless  otherwise  specified,  all  references to the "Company"
include DBS Industries, Inc. and its wholly-owned subsidiary.

<PAGE>F-14

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


        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
disclosures  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.

        Cash Equivalents

     The Company considers all money market  instruments and other highly liquid
investments  with  original  maturities  of  three  months  or  less  to be cash
equivalents.

        Depreciation and Amortization

        Furniture and equipment are depreciated  over the estimated useful lives
of the assets ranging from five to seven years using the straight-line method of
depreciation.  When assets are  disposed  of, the related  cost and  accumulated
depreciation  are  removed  from the  books  and the  resulting  gain or loss is
recognized in the year of disposal.

        Goodwill

        Goodwill is amortized  using the  straight-line  method over five years.
Amortization expense charged to operations for the years ended December 31, 1997
and 1996,  was $20,715 and $9,606,  respectively,  and for the nine months ended
September 30, 1998 and 1997, was $4,935 and $20,715, respectively.

        Income Taxes

        Income taxes are accounted for in accordance with Statement of Financial
Accounting  Standards No. 109, Accounting for Income Taxes (SFAS No. 109). Under
SFAS No. 109, deferred income tax liabilities and assets are determined based on
the difference  between the financial  reporting amounts and tax bases of assets
and liabilities that will result in taxable or deductible amounts in the future.
Such  amounts are based on enacted tax laws and rates in effect for the years in
which the differences are expected to affect taxable income,  net operating loss
and  tax  credit  carryforwards.   Valuation  allowances  are  established  when
necessary to reduce deferred tax assets to the amounts

<PAGE>F-15


        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



expected  to be  realized.  Income tax expense is the tax payable for the period
and the change during the period in deferred tax assets and liabilities.

        Net Earnings (Loss) Per Share

        In February  1997,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting Standards (SFAS) No. 128, Earnings Per Share,
which  establishes  standards for computing and presenting  earnings  (loss) per
share.  Under the new  standards,  basic earnings per share is computed based on
the  weighted  average  number of common  shares  outstanding  and  excludes any
potential  dilution;  diluted earnings per share reflects diluted effects of all
outstanding  common stock  equivalents.  SFAS No. 128 is effective for financial
statements  issued for periods  ending  after  December  15,  1997,  and earlier
adoption is not permitted. The financial statements presented have been prepared
in  accordance in SFAS No. 128 and earnings per share data for all prior periods
presented have been restated to conform with current year presentation.  Options
to purchase  1,144,036  shares of common stock with exercise prices ranging from
$1.60 to $6.00 were  outstanding as of December 31, 1996, and were excluded from
the loss per share  calculation  for the year ended  December 31, 1996,  as they
have the effect of decreasing  loss per share.  Options and warrants to purchase
6,018,531  (unaudited)  shares of common stock with exercise prices from $.40 to
$5.60 were outstanding as of September 30, 1998, and were excluded from the loss
per share  calculation  for the quarter and the nine month  period then ended as
they have the effect of  decreasing  loss per share.  Options  and  warrants  to
purchase 1,330,116  (unaudited) shares of common stock with exercise prices from
$.40 to $5.60 were  outstanding  as of September 30, 1997,  and were included in
the earnings per share calculation for the nine month period ended September 30,
1997.

        Recently Issued Accounting Pronouncements

     In March  1997,  Statement  of  Financial  Accounting  Standards  No.  129,
Disclosure  of  Information  About  Capital  Structure,  was issued and has been
implemented  by the Company for the year ended  December 31, 1997. In June 1997,
Statement of Financial  Accounting  Standards No. 130,  Reporting  Comprehensive
Income and  Statement of Financial  Accounting  Standards  No. 131,  Disclosures
About  Segments of an  Enterprise  and Related  Information  were issued and are
effective for the year ending December 31, 1998.

     The Company has not  determined the impact of the  implementation  of these
pronouncements.

<PAGE>F-16


        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


        Interim Financial Information

        The consolidated  financial statements as of September 30, 1998, and for
the nine months ended September 30, 1998 and 1997, are unaudited and include all
adjustments  consisting of only normal recurring  adjustments  which are, in the
opinion  of  management,  necessary  for the fair  presentation  of the  interim
periods in conformity with generally accepted accounting principles. The results
of operations for the interim periods  presented are not necessarily  indicative
of expected results for the full fiscal year.

        Reclassifications

        Certain prior period  balances have been  reclassified to conform to the
current year's presentation. Such reclassifications had no impact on net loss or
stockholders' (deficit) equity as previously reported.

NOTE 3. INVESTMENTS IN AND ADVANCES TO AFFILIATED COMPANIES

      Following is a summary of the Company's significant investment activities:

      Direct Broadcasting Satellite Corporation (DBSC)

        DBSC is one of nine permittees of the Federal Communications  Commission
(FCC) for Direct  Broadcast  Satellite (DBS) services.  As of December 31, 1996,
the Company  owned  approximately  25% of the common stock of DBSC.  The Company
accounted for its investment  using the equity method.  The Company's net equity
investment in DBSC as of December 31, 1996, was $539,080.

        On December 21, 1995, DBSC and EchoStar  agreed to a merger,  subject to
government approval.  Under the terms of the merger agreement,  (1) both parties
agreed to merge DBSC into a  wholly-owned  subsidiary of EchoStar,  and (2) DBSC
stockholders  would be  entitled  to receive at their  option,  $7.99 in cash or
 .67417  shares of EchoStar  common stock for each of the 973,148 DBSC shares not
already  owned by  EchoStar.  At December 31, 1996,  the Company  owned  401,107
shares of the common stock of DBSC.  The  requisite  government  approvals  were
obtained and the merger consummated on January 8, 1997. On January 23, 1997, the
Company elected to exchange all of its 401,107 DBSC shares for 270,414 shares of
EchoStar  common  stock  which was  valued at $25.00  per share as of January 8,
1997, the effective date of the merger. In connection with this transaction, the
Company  recorded a gain of  approximately  $6.2 million in its first quarter of
1997.

<PAGE>F-17

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



        On August 29, 1997, the Company  transferred  the 270,414 shares back to
EchoStar in  exchange  for the  retirement  of certain  debentures  (Note 6) and
recognized a loss on such transfer of approximately $2.3 million.

        Following is a summary of DBSC's  financial  position as of December 31,
1996:

                                             December 31,
                                                 1996
                                              (Unaudited)
                                             ------------

Current assets                               $     20,046
Other assets                                   52,373,192
                                             ------------
Total assets                                 $ 52,393,238
                                             ============
Current liabilities                          $    186,748
Long-term debt                                 50,887,763
Stockholders' equity                            1,318,727
                                             ------------
Total liabilities and stockholders' equity   $ 52,393,238
                                             ============


        DBSC's losses for the year ended December 31, 1996 (unaudited)  amounted
to $310,172.

        The  Company's  equity in losses of DBSC was  $76,922 for the year ended
December 31, 1996, and was recorded in December 1996 when financial  information
became available.

        E-SAT Corporation (E-SAT)

        In October 1994,  the Company and EchoStar  formed E-SAT for the purpose
of filing  with the FCC for a license  to  operate a low earth  orbit  satellite
system.  E-SAT filed with the FCC on November 16, 1994.  The Company holds a 20%
interest in E-SAT. The Company's total  investments in E-SAT were $127,265 as of
December 31, 1997 and 1996.  The  investment  is accounted  for using the equity
method. The Company's equity in losses of E-SAT for the years ended December 31,
1997 and 1996, were $66,469 and $385, respectively. The equity in losses for the
years ended December 31, 1997 and 1996, were recorded in December 1997 and 1996,
when  financial  information  became  available.  As of December 31,  1997,  the
Company had a receivable of $632,865 from EchoStar  which

<PAGE>F-18

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



represents   the  excess  of  advances  to  date  to  E-SAT  in  excess  of  its
proportionate 20% share of its investee's financing requirements.

        The Company's total investments in E-SAT were $127,265 (unaudited) as of
September 30, 1998. The investment is accounted for using the equity method. The
Company's  equity in losses of E-SAT for the nine months  ended  September  1998
were  $100,143  (unaudited).  As of September  30,  1998,  the Company had a net
receivable of $724,225  (unaudited) from EchoStar which represents the excess of
advances  to date to E-SAT  in  excess  of its  proportionate  20%  share of its
investee's financing requirements.

        Seimac Limited

        On November 30, 1995, the Company acquired  232,829 shares  representing
20% of the voting shares of common stock of Seimac Limited,  a Canadian company,
pursuant to a stock  purchase  and  exchange  agreement  in exchange for 165,519
shares  of  common  stock of the  Company,  valued at  $662,010.  The  Company's
investment  of $662,010  was $464,255 in excess of the  Company's  proportionate
share of the net book value of Seimac as of November  30,  1995.  This excess is
being  amortized over a period of five years.  The  amortization  of this excess
book value  amounted to $92,851 for the years ended  December 31, 1997 and 1996.
This investment is accounted for using the equity method.

        For the years ended December 31, 1997 and 1996, the Company has recorded
its  proportionate  share of Seimac Limited's net (loss) income of $(14,506) and
$45,387, respectively. The Company's investment in Seimac Limited as of December
31, 1997 and 1996, was $510,689 and $618,046, respectively.

        Following is a summary of Seimac's  unaudited  financial  position as of
December 31, 1997 and 1996,  and its  unaudited  results of  operations  for the
years ended December 31, 1997 and 1996:

<PAGE>F-19

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)




                                          December 31,          December 31,
                                              1997                  1996
                                      --------------------   -------------------
                                                     (Unaudited)

Current assets                           $   1,037,165         $   1,201,477
Other assets                                   974,888             1,352,364
                                         -------------         -------------
Total assets                             $   2,012,053         $   2,553,841
                                         =============         =============
Current liabilities                      $     329,887         $     469,421
Long-term debt                                 733,973               597,407
Stockholders' equity                           948,194             1,487,013
                                         =============         =============
                                         $   2,012,053         $   2,553,841
                                         =============         =============
Net sales                                $   1,569,043         $   1,607,128
                                         =============         =============
Net income (loss)                        $     (72,527)        $     226,935
                                         =============         =============
                                                 

        On April 30, 1998,  the Company sold its entire  interest  consisting of
232,829  Seimac  shares in exchange for $200,000 in cash and $51,417 in forgiven
debt. The Company recorded a loss of  approximately  $228,000 in connection with
this transaction (unaudited).

        Continental Satellite Corporation (Continental)

        On January 12, 1996, the Company entered into a stock purchase agreement
with a third  party (the  Seller) to acquire  72,030  shares of common  stock of
Continental in exchange for approximately  $2,300,000 in cash. A $50,000 advance
was paid to the seller in December  1995.  Continental  has  received one of the
nine DBS licenses awarded by the FCC.

        In  connection  with this  agreement,  the Company  issued a three-year,
Series B  convertible  debenture  (Note 6) to EchoStar on January 12, 1996,  for
proceeds of $3,000,000.

        On January 22, 1996,  Loral  Aerospace  Holdings,  Inc.,  a  Continental
common  shareholder (the plaintiff),  filed a complaint in the Superior Court of
the State of California against  Continental and its stockholders  alleging that
the  common  shares  purchased  by  the  Company  were  improperly  issued  and,
therefore,  should  be  voided.  On May 16,  1996,  the  Court  ruled  that  the
Continental shares were invalidly issued. However, the Court also ruled that the
Company was not without  equitable remedy and allowed the Company to commence an
action against Loral.

<PAGE>F-20

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



     On April 21,  1997,  the Superior  Court of Santa Clara County  awarded the
Company damages of approximately $4.1 million,  plus 50 percent annual interest.
On August 17,  1997,  the  Company and Loral  formally  completed  an  agreement
wherein the Company received a cash payment of  approximately  $3.5 million from
Loral in exchange for dismissals of appeals by both parties.

        The agreement provides that the Company return the Continental stock the
Company acquired,  that the Company  acknowledge that all Continental stock held
by the Company  owned is invalid,  and that the Company has no  objection to the
cancellation of that stock by Continental. The parties to the agreement released
one another from all present or future  claims  connected  with the  allegations
related to the action which give rise to the agreement.

        The excess of the settlement  payment over the Company's  carrying value
for its interest in  Continental  of $1.2 million was recorded as a gain on sale
of investment for the year ended December 31, 1997.

        On March  31,  1998,  the  Federal  Communications  Commission  approved
E-SAT's application for a Low Earth Orbit Satellite license.

NOTE 4. CUSTOMER ADVANCES

        The Company's wholly-owned subsidiary,  Global Energy Metering Services,
Inc. (GEMS), is party to a contract to deliver 10,000 satellite radio units. The
purchase  order is for $1.2 million and under the terms of the  purchase  order,
GEMS would  receive a total of  $500,000 in advance  payments  on the  contract,
based on certain milestone achievements. As of September 30, 1998, this purchase
order had been suspended by both parties due to the Company's  limited access to
the Argos System.  The $400,000 in milestone  payments  received are reported as
customer advances on the accompanying balance sheet.  These  milestone  payments
could be subject to refund in whole or in part.

NOTE 5. LINE OF CREDIT

        The Company  maintained a $300,000 line of credit with a bank.  The line
was  collateralized  by a $300,000  certificate  of deposit.  As of December 31,
1996,  the Company had  outstanding  borrowings  of $295,000  under this line of
credit.  As of  December  31,  1997,  $295,000  had been  repaid  and the credit
facility was discontinued.

<PAGE>F-21

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


NOTE 6. CONVERTIBLE DEBENTURES

        On July 1, 1995, the Company issued Convertible  Debenture 1995 Series A
to the majority  shareholder  of E-SAT,  EchoStar,  and received  $1,000,000  in
proceeds pursuant to this issuance in August 1995. Interest on the debt accrued,
and was  payable,  quarterly  at prime plus 2% for a period of three  years.  As
collateral for the loan,  EchoStar held a security interest in 125,000 shares of
DBSC common stock and 2,000 shares of E-SAT common stock held by the Company.

     On January 12, 1996, the Company  issued a three-year  Series B Convertible
Debenture to EchoStar for proceeds of $3,000,000. Interest terms were similar to
those of the Series A Convertible  Debenture  discussed above. As collateral for
the loan,  EchoStar has a security  interest in 72,030 shares of common stock of
Continental and 200,000 shares of common stock of DBSC held by the Company.

        On  December  5,  1996,  the  Company  issued  a  three-year   Series  C
Convertible Debenture to EchoStar for proceeds of $640,000.  Interest terms were
similar to those of the Series A  Convertible  Debentures  discussed  above.  As
collateral  for the loan,  EchoStar  held a security  interest in the  remaining
76,107 shares of common stock of DBSC held by the Company.

        As of December 31, 1996, the Company classified all borrowings under the
above convertible debentures as current liabilities due to the Company's default
in connection with the required quarterly payment of accrued interest.

        The interest  payable to EchoStar  under the  aforementioned  debentures
amounted to $405,794 as of December 31, 1996.

        On August 29, 1997, the Company  completed an agreement with EchoStar to
retire three convertible debentures, Series A, Series B, and Series C, issued to
EchoStar  with  accrued  interest of $722,811  and certain  legal fees and other
expenses  related to the transaction.  In exchange for EchoStar's  retirement of
the debt, the Company  transferred  back to EchoStar  270,414 shares of EchoStar
Class A common stock and made a cash payment of approximately  $936,000 from the
proceeds of its settlement with Loral (Note 3). The value of the EchoStar shares
was  determined  based on a per share  price of  $16.57  which  represented  the
closing bid price on August 27, 1997, the date the parties  initially  agreed to
the terms of the transaction.

<PAGE>F-22


        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



NOTE 7. COMMITMENTS

        Operating Leases

        The  Company  and  its  wholly-owned   subsidiary,   GEMS,  lease  their
facilities  under  noncancelable  operating  leases which run  concurrently  and
expire in March 2000.  Minimum future rental  payments under the leases,  are as
follows:

    Year Ending December 31,

              1998                           $    68,130
              1999                                68,130
              2000                                11,355
                                             -----------
                                             $   147,615

        Total rent expense was $66,592 and $74,808 for the years ended  December
31, 1997 and 1996, respectively.


NOTE 8. STOCKHOLDERS' EQUITY

        Common Stock

        The  Company's  Certificate  of  Incorporation,  as amended in May 1997,
authorizes the issuance of 20,000,000 shares of common stock with a par value of
$.0004 per share. Each record holder of common stock is entitled to one vote for
each share held on all matters properly  submitted to the stockholders for their
vote.  Cumulative  voting for the election of directors is not  permitted by the
Certificate of Incorporation.

        Preferred Stock

        The  Company's  Certificate  of  Incorporation,  as amended in May 1997,
authorizes the issuance of 5,000,000 shares of preferred stock with par value of
$.0004 per share.  The Board of Directors of the Company is  authorized to issue
preferred  stock  from  time to time in  series  and is  further  authorized  to
establish  such series,  to fix and  determine  the  variations  in the relative
rights and preferences as 

<PAGE>F-23

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



between the series,  and to allow for the  conversion  of  preferred  stock into
common stock.  No preferred  stock has been issued by the Company as of December
31, 1997.

        Nonemployee Stock Options and Warrants

        On January 13,  1996,  the Company  issued  warrants for the purchase of
75,000 shares of the Company's  common stock at an exercise  price of $7.30.  On
December 31, 1997,  the Company  replaced these with new warrants at an exercise
price of $1.44.  These  warrants  were  issued  for  services  rendered  and are
exercisable  through  January  2006.  As of  December  31,  1997,  none of these
warrants have been exercised.

        On July 9, 1997, the Company issued warrants for the purchase of 200,000
shares of the  Company's  common stock at an exercise  price of $0.50 per share.
These warrants were issued in connection with a $100,000 short-term loan made by
a stockholder of the Company. As of December 31, 1997, the loan had been repaid.

        None of the  non-employee  stock  warrants were exercised as of December
31, 1997.

        In April 1998, the Company  granted  options to two consulting  firms to
purchase  400,000 and 300,000 shares of the Company's  Common Stock at prices of
$1.45 and $1.50 per share, respectively.  These options have terms of five years
and vest over a one year period (unaudited).

        In June 1998, the Company issued 102,000 shares of its Common Stock at a
price of $2.00 per share. In connection  with this stock  offering,  the Company
issued warrants to purchase  102,000 shares of the Company's  Common Stock at an
exercise price of $3.00 per share through June 30, 2001 (unaudited).

        During the three months ended  September  30, 1998,  the Company  issued
2,800,000  units each  consisting of a share of common stock at a price of $2.00
per share and a warrant to purchase a share of common stock at an exercise price
of $3.00.  In  connection  with this stock  offering,  the Company  incurred the
following  stock  issuance  costs:  (i)  cash  payments  of  $442,500  and  (ii)
commitments to issue warrants to purchase 728,000 shares of the Company's common
stock at exercise  prices  varying  from $1.50 to $3.00.  The fair value of such
warrants  amounted to  $973,000  and was  recorded as a separate  element of the
Company's equity.

        Under  the  terms  of a stock  purchase  agreement,  the  Company  is to
register a certain  number of shares and  warrants by  December 4, 1998.  In the
event that the related  registration  statement is not

<PAGE>F-24

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


declared  effective by the  Securities  and Exchange  Commission  by December 4,
1998, the Company is required to pay certain  stockholders  the amount of $2,500
for each subsequent day the registration statement is not declared effective.

        Employee Stock Options and Warrants

        On February  15,  1996,  the Company  adopted the 1996 Stock Option Plan
(the 1996 Plan) to consolidate its three existing plans.  Provisions of the 1996
Plan are  substantially  similar  to those of the  earlier  plans.  The  overall
purpose of the 1996 plan is to advance the long-term  interest of the Company by
motivating  its employees,  directors and  consultants  with the  opportunity to
obtain an equity  interest in the Company and to attract and retain such persons
upon whose judgments the success of the Company largely depends.

        Eligible  employees,  directors,  and consultants can receive options to
purchase shares of the Company's common stock at a price generally not less than
100% and 85% of the fair  market  value of the  common  stock on the date of the
grant of incentive stock options and nonstatutory  stock options,  respectively.
The 1996 Plan allows for the  issuance of a maximum of  1,650,000  shares of the
Company's common stock.  This number of shares of common stock has been reserved
for issuance  under the 1996 Plan.  The options  granted under the 1996 Plan are
exercisable  over a  maximum  term of ten  years  from  the  date of  grant  and
generally vest over (i) one year in the case of directors and  consultants,  and
(ii) up to a five-year  period in the case of  employees.  Shares sold under the
1996 Plan are subject to various restrictions as to resale.

     Information  with respect to activity under these plans as  consolidated in
the 1996 Plan is set forth below:


<TABLE>
<CAPTION>

                                                 Outstanding Options and Warrants
                                                                                                   Weighted
                                                                                                    Average
                                            Number of        Price Per            Aggregate         Exercise
                                              Shares           Share                Price            Price
                                            ---------        ---------            ----------       ----------

<S>                                      <C>               <C>                  <C>                <C>
Balance, January 1, 1996                        16,281      $0.40-$6.00         $     52,476        $  3.40

Granted                                      1,017,535      $4.75-$5.60            5,241,115        $  5.15
Exercised                                            -           -                         -              -
Terminated                                           -           -                         -              -
                                          ------------                          ------------

</TABLE>

<PAGE>F-25

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



<TABLE>
<CAPTION>

                                                 Outstanding Options and Warrants
                                                                                                   Weighted
                                                                                                    Average
                                            Number of        Price Per            Aggregate         Exercise
                                              Shares           Share                Price            Price
                                            ---------        ---------            ----------       ----------

<S>                                      <C>               <C>                  <C>                <C>


Balance, December 31, 1996                   1,180,116      $0.40-$6.00            5,793,591        $  4.91

Granted                                      1,373,843      $0.53-$1.44              980,835        $  0.71
Exercised                                            -           -                         -              -
Terminated                                  (1,135,726)     $0.40-$6.00           (5,502,778)       $  4.83
                                          ------------                          ------------
Balance, December 31, 1997                   1,418,233      $0.40-$5.60            1,271,648        $  0.90


Granted (unaudited)                            300,000      $0.53-$2.19              400,875        $  1.34
Exercised (unaudited)                          (29,702)     $0.53-$1.44              (27,117)       $  0.91
Terminated (unaudited)                               -           -                         -              -
                                          ------------                          ------------
Balance, September 30, 1998 (unaudited)      1,688,531      $0.40-$5.60         $  1,645,406        $  0.97
                                          ============                          ============
</TABLE>


        The following table summarizes information with respect to stock options
and warrants outstanding at December 31, 1997:


<TABLE>
<CAPTION>



                     Options and Warrants Outstanding      Options and Warrants Exercisable

                                  Weighted
                                  Average       Weighted 
                   Number        Remaining      Average       Number     Weighted Average
   Range of      Outstanding  Contractual Life  Exercise    Exercisable      Exercise 
Exercise Price   at 12/31/97      (years)         Price     at 12/31/97        Price
- --------------   -----------  ----------------  ---------   -----------   ---------------


<S>             <C>             <C>             <C>         <C>          <C>  
  $0.53-$1.44     1,342,949         8.19          $0.73       879,887         $0.79
  $1.60-$2.80        36,875         6.55          $2.39        36,875         $2.39
  $3.00-$5.60        38,409         8.06          $5.23        38,409         $5.23
                  ---------                                   -------

                  1,418,233                                   955,171
                  =========                                   =======

</TABLE>


     The following  information  concerning the Company's  stock option plans is
provided in accordance with Statement of Financial Accounting Standards No. 123,
Accounting for Stock-Based 


<PAGE>F-25

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



Compensation  (SFAS No. 123). The Company  accounts for such plans in accordance
with APB No. 25 and related interpretations.

     The  weighted  average  fair value of the options and  warrants  granted or
modified for the years ended  December  31, 1997 and 1996,  was $0.90 and $4.62,
respectively.  The fair value of each stock  option is  estimated on the date of
grant using the Black-Scholes  option-pricing  model with the following weighted
average assumptions:


                                    1997             1996
                               --------------   --------------

Risk free interest rate             5.70             6.11%
Expected life                     8.2 years       5.5 years
Volatility                           80%             104%
Dividend yield                        -               -


     The  following pro forma net income  (loss)  information  has been prepared
following the provisions of SFAS No. 123:

                                            December 31,          December 31,
                                                1997                  1996
                                            ------------          ------------

Net income (loss)        As Reported         $3,068,917           $(3,752,583)
                         Pro forma           $1,793,791           $(5,916,026)

Net income (loss)        As Reported            $0.49               $(0.65)
per share                Pro forma              $0.29               $(1.02)


     In February 1997, the Company completed a stock option repricing program in
which  1,119,646 stock options,  originally  issued with exercise prices ranging
from $1.60 to $6.00 per share, were reissued with an exercise price of $1.44 per
share, which approximated fair market value.

     In December 1997,  the Company  completed a second  voluntary  stock option
repricing  program in which  approximately  1,135,726 stock options,  originally
issued with an exercise  price of $1.44 per share were  reissued  with  exercise
prices  ranging  from  $0.53 to $0.58 per  share.  These  repriced  options  are
generally exercisable over four years and the Company has maintained the vesting
schedule from the original grants.

<PAGE>F-27

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


     In September  1998, the Company issued 17,202 shares of its Common Stock as
a result of the exercises of the related options.

NOTE 9. RELATED PARTY TRANSACTIONS

        In August 1995, the Company entered into consulting  agreements with two
directors  of  the  Company.  The  Company  incurred  approximately  $29,000  in
consulting  expenses in connection with these  agreements  during the year ended
December 31, 1996.

        In January 1997,  the Company began to defer payment of a portion of all
future  compensation  of the  Company's  president.  The  deferred  compensation
balances  were  $216,000  and  $108,000  as  of  December  31,  1997  and  1996,
respectively.

        On April 28, 1997, the Company's president provided a bridge loan to the
Company for $47,750  representing  collateral  funds pledged to Pacific Bank for
the Company's bank  overdraft.  As of December 31, 1997, both the bank overdraft
and the bridge loan have been repaid.

        During 1997, the Company borrowed $100,000 under a loan agreement with a
stockholder.  Borrowings under the agreement were unsecured and bore interest at
8% per annum. All borrowings and accrued interest were repaid as of December 31,
1997.

        Refer  to  Notes 3 and 6 (DBSC  and  E-SAT)  for  disclosures  regarding
related party transactions with EchoStar.

NOTE 10. INCOME TAXES

        The  provision  for income  taxes for all periods  presented  relates to
current minimum taxes.

        The  estimated  tax  effect of  significant  temporary  differences  and
carryforwards  that gave rise to deferred  income tax assets as of December  31,
1997 and 1996, is as follows:

<PAGE>F-28


        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


<TABLE>
<CAPTION>


                                                      December 31, 1997                 December 31, 1996
                                                   -----------------------          -------------------------
                                                   Federal          State           Federal              State
                                                 -----------     -----------     -------------        -----------



<S>                                            <C>              <C>               <C>                 <C>
Deferred tax liability                                     -               -                 -                 -
Deferred tax assets:
Net operating loss carryforwards                 $   706,000     $   108,000      $  1,700,000        $  165,000
Research and development credit carryforwards         95,000               -            79,000            35,000
Excess of tax over book basis of investments,                                      
  and other deferred compensation                     12,000           2,000           300,000            55,000
                                                 -----------     -----------      ------------        ----------

Net deferred tax assets                              813,000         110,000         2,079,000           255,000
Valuation allowance                                 (813,000)       (110,000)       (2,079,000)         (255,000)
                                                 -----------     -----------      ------------        ----------

Net deferred tax                                 $         -     $         -      $          -        $        -          -
                                                 -----------     -----------      -------------       -----------

</TABLE>


        Due to the  uncertainty of realization,  a valuation  allowance has been
provided to offset the net deferred tax assets.  The (decrease)  increase in the
valuation  allowance was  approximately  $(1,411,000) and $1,402,000  during the
years ended December 31, 1997 and 1996,  respectively.  The provision for income
taxes  differs  from the amount  which  would  arise by  applying  the  combined
statutory  income tax rate of  approximately  40% due to changes in the deferred
tax valuation allowance.


        As  of  December  31,  1997,   the  Company  has  net   operating   loss
carryforwards of approximately  $2,078,000 and $1,758,000 for federal income tax
purposes and California state franchise tax purposes,  respectively. The Company
has also research and  development  credit  carryforwards  of $95,000 and $0 for
federal  income tax  purposes  and  California  state  franchise  tax  purposes,
respectively.  Such  carryforwards  expire in varying  amounts  between 1998 and
2012.

        As a result of changes  enacted by the 1986 Tax Reform Act,  utilization
of net operating loss and tax credit  carryforwards may be limited due to equity
transactions occurring on or after May 6, 1986.

NOTE 11. CONCENTRATION OF CREDIT RISK

        The Company  periodically  maintains cash balances at banks in excess of
the Federal Deposit Insurance Corporation insurance limit of $100,000.

        Sales to one customer  represented  all Company  sales in the year ended
December 31, 1996.

<PAGE>F-29

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)



NOTE 12.SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING
        ACTIVITIES

        During the years ended December 31, 1996 and 1997, the following noncash
activities occurred:

        o      The  Company  issued  41,187 of its  shares  of  common  stock to
               certain individuals in consideration for services rendered. These
               shares were valued at $ 156,380.

        o      The Company issued warrants to certain individuals in  considera-
               tion  for  services  rendered.  These  warrants  were  valued  at
               $112,500.

        o      The  Company  issued  19,821  shares of common  stock to  certain
               individuals   for  services   rendered  in  connection  with  the
               placement of the January and February 1996 sales of the Company's
               common  stock.  These  services  were  valued at $83,899 and were
               offset against the proceeds.

        o      The  Company  issued  55,419 of its  shares  of  common  stock to
               certain individuals in consideration for services rendered. These
               shares were valued at $76,293.

        o      On January 23, 1997,  the Company  elected to exchange all of its
               401,107 DBSC shares for 270,414  shares of EchoStar  common stock
               which  were  valued at  approximately  $539,000  and  $6,760,000,
               respectively.

        o      On August 29, 1997, the Company settled all principal and accrued
               interest balances  outstanding  under its convertible  debentures
               (Note 6), in exchange for 270,414 shares of EchoStar common stock
               and a cash payment of approximately $936,000.

NOTE 13. OTHER MATTERS (unaudited)

        In July 1998,  the  Company's  president  was named as a defendant  in a
lawsuit filed by a firm  claiming  that it was promised  shares of the Company's
common stock valued at $100,000.

        In July 1998, the Company agreed to a severance  package with one of its
former  employees which consists of $125,000 in cash payments to be made through
June  1999 and the  acceleration  of  vesting  of all of the  former  employee's
unvested options.

<PAGE>F-30

        DBS INDUSTRIES, INC. AND SUBSIDIARY (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the nine month periods ended
  September 30, 1997 and 1998 and subsequent to December 31, 1997,is unaudited)

                                  (CONTINUED)


        In August 1998,  the Company and Matra  Marconi  Space France SA ("MMS")
entered into a non-binding  memorandum of  understanding  to engage MMS as prime
contractor  for the  design  and  construction  of six  little  low earth  orbit
satellites.  Further,  in August  1998,  the Company  and SAIT Radio  Holland SA
("SAIT")  entered into a non-binding  letter of intent to explore an arrangement
with SAIT as the main contractor for the engineering,  development and provision
of hardware  and  software  for  E-SAT's  earth  station.  In the latter part of
September  1998,  the  Company  and  MMS  mutually  agreed  to  terminate  their
non-binding memorandum of understanding.  The letter of intent with SAIT expired
under its terms on November 23, 1998.

        In October  1998,  the Company paid its president the amount of $246,000
related to his deferred  compensation through September 1998. The president also
received a cash bonus of $20,000 in connection  with his efforts in securing the
E-SAT license.

        In October  1998, at the request of two  stockholders  due to changes in
their  financial  condition,  the Company  rescinded  stock purchase  agreements
relating  to  400,000  units  and  refunded  $800,000  in  proceeds  to the  two
stockholders.




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