DBS INDUSTRIES INC
SB-2, 1998-09-16
TELEGRAPH & OTHER MESSAGE COMMUNICATIONS
Previous: FIRST TRUST COMBINED SERIES 90, 24F-2NT, 1998-09-16
Next: MARRIOTT DIVERSIFIED AMERICAN HOTELS L P, 8-K, 1998-09-16



As filed with the Commission on September 16, 1998           File No. 333-_____

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

                              DBS INDUSTRIES, INC.
                 (Name of small business issuer in its charter)


         Delaware                        7389                     84-1124675
(State or other jurisdiction of  (Primary Standard Industrial  (I.R.S. Employer
 incorporation or organization)   Classification Code)       Identification No.)


 100 Shoreline Highway, Suite 190A, Mill Valley, California 94941; 415-380-8055
         (Address and telephone number of principal executive offices)

 100 Shoreline Highway, Suite 190A, Mill Valley, California 94941; 415-380-8055
(Address of principal place of business or intended principal place of business)

                       Fred W. Thompson, President and CEO
                              DBS Industries, Inc.
                        100 Shoreline Highway, Suite 190A
                          Mill Valley, California 94941
                                  415-380-8055
            (Name, address and telephone number of agent for service)

                                    Copy to:

                               Daniel B. Eng, Esq.
                           Bartel Eng Linn & Schroder
                          300 Capitol Mall, Suite 1100
                          Sacramento, California 95814
                             Telephone: 916-442-0400

Approximate  date of proposed sale to the public:  As soon as practicable  after
the Registration Statement becomes effective.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]

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

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

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

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

<PAGE>i




<TABLE>
                                CALCULATION OF REGISTRATION FEE

<CAPTION>
====================================================================================================
                                                        Proposed        Proposed
                                                        maximum          maximum        Amount of
       Title of each class of         Amount to be   offering price     aggregate     registration
    securities to be registered        registered      per share     offering price        fee
- ----------------------------------------------------------------------------------------------------
<S>                                    <C>              <C>            <C>               <C>

Common Stock to be offered by
Selling Stockholders                   3,088,435        $2.84(1)       $8,771,155        $2,587

Common Stock for resale by holders of
Warrants assuming the exercise of such
Warrants                               4,648,580        $2.84(2)       $13,201,967       $3,895

Warrants to be offered by Selling
Warrantholders                         1,250,000          (3)              (3)             (3)

Total                                  8,987,015                       $21,973,122       $6,482
====================================================================================================
</TABLE>

(1)     Fee  calculated in accordance  with Rule 457(c) of the Securities Act of
        1933, as amended  ("Securities Act").  Estimated for the sole purpose of
        calculating the registration fee and based upon the average quotation of
        the high  and low  price  per  share of the  Company's  Common  Stock on
        September 10, 1998, as reported on the NASD OTC Bulletin Board.

(2)     Assumes  that the holder of the  warrant  has  exercised  such  warrant.
        Maximum offering price per share is based upon the average  quotation of
        the high  and low  price  per  share of the  Company's  Common  Stock on
        September 10, 1998, as reported on the NASD OTC Bulletin Board.

(3)     The Warrants may be exercisable to purchase shares of Common Stock.  The
        number of shares of Common Stock that may be acquired  upon the exercise
        of the Warrants is included in the  calculation  of the number of shares
        of Common Stock to be registered  in note (2) above.  No fee is required
        pursuant to Rule 457(g).

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


                                           

<PAGE>ii



                                     DBS INDUSTRIES, INC.
                                     CROSS-REFERENCE SHEET
                            Pursuant to Item 501 of Regulation S-B
<TABLE>
<CAPTION>
     Registration Statement
     Item Number and Caption                                      Prospectus Caption
<S>  <C>                                                          <C>

1.   Front of Registration Statement and Outside Front
     Cover Page of Prospectus.................................... Outside Front Cover

2.   Inside Front and Outside Back Cover Pages of
     Prospectus.................................................. Inside Front and Outside Back Cover Pages

3.   Summary Information and Risk Factors........................ Prospectus Summary; Risk Factors

4.   Use of Proceeds............................................. Use of Proceeds

5.   Determination of Offering Price............................. Plan of Distribution; Selling Stockholders and
                                                                  Warrantholders

6.   Dilution.................................................... Not Applicable

7.   Selling Security Holders.................................... Selling Stockholders and Warrantholders

8.   Plan of Distribution........................................ Plan of Distribution; Selling Stockholders and
                                                                  Warrantholders

9.   Legal Proceedings........................................... Legal Proceedings

10.  Directors, Executive Officers, Promoters and                 Management; Principal Stockholders; Certain
     Control Persons............................................. Relationships and Related Transactions

11.  Security Ownership of Certain Beneficial Owners
     and Management.............................................. Principal Stockholders

12.  Description of Securities................................... Description of Securities

13.  Interest of Named Experts and Counsel....................... Experts; Legal Matters

14.  Disclosure of Commission Position on
     Indemnification for Securities Act Liabilities...............Management

15.  Organization Within Last Five Years......................... Business

16.  Description of Business..................................... Prospectus Summary; Business

17.  Management's Discussion and                                  Management's Discussion and Analysis of Financial
     Analysis or Plan of Operation............................... Condition and Results of Operations

18.  Description of Property..................................... Business

19.  Certain Relationships and Related Transactions...............Certain Relationships and Related Transactions

20.  Market for Common Equity and Related
     Stockholder Matters......................................... Price Range of Common Stock

21.  Executive Compensation...................................... Executive Compensation

22.  Financial Statements........................................ Consolidated Financial Statements

23.  Change In and Disagreements With Accountants
     or Accounting and Financial Disclosure...................... Not Applicable

</TABLE>


                                              

<PAGE>iii



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


                                             iii

<PAGE>1



PROSPECTUS                                                 Subject to Completion
                                                              September 16, 1998


                              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 7,387,015  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 ________, 1998, the
average  of the high and low  quotation  for one  share of  Common  Stock of the
Company was $______, 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 6 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 September 16, 1998.


<PAGE>2



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
<S>                                                                                         <C>
PROSPECTUS SUMMARY...........................................................................3

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

THE OFFERING................................................................................13

USE OF PROCEEDS.............................................................................13

PRICE RANGE OF COMMON STOCK.................................................................14

DIVIDEND POLICY.............................................................................14

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS...............................................15

BUSINESS....................................................................................19

MANAGEMENT..................................................................................27

PRINCIPAL STOCKHOLDERS......................................................................35

PLAN OF DISTRIBUTION........................................................................36

SELLING STOCKHOLDERS AND WARRANTHOLDERS.....................................................37

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..............................................40

DESCRIPTION OF CAPITAL STOCK................................................................40

CERTIFICATE OF INCORPORATION................................................................41

LEGAL PROCEEDINGS...........................................................................42

LEGAL MATTERS...............................................................................42

EXPERTS ....................................................................................42

AVAILABLE INFORMATION.......................................................................42

</TABLE>

                                              

<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.  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 frequency environment.  See "Business." In addition, the E-SAT System will
provide a means of safely

                                              

<PAGE>4



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. No assurance,  however,
can be given that the  Company  will be able to acquire a majority  interest  in
E-SAT,  or if  acquired,  that it will be on  favorable  terms  to the  Company.
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.

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

Loss from operations               993,793         880,314       1,682,277       3,323,765      (9,592,512)

Net Income (Loss)               (1,317,597)      5,042,972       3,068,917      (3,752,583)     (5,156,726)

Income (Loss) per Share(1)           (0.22)            .86             .52            (.65)              -

Working Capital                 (1,087,438)      7,222,798        (411,185)     (6,130,815)              -

Total Assets                     1,079,141       7,889,353       1,785,543       4,629,177               -

Shareholders' Equity 
  (Deficit)                $      (211,285) $      280,080  $      872,039   $  (2,273,169) $            -

</TABLE>

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

                                              

<PAGE>5



                                  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.  No  assurance,  however,  can be given that the
Company will be able to acquire a majority  interest in E-SAT,  and in the event
that the  Company is unable to acquire a majority  interest,  the  Company  will
remain a 20% owner.  Further, 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 have 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 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

                                              

<PAGE>6



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 six months ended June 30, 1998, and the
years ended December 31, 1997 and 1996, the Company has incurred net (losses) or
income of $(1,317,597),  $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, 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

        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.

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.


                                              

<PAGE>7



        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.

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
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 proposed by 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 the 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

                                              

<PAGE>8



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.

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,  the  E-SAT  must  commence  construction  of the  first  two
satellites  by March  1999 and the  remaining  four  satellites  by March  2001.
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.  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.

                                              

<PAGE>9




        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
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.  If E-SAT chooses to use the first
filing,  it must place into  service at least one  satellite by January 1, 2000.
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.

                                              

<PAGE>10



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 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,  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.

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 new

                                              

<PAGE>12



or 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 system.

        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.

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>13



                                  THE OFFERING


        The Selling  Stockholders are offering for resale up to 3,038,435 shares
of Common Stock and up to 4,648,580 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 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 Shareholders 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 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  Shareholders  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>14



                           PRICE RANGE OF COMMON STOCK

        The  following  table  sets  forth the high and low bids  quoted for the
Company's Common Stock during each quarter for the past two fiscal year ends and
until the quarter ended June 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

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 September  11, 1998,  the Company had  8,762,841  shares of Common
Stock  outstanding and 478 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>15



                     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 Six Months Ended June 30, 1998 Compared to June 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 six months ended June 30,
1998 or June 30, 1997.

Cost and Operating Expenses

        Cost and  operating  expenses  for the three months ended June 30, 1998,
were  $626,247 as compared to $410,702 for the three months ended June 30, 1997.
During  the three  months  ended  June 30,  1998,  cost and  operating  expenses
increased  primarily in research and development because the Company has devoted
substantial  amounts of its financial and personnel  resources on developing its
automatic meter reading business. Cost and operating expenses for the six months
ended June 30,  1998,  were  $993,793 as compared to $880,314 for the six months
ended June 30,  1997.  General and  administrative  expenses  for the six months
ended June 30, 1998, decreased from the same period during the prior year due to
reduced legal fees.  During the six months ended June 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. The
decrease in general and  administrative  expenses  for the six months ended June
30,  1998,  was offset by an  increase in research  and  development  due to the
development of its automatic meter reading service.

Other Income (Expense)

        Other expense for the three months ended June 30, 1998,  was $280,943 as
compared to $152,852 for the three months ended June 30, 1997.  During the three
months  ended  June 30,  1998,  the  Company  earned  interest  income of $3,872
compared to interest  expense of $136,735  for the three  months  ended June 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.  This
decrease in interest expense was offset by the loss of $228,943  incurred by the
Company upon the sale of its  interest in Seimac and loss of $56,492  attributed
to its 20%  interest in E-SAT.  Other  expense for the six months ended June 30,
1998, was $319,539 as compared to other income of $ 5,923,286 for the six months
ended June 30,  1997.  During the six months  ended June 30,  1997,  the Company
incurred net interest expense of $264,750 due

                                              

<PAGE>16



to  debentures  outstanding  and  recognized a gain of $6,221,270 on the sale of
marketable  securities.  No similar net interest expense or gain occurred during
the six months ended June 30, 1998.

Net Loss and Income

        The  Company's  net loss for the three month period ended June  30,1998,
was  $911,455  compared to $563,554  for the three month  period  ended June 30,
1997. Net loss for the six months ended June 30, 1998 was $1,317,597 compared to
a net profit of $5,042,972 for the six month period ended June 30, 1997.  During
the six month  period  ended June 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.

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 loss 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.


                                              

<PAGE>17



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 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
with the demands of  developing  the E-SAT  license and  business  applications.
Accordingly, cash resources presently available to the Company at June 30, 1998,
are not  sufficient  to  continue  operations  at  their  projected  level,  and
additional  capital will be necessary to expand  operations or continue  current
operations.  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 hold 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 June 30,  1998,  the  Company  had sold
102,000  units for gross  proceeds of $204,000.  As of September  11, 1998,  the
Company has received  approximately  an additional $5.5 million from the sale of
units  subsequent to June 30, 1998. The Company  believes that it has sufficient
working capital for the next twelve months.

        The Company had cash and cash  equivalents of $24,568 and $383,054 as of
June 30, 1998 and  December  31,  1997,  respectively.  The Company had negative
working  capital of  $1,087,439  as of June 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 $377,507 for the six months
ended June 30,  1998,  as compared to $608,832 for the six months ended June 30,
1997. Net cash used in operating activities during the six months ended June 30,
1998,  decreased  from the same period during the prior year due to the decrease
in accounts  payable.  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 six month  period ended
June 30, 1998, was $4,908.  This net cash used represents the difference between
the proceeds from the  divestiture  of Seimac of $199,940 less the Company's net
investment in E-SAT of $204,848.  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 six month period ended
June 30,  1998,  was $97,929  compared to $207,659 for the six months ended June
30, 1997. Net cash provided by financing  activities during the six months ended
June 30, 1998, consisted entirely of the issuance of Common Stock

                                              

<PAGE>18



and net cash provided by financing  activities  during the six months ended June
30, 1997,  consisted  primarily of the issuance of Common Stock and  debentures.
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>19



                                    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.  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.  Under the memorandum of
understanding, the Company will
                                              

<PAGE>20



engage  and  appoint  MMS as  prime  contractor  for the  design,  construction,
delivery and launch support services of six Little LEO satellites.  Further, the
Company  and MMS  will  consider  entering  into a  manufacturing  agreement  to
manufacture two million RTUs. The entering into various agreements with MMS will
be subject  to a number of  conditions  including  satisfactory  due  diligence,
approval of both the Company's and MMS's board of directors, compliance with all
regulatory requirements and entering into a definitive agreement.

        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 E-SAT
or Newstar Little LEO satellite system.  Under the letter of intent,  SAIT shall
be  engaged  by  the  Company  as  the  main  contractor  for  the  engineering,
development  and provision of hardware and software for E-SAT's  earth  station.
Further, the Company and SAIT intend to enter into an agreement to market rights
of E-SAT or Newstar and for SAIT to obtain an ownership interest in the Company.
The  entering  into  definitive  agreements  with SAIT is subject to a number of
conditions  including  each party  conducting  due diligence and approval by the
Company's and SAIT's board of directors.

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   interest  in  E-SAT.   One  structure  under
consideration  is  that  the  Company's  wholly-owned  subsidiary  Newstar  will
purchase a portion or all of E-SAT's transmission  capacity.  Newstar would then
resell the transmission  capacity through joint ventures with other partners. In
conjunction  with the proposed  structure,  the Company would acquire a majority
interest in E-SAT.  No  assurance  can be given that the Company will be able to
purchase a majority interest in 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.


        

<PAGE>21



        Further,  in the event that the  Company is unable to acquire a majority
interest  in E-SAT and E-SAT 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,  are
estimated to be  approximately  $115 million.  For the six months ended June 30,
1998 and for the year ended December 31, 1997, the Company funded E-SAT expenses
of $467,034 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  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.


                                              

<PAGE>22



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  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  discussion  with SAIT to manufacture the RTUs.
However,  no assurance can be given that the Company and SAIT 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.

                                              

<PAGE>23




        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.

        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,   thereby
significantly  reducing the need for batteries.  Batteries will be required only
for power load leveling, occasional brief eclipse periods and contingencies.

        It is  anticipated  that the  satellites  will be designed  by MMS.  The
Company  and  MMS  have  recently  entered  into  a  non-binding  memorandum  of
understanding  regarding the  engagement of MMS as the prime  contractor for the
design, construction,  delivery at launch site and launch support service of six
Little LEO  satellites.  The proposed  contract  will also include earth station
equipment  and  launch  services  via  Eurokot  for  two  launches  with  launch
insurance,  development  of operation  software and data  processing  for ground
support. Further, the proposed contract calls for manufacturing contract for two
million RTUs. In connection with entering into these agreements,  MMS intends to
make an investment in the Company.  The entering into various  contracts between
the Company and MMS is subject to numerous conditions including, but not limited
to, due diligence, board approval and entering into definitive agreements.

Potential Markets

        The  Company  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 which have

                                              

<PAGE>24



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 exit  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.

        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.  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

                                              

<PAGE>25



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.

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.


                                              

<PAGE>26



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, 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.

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 August 31, 1998,  the Company has 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>27



                                   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                              61         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 do not have a standard arrangement for
compensation,  but have 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.

        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

                                              

<PAGE>28



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 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

                                              

<PAGE>29



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.

        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>30


<TABLE>


                           SUMMARY COMPENSATION TABLE

<CAPTION>

                                                   Annual Compensation                         Long-Term
                                                                                             Compensation
                                  ----------------------------------------------------  ----------------------

                                                                                              Securities
Name and                                                              Other Annual            Underlying
Principal Position         Year          Salary          Bonus       Compensation(1)            Options
- --------------------------------------------------------------------------------------  ----------------------
<S>                      <C>              <C>               <C>             <C>                    <C>    
Fred W. Thompson         1997             $ 180,000(2)                   $ 6,705                185,000
Chief Executive Officer  1996             $ 180,000(3)                   $ 4,245                319,375
                         1995(4)          $  30,000                      $ 2,577                  4,500

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                 75,000
Former Executive VP      1996             $ 125,000                      $ 2,216              131,875(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.  Pursuant to the  agreement,  the Company paid
$80,000 of Mr.  Thompson's  salary and the  remaining  portion has been deferred
until certain  financing  requirements  of the Company have been  achieved.  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.

Stock Option Plans

        The Company has established the 1998 Stock Option Plan (the "1998 Plan")
which was  approved  by the  shareholders  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

                                              

<PAGE>31



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.

        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  1,620,528 are  outstanding  as of August 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.

        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")  up to  262,500  (shares  of Common  Stock may be  purchased
pursuant options by eligible  employees).  Under the Non-Qualified  Stock Option
Plan for  Non-Employee  Directors  ("Director's  Plan") option 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 August 31,  1998,  options to acquire  69,644,  42,500,  and
14,625  shares  of  Common  Stock  were  outstanding  under  the 1993 ISO  Plan,
Director's Plan and Consultant's Plan, respectively.

<TABLE>
<CAPTION>

                OPTION GRANTS IN THE YEAR ENDED DECEMBER 31, 1997

                                INDIVIDUAL GRANTS



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

<S>                           <C>                     <C>                <C>               <C> 
Fred W. Thompson,             185,000                 25%                $0.584            12/31/02
President, CEO

E.A. James Peretti,           150,000                 20%                $0.531            12/31/07
CEO GEMS

Randall Smith,                75,000                  10%                $0.531            12/31/07
Former Exec. VP
GEMS
- ----------------------------------------------------------------------------------------------------------
</TABLE>


                                              

<PAGE>32


<TABLE>
<CAPTION>

                          FISCAL YEAR-END OPTION VALUE


                                  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>                     <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.

        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.

<TABLE>
<CAPTION>
                           TEN YEAR OPTION REPRICINGS


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



      

<PAGE>33




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

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
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 shareholders.

        Board of Directors

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


                                              

<PAGE>34



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>35



                             PRINCIPAL STOCKHOLDERS

        The following  table sets forth certain  information as of September 11,
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                                         848,753(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%

MJH Partners, L.P.                                       800,000(7)                  8.7%
21 Tamal Vista Blvd., #204
Corte Madera, CA 94925

Friedman Family Partnership                              500,000(7)                  5.5%
21 Tamal Vista Blvd., #204
Corte Madera, CA 94925

Eddie Barretto                                           500,000(7)                  5.5%
21 Tamal Vista Blvd., #204
Corte Madera, CA 94925

Astoria Capital Partners, L.P.                          2,000,000(7)                 20.4%
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

Microcap Partners, L.P.                                  500,000(7)                  5.5%
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

</TABLE>


                                              

<PAGE>36



(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) 599,558  shares held in Thompson 1996  Revocable  Trust and
        (ii)  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.

(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  options to purchase 75,000 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 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

                                              

<PAGE>37



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
Stockholders.  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.


                     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
September  11, 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)          1.1            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)          1.2            110,000         -0-            -0-


     

<PAGE>38





MJH Partners                         800,000(1)          8.7            800,000         -0-            -0-

Eddie Barretto                       500,000(1)          5.5            500,000         -0-            -0-

Friedman Family Partnership          500,000(1)          5.5            500,000         -0-            -0-

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

Viviana Partners L.P.                400,000(1)          4.4            400,000         -0-            -0-

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

H & N Partners                       400,000(2)          4.3            400,000         -0-            -0-

Coach House Group                    100,000(2)          1.1            100,000         -0-            -0-

Securities Trading Services, Inc.    400,000(2)          4.3            400,000         -0-            -0-

Bartel Eng Linn & Schroder           300,000(2)          3.3            300,000         -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)         11.3          2,000,000         -0-            -0-

Microcap Partners L.P.               500,000(1)          5.5            500,000         -0-            -0-

Performance Programming              200,000(1)          2.2            200,000         -0-            -0-

Cardinal Capital L.P.                250,000(4)          2.7            250,000         -0-            -0-

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

Yelina Investments                   150,000(2)          1.7            150,000         -0-            -0-

Barbara Drew                         215,000(5)          2.2            215,000         -0-            -0-

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

Leslie Taylor Associates                 74,971          *               58,392        16,579           *


     

<PAGE>39





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

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

Serria 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-

Michael Schieber
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 200,000 shares of Common Stock that may be acquired pursuant to
        a Warrant.

        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 September  11, 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      33.3%           1,000,000        0           0
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223

Microcap Partners, L.P.                    250,000       8.3%             250,000        0           0
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223
</TABLE>

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


                                              

<PAGE>40



                 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 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  statements 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  disposable  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 September 11, 1998, there were outstanding  8,762,841 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.

                                              

<PAGE>41



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.

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.

Other Warrants

        As of September  11, 1998,  the Company has other  Warrants  outstanding
providing for the purchase of an aggregate of 1,739,080  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 shareholders 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.


                                              

<PAGE>42



                                LEGAL PROCEEDINGS

        The Company is not a party to any legal  proceedings.  However,  on July
21, 1998, a complaint was filed in the Superior  Court of Marin County (Case No.
174493) by the Bridge Group (HK)  International,  Ltd.  ("Bridge Group") against
Fred W.  Thompson,  the  Company's  president.  The  complaint  alleges that Mr.
Thompson  agreed to transfer to the Bridge  Group on or before  March 31,  1997,
Common  Stock  worth  $100,000 at the lowest  option  pricing  available  to Mr.
Thompson,  and that Mr.  Thompson  has failed to make the  transfer.  The Bridge
Group seeks cash or specific  performance  compelling  transfer of the shares of
Common Stock worth $100,000. Mr. Thompson has filed an answer denying the claim.
Although the Company has not been named in the complaint, the Company has agreed
to pay for Mr.  Thompson's  legal  expenses  since the  alleged  promise  by Mr.
Thompson occurred while he was an officer of the Company.


                                  LEGAL MATTERS

        The  validity  of  the  shares  of  Common  Stock   offered  by  Selling
Stockholders  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 300,000 shares of
Common Stock which are being registered by this registration statement.


                                     EXPERTS

        The consolidated balance sheet as of December 31, 1996 and 1997, 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  financial factors raising  substantial doubt about
the Company's ability to continue as a going concern, of  PricewaterhouseCoopers
LLP, independent accountants,  give 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


<TABLE>
<CAPTION>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                              DBS INDUSTRIES, INC.


                                                                                          Page


<S>                                                                                        <C>
Report of Coopers & Lybrand L.L.P., Independent Accountants................................F-2

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

Consolidated Statements of Operations for the six months ended June 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 June 30, 1998...................................F-4

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

Consolidated Statements of Cash Flows for the six months ended June 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 June 30, 1998...........................F-10

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

</TABLE>

                                             

<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


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


                                                     June 30, 1998       December 31,          December31,
                                                      (Unaudited)            1997                 1996
                                                  ------------------- -------------------  ------------------

                      ASSETS

Current assets:
<S>                                                  <C>                <C>                   <C>          
   Cash and cash equivalents                         $       24,568     $       383,054       $     402,588
   Restrictive Cash                                               -                   -             300,000
   Stock subscription receivable                             74,000                   -                   -
   Prepaid and other current assets                         104,419             119,265              68,944
                                                    ----------------     ---------------      ------------- 

     Total current assets                                   202,987             502,319            771,532
                                                    ----------------    ----------------     --------------


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

Less accumulated depreciation                                53,433              47,828              34,406
                                                   ----------------    ----------------     ---------------

                                                             19,844              25,449              38,871
                                                   ----------------    ----------------     ---------------

Other assets:
   Investments and advances, net                            851,490           1,248,649           1,496,524
   Goodwill, net of accumulated amortization of
     $86,170, $81,864 and $61,149, respectively               4,820               9,126              29,841
                                                  -----------------   -----------------     ---------------
                                                            856,310           1,257,775           3,818,774
                                                    ----------------    ---------------       -------------

     Total assets                                    $    1,079,141      $    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                                         518,515             152,485             960,277
   Customer advances                                        400,000             400,000             400,000
   Accrued liabilities                                      125,911             145,019             499,070
   Deferred compensation                                    246,000              216,000            108,000
                                                    ---------------     ----------------     --------------

     Total current liabilities                            1,290,426              913,504          6,902,347
                                                     --------------     ----------------      -------------


Stockholders' equity (deficit)
   Common stock                                               2,429               2,373               2,351
   Capital in excess of par value                         4,915,512           4,681,295           4,605,026
   Warrants                                                 112,500             112,500             112,500
   Deficit accumulated during the development stage      (5,156,726)         (3,839,129)         (6,908,046)
   Treasury stock                                           (85,000)            (85,000)            (85,000)
                                                    ----------------    ----------------     ---------------

     Total stockholders' equity (deficit)                  (211,285)            872,039          (2,273,169)
                                                    ---------------     ----------------      --------------

     Total liabilities and stockholders' equity 
       (deficit)                                    $    1,079,141       $    1,785,543        $  4,629,177
                                                    ==============       ==============        ============


</TABLE>

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

                                             

<PAGE>F-4


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



                                                                                                                      April 25,
                                                                                                     April 25,           1990
                                         Six Months Ended                                               1990        (Inception) to
                                             June 30,                       Year Ended             (Inception) to      June 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             646,380         704,186       1,472,162      2,245,588        6,462,988        7,109,368
   Research and development               347,413         176,128         210,115      1,078,747        2,169,571        2,516,984
                                  ---------------   -------------    ------------    -----------    -------------     ------------

                                          993,793         880,314       1,682,277      3,335,185        8,760,139        9,753,932
                                  ---------------   -------------     -----------    -----------    -------------     ------------

      Loss from operations               (993,793)       (880,314)    (1,682,277)     (3,323,765)      (8,598,719)      (9,592,512)
                                  ---------------  --------------     -----------     -----------   --------------     -----------


Other income (expense):
   Interest, net                            2,194        (264,750)       (308,094)      (395,298)        (741,880)        (739,686)
   Equity in loss of investees, net       (93,410)        (33,234)        (80,975)       (31,920)        (412,777)        (506,187)
   Gain (loss) on sale of
      investment                         (228,323)      6,221,270       5,221,063              -        6,057,541        5,829,218
   Other, net                                   -               -               -              -          (56,634)         (56,634)
                                  --------------------------------------------------------------------------------    -------------

                                         (319,539)      5,923,286       4,831,994       (427,218)       4,846,250        4,526,711
                                   ---------------   ------------    ------------    ------------   -------------     ------------

   Income (loss) before provision
      for income taxes and
      minority interests               (1,313,332)      5,042,972       3,149,717     (3,750,983)      (3,752,469)      (5,065,801)

Provisions for income taxes                 4,265               -          80,800          1,600            95,235          99,500
                                  -----------------------------------------------  --------------  ---------------   -------------

   Income (loss) before minority
      interests                        (1,317,597)      5,042,972       3,068,917     (3,752,583)      (3,847,704)      (5,165,301)

Minority interests in income of
   consolidated subsidiaries                    -               -               -              -            8,575            8,575
                                  --------------------------------------------------------------------------------  --------------

      Net income (loss)             $  (1,317,597)   $  5,042,972    $ 3,068,917     $(3,752,583)    $ (3,839,129)    $(5,156,726)
                                    ==============   ============    ===========     ============    =============    ============

      Basic net income (loss) per 
         share                      $       (0.22)   $       0.86    $      0.52     $        (0.65)
                                    ================================================================

      Diluted net income (loss) per 
         share                      $       (0.22)   $       0.83    $      0.49     $        (0.65)
                                    ================================================================

   Weighted average number of
   shares of common stock, basic        5,897,281       5,862,591      5,863,261          5,787,185
                                  ===============   =============      =========          =========

Weighted average number of
   shares of common stock,
   diluted                              5,897,281       6,057,847      6,235,144          5,787,185
                                  ===============   =============      =========          =========


</TABLE>


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

                                             

<PAGE>F-5


<TABLE>
<CAPTION>

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





                                                    
                                                                                                      Deficit
                                                                                                      Accumulated    Total
                                                      Common Stock    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  $ 120  $  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

<TABLE>
<CAPTION>

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

                                          (CONTINUED)


                                                                                                      Deficit
                                                                                                      Accumulated    Total
                                                      Common Stock    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




<PAGE>


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

                                          (CONTINUED)



                                                                                                      Deficit
                                                                                                      Accumulated    Total
                                                      Common Stock    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




<PAGE>F-8


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

                                          (CONTINUED)


                                                                                                      Deficit
                                                                                                      Accumulated    Total
                                                      Common Stock    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


   

<PAGE>F-9

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

                                          (CONTINUED)


                                                                                                      Deficit
                                                                                                      Accumulated    Total
                                                      Common Stock    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)
    Net loss for the six month period ended June 30,
       1998 (unaudited)                                                                                (1,317,597)      (1,317,597)
                                                  ---------------------------------------------------------------------------------

Balance at June 30, 1998 (unaudited)              6,010,894 $ 2,429  $ 4,915,512 $112,500 $ (85,000) $ (5,156,726)      $ (211,285)
                                                 ==================================================================================
</TABLE>


















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

                                             F-9

<PAGE>



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


<TABLE>
<CAPTION>

                                                                                                                     April 25,
                                                                                                                        1990
                                              Six Months Ended                                      April 25, 1990  (Inception) to
                                                  June 30,                     Year Ended           (Inception) to    June 30,
                                                 (Unaudited)                  December 31,          December 31,    (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)                    $(1,317,597)    $ 5,042,972     $ 3,068,917  $(3,752,583)   $(3,839,129)    $(5,156,726)
Adjustments to reconcile net loss 
  to net cashused in operating 
  activities:
     Depreciation and amortization             24,286          7,468          126,989      124,086        358,128         382,414
     Minority interest's share of net loss                                          -            -         (8,575)         (8,575)
     Noncash charges                          202,304                          76,293      268,878        510,546         712,850
     Equity in loss of investees, net          93,410        576,018           80,875       31,920        429,829         523,239
     Loss (gain) on sale of investments       228,323     (2,535,131)      (5,221,063)           -     (6,057,541)     (5,829,218)
     Common stock issued as payment for
       interest                                                                     -            -          7,000           7,000
     Decrease (increase) in accounts
       receivable and other assets             14,846     (4,244,835)         (50,320)      49,416       (115,299)       (100,453)
     Increase (decrease) in accounts payable
       and accrued liabilities                376,921        544,676       (1,053,843)   1,238,819        528,748         905,669
     Increase in customer advances                  -                               -      400,000        400,000         400,000
                                             ----------------------------------------------------------- ------------------------
     Net cash used in operating activities $ (377,507)    $ (608,832)     $(2,972,152) $(1,639,464)   $(7,786,293)    $(8,163,800)
                                             -------------------------------------------------------------------------------------
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
   Purchase of fixed assets                         -              -                -      (20,499)      (105,524)       (105,524)
   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                  (278,848)             -          309,888     (283,786)      (801,434)     (1,080,282)
   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
                                            -------------------------------------------------------------------------------------
Net cash used by investing activities         (78,908)             0        4,183,565   (2,596,694)     1,657,717       1,578,809
                                            -------------------------------------------------------------------------------------
</TABLE>


















<PAGE>F-11


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


<TABLE>
<CAPTION>



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

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

Cash flows from financing activities:
   Proceeds from (repayment of) credit line         -          5,000       (295,000)        (5,000)      (300,000)      (300,000)
   Issuance of debentures                           -        107,501        107,501      3,640,000      4,817,501      4,817,501
   Issuance of common stock                    97,929         45,408              -      1,000,002      3,153,516      3,251,445
   Redemption of common stock warrants              -              -              -              -        (19,490)       (19,490)
   Stock issue costs                                -              -              -              -        (57,235)       (57,235)
   Purchase of shares                               -              -              -              -         (5,000)        (5,000)
   Payment of debentures                            -              -     (1,043,445)             -     (1,168,445)    (1,168,445)
   Proceeds from stockholders' loans                -         49,750        149,750              -        442,750        442,750
   Payment of stockholders' loans                   -              -       (149,750)             -       (351,967)      (351,967)
                                        -----------------------------------------------------------------------------------------
Net cash provided (used in) by financing
   activities                                   97,929        207,659    (1,230,994)     4,635,002      6,511,630      6,609,559
                                        -------------- --------------  ------------- -------------  --------------  ------------
Net increase (decrease) in cash              (358,486)      (401,173)       (19,534)       398,884        383,054         24,568
Cash and cash equivalents, beginning of
   period                                     383,054        402,588        402,588          3,743              -              -
                                        -------------  -------------- -------------- --------------  -------------- ------------
Cash and cash equivalents, end of 
   period                                $     24,568  $       1,415  $     383,054  $     402,588   $    383,054   $     24,568
                                        =============  ============== ============== ============== ==============  ============
Supplemental Disclosures of Non-Cash
   Financing activities:
   Stock subscription receivable         $     74,000  $           -   $          -   $           -   $          -  $     74,000
                                         ============= =============== ============== ==============  ============= ============
   Stock sale proceeds used to pay service
     providers not received by the 
     Company                             $     50,000  $           -   $           -  $           -   $          -  $     50,000
                                         ============= =============== ============== ==============  ============= ============
   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 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.  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
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


<PAGE>F-13


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

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.

        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.



<PAGE>F-14


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

        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 six months  ended
June 30,  1998  and  1997,  was  $4,306  (unaudited)  and  $28,583  (unaudited),
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  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 potential dilution from
the exercise or  conversion of  securities  into common  stock.  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 2,507,733  (unaudited) shares of common stock with exercise
prices  from  $.40 to  $5.60  were  outstanding  as of June 30,  1998,  and were
excluded from the loss per share  calculation  for the quarter and the six 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 June 30, 1997,


<PAGE>F-15


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

and were excluded from the loss per share  calculation  for the six month period
ended June 30, 1997, but were included in the earnings per share calculation for
the six month period ended June 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.

        Interim Financial Information

        The unaudited consolidated financial statements as of June 30, 1998, and
for the six months ended June 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
shareholders  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


<PAGE>F-16


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

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.

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


<PAGE>F-17


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)


        The Company's total investments in E-SAT were $127,265 (unaudited) as of
June 30, 1998.  The  investment  is accounted for using the equity  method.  The
Company's  equity in losses of E-SAT  for the six  months  ended  June 1998 were
$93,410  (unaudited).  As of June 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:


                                          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

Shareholders' 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
                                      --------------------   -------------------



<PAGE>F-18


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)



        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 shareholders  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.

        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.


<PAGE>F-19


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

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 June 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.

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


<PAGE>F-20


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

$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.

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 between


<PAGE>F-21


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

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  February  and  March  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).

        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.




<PAGE>F-22


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

     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                                      -        -                      -            -
                                   --------------                  --------------
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)                     (12,500)     $1.44              (18,000)         1.44
Terminated (unaudited)                         -         -                      -            -
                                   ---------------                  --------------
Balance, June 30, 1998 (unaudited)      1,705,733   $0.40-$5.60     $  1,654,523            0.97
                                   ===============                  ==============
</TABLE>




<PAGE>F-23


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

        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 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                        -               -




<PAGE>F-24


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

     The  following pro forma net income  (loss)  information  has been prepared
following the provision 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.

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.



<PAGE>F-25


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information subsequent to December 31, 1997, is unaudited)

                                          (CONTINUED)

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:

<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-26


                              DBS INDUSTRIES, INC. AND SUBSIDIARY
                                 (A Development Stage Company)
                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Information 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 
               consideration  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. SUBSEQUENT EVENTS (unaudited)

        Subsequent to June 30, 1998, and through September 11, 1998, the Company
issued  2,750,000  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
1,500,000 shares of the Company's common stock at an exercise price of $3.00 per
share through June 30, 2001, and 1,250,000  shares of the Company's common stock
at an exercise price of $3.00 per share through August 27, 2001.

        Under the terms of a stock purchase  agreement,  the Company is required
to register  1,250,000  shares of common stock,  warrants to purchase  1,250,000
shares of common stock,  and common stock underlying the warrants by December 4,
1998.  In the event that the  related  registration  statement  is not  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.

        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.


<PAGE>II-1



                       PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS



Item 24.  Indemnification of Directors and Officers.

        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.

Item 25.  Other Expenses of Issuance and Distribution.

        The  following  table sets forth the costs and  expenses  payable by the
Company in connection with the issuance and distribution of the securities being
registered hereunder.  No expenses shall be borne by the Selling Stockholders or
Warrantholders.  All of the  amounts  shown are  estimates,  except  for the SEC
Registration and NASD Application Fees.

               SEC registration fee                                 $      6,482
               Printing and engraving expenses                    * $      1,000
               Accounting fees and expenses                       * $     20,000
               Legal fees and expenses                            * $   ________
               Transfer agent and registrar fees                  * $        -0-
               Fees and expenses for qualification
                 under state securities laws                      * $        -0-
               Miscellaneous                                      * $

                      TOTAL                                         $   ________

        *estimated


Item 26.  Recent Sales of Unregistered Securities.

     (a) On  September  10,  1998, a former  employee  exercised  his options to
acquire  17,202  shares of Common  Stock at $.53 per share.  No  commission  was
issued in  connection  with the  transaction.  The  transaction  was exempt from
registration upon reliance of Section 4(2) of the Securities Act.
     
     (b) During the period from May 22, 1998 to September 14, 1998,  the Company
sold  2,889,500  Units at $2.00 per Unit to 22 accredited  investors.  Each Unit
consisted  of one share of Common  Stock and a Warrant to purchase  one share of
Common Stock at $3.00 per share. In connection with the sale of 1,250,000 Units,
the Company paid a commission of $125,000 to Strome  Susskind  Securities  L.P.,
who served as placement  agent for such sale. In addition,  the Company will pay
an aggregate of $389,280 and Warrants to purchase 278,000 shares of Common Stock
to  three  entities  as  finders'  fees.  The  transactions   were  exempt  from
registration upon reliance of Rule 506 of Regulation D.

     (c) On June 15,  1998, a director  exercised  an option to purchase  12,500
shares  of  Common  Stock at $1.44  per  share.  No  commission  was  issued  in
connection with the  transaction.  The transaction was exempt from  registration
upon reliance of Section 4(2) of the Securities Act.

<PAGE>II-2



     (d) On May 15, 1998,  the Company  issued  10,000 shares of Common Stock at
$1.94 per share;  (ii) March 4, 1998,  26,209 shares of Common Stock at $.53 per
share; (iii) November 3, 1997, 14,578 shares of Common Stock at $1.13 per share;
(iv) May 20,  1997,  7,605  shares  of  Common  Stock at $2.00  per  share;  (v)
September 26, 1996,  22,743 shares of Common Stock at $3.75 per share;  and (vi)
May 1, 1996,  2,933 shares of Common Stock at $5.60 per share to an attorney for
legal services.  No commissions were paid in connection with these transactions.
These  transactions  were exempt from registration upon reliance of Section 4(2)
of the Securities Act.

     (e) On August 1, 1997,  the Company  issued  15,000  shares of Common Stock
valued at $.56 per share to one individual in  consideration  of such individual
making a $100,000 loan to the Company. No commission was paid in connection with
the transaction.  This transaction was exempt from registration upon reliance of
Section 4(2) of the Securities Act.

     (f) The Company  issued (i) 5,088 shares of Common Stock at $1.69 per share
on January 31,  1997;  (ii) 7,918  shares of Common  Stock at $2.00 per share on
February 28, 1997;  (iii) 301 shares of Common Stock at $1.63 per share on March
31,  1997;  and (iv) 332 shares of Common  Stock at $1.50 per share on April 30,
1997, to a corporation  in exchange for consulting  services.  No commission was
paid in  connection  with this  transaction.  This  transaction  was exempt from
registration upon reliance of Section 4(2) of the Securities Act.

     (g) On April 16, 1997,  the Company  issued 4,701 shares of Common Stock at
$1.75 per share to a corporation for consulting services. No commission was paid
in  connection  with  this   transaction.   This  transaction  was  exempt  from
registration upon reliance of Section 4(2) of the Securities Act.

     (h) On April 15,  1997,  the Company  issued  7,500  shares of Common Stock
valued at $2.00 per share,  and on September 20, 1996,  the Company issued 6,018
shares  of  Common  Stock at $4.80 per  share to an  individual  for  consulting
services.  No commission  was paid in  connection  with this  transaction.  This
transaction  was exempt from  registration  upon reliance of Section 4(2) of the
Securities Act.

     (i) On February 15, 1996, the Company sold 38,462 shares of Common Stock at
$5.20 per share to four accredited investors. No commissions were paid. However,
the Company  issued 3,846 shares of Common Stock as a finder's  fee. The Company
relied on Rule 506 of Regulation D and Section 4(2) of the  Securities Act as an
exemption from registration.

     (j) From  January 5, 1996 to February 5, 1996,  the  Company  sold  200,000
shares of Common  Stock at $4.00 per share to twenty  accredited  investors.  No
commission was paid in connection with this  transaction.  However,  the Company
issued 15,975  shares of Common Stock as a finder's  fee. The Company  relied on
Rule 506 of Regulation D and Section 4(2) of the  Securities Act as an exemption
from registration.

     (k) On November 30, 1995,  the Company  acquired  232,829  shares of Seimac
Limited, a Canadian company, pursuant to a stock purchase and exchange agreement
for  165,519  shares of Common  Stock of the  Company  valued  at  $662,010.  No
commission was paid in connection with this  transaction.  The Company relied on
Section 4(2) of the Securities Act as an exemption from registration.

     (l) On November 15, 1995,  the Company  issued 9,450 shares of Common Stock
at $1.80 per  share to an  entity in  exchange  for a 1%  interest  in JPS,  the
predecessor to GEMS. The Company  controlled the other 99% of JPS. No commission
was paid in connection with this  transaction.  This transaction was exempt from
registration upon reliance of Section 4(2) of the Securities Act.


<PAGE>II-3



Item 27.  Exhibits.

*(2.1) Plan and Agreement of  Reorganization,  dated September 30, 1992, entered
     into with DBS  Network,  Inc.  and  certain of its  Shareholders  which was
     previously  filed in,  and is hereby  incorporated  by  reference  to,  the
     Company's Current Report on Form 8-K, date of report, December 2, 1992.

*(3.0)  Certificate  of  Incorporation,  which was  previously  filed in, and is
     hereby incorporated by reference to, the Company's  Registration  Statement
     on Form S-18, No. 33-31868-D, effective May 11, 1990.

*(3.1) Bylaws,  which was  previously  filed in, and is hereby  incorporated  by
     reference  to, the  Company's  Registration  Statement  on Form  S-18,  No.
     33-31868-D, effective May 11, 1990.

*(3.2) Restated Certificate of Incorporation, as adopted on August 8, 1996.

*(4.1) Form of Unit Warrant  Agreement,  which was  previously  filed in, and is
     hereby incorporated by reference to, the Company's  Registration  Statement
     on Form S-18, No. 33-31868-D, effective May 11, 1990.

*(4.2) Specimen Stock Certificate.

(5.1) Opinion of Bartel Eng Linn & Schroder (to be filed by amendment).

*(10.2) Employment  Agreement  between Fred W.  Thompson and DBS Network,  Inc.,
        dated September 1, 1992.

*(10.3) Employment  Agreement  between  Randall L. Smith and JPS Systems,  Inc.,
        dated July 1, 1993.

*(10.4) Employment  Agreement  between Ellen D. Coll and DBS  Industries,  Inc.,
        dated March 1, 1993.

*(10.5) Stockholder  Line of Credit and  Investment  Agreement  between DBSN and
        Direct Broadcasting Satellite Corporation, dated January 24, 1993.

*(10.5A)Promissory Note January 29, 1993, executed by Direct Broadcast Satellite
        Corporation issued pursuant to Stockholder Line of Credit and Investment
        Agreement.

*(10.5B)Promissory Note April 19, 1993,  executed by Direct Broadcast  Satellite
        Corporation issued pursuant to Stockholder Line of Credit and Investment
        Agreement.

*(10.5C)Promissory Note August 1, 1993,  executed by Direct Broadcast  Satellite
        Corporation issued pursuant to Stockholder Line of Credit and Investment
        Agreement.

*(10.6) 1993 Incentive Stock Option Plan for DBS Industries, Inc.

*(10.7) 1993 Non-Qualified  Stock Option Plan for Non-Employee  Directors of DBS
     Industries, Inc.

     *(10.8)  1993  Non-Qualified  Stock  Option  Plan  for  Consultants  of DBS
Industries, Inc.


<PAGE>II-4



*(10.9) Commercial  Lease and  Sublease and Consent  pertaining  to Mill Valley,
        California office space.

*(10.12)Satellite  Construction  Contract,  dated as of March 12, 1990,  between
     Direct Broadcast Satellite  Corporation and Martin Marietta as successor to
     General Electric Company, Astro-Space Division.

*(10.13)Contract  Modification  No. 1,  dated as of March 30,  1992,  to Exhibit
     10.12.

*(10.14)Contract  Modification No. 2, dated as of November 12, 1992, to Exhibits
     10.12 and 10.13.

*(10.15)Contract  Modification  No. 3,  dated as of April 2, 1993,  to  Exhibits
     10.12, 10.13 and 10.14.

*(10.16)Contract  Modification  No. 4, dated as of June 10,  1993,  to  Exhibits
     10.12, 10.13, 10.14 and 10.15.

*(10.17)Contract  Modification  No. 5, dated as of July 30,  1993,  to  Exhibits
     10.12, 10.13, 10.14, 10.15 and 10.16.

*(10.18)DSAT Sale Agreement  incorporated by reference to the Company's  Current
        Report on Form 8-K dated July 21, 1994.

*(10.19)AXION Sale Agreement  incorporated by reference to the Company's Current
        Report on Form 8-K dated May 16, 1994.

*(10.20)AXION  Royalty  Agreement  incorporated  by reference  to the  Company's
        Current Report on Form 8-K dated May 16, 1994.

*(10.21)Burlingame  Bank Line of Credit  Agreement  comprised  of Business  Loan
        Agreement and Promissory Note, both dated September 6, 1994.

*(10.22)Burlingame Bank Line of Credit Change in Terms Agreement.

*(10.23)Stock  Purchase  Agreement  between   Intraspace   Corporation  and  DBS
     Industries,  Inc. incorporated by reference to the Company's Current Report
     on Form 8-K dated 2/01/96.

*(10.24)DBS  Industries,  Inc.  $3,000,000,  Three Year  Convertible  Debenture,
     Series B due January 12, 1999,  incorporated  by reference to the Company's
     Current Report on Form 8-K dated 2/01/96.

*(10.25)Memorandum  of  Understanding  between ABB Power T&D  Company,  Inc. and
     Global Energy Metering Service, Inc. dated February 9, 1996.

*(10.26)Stock  Purchase  Agreement  between Seimac  Limited and DBS  Industries,
     Inc.,  comprised  of  Common  Stock  Exchange  Agreement  and  Shareholders
     Agreement both dated December 13, 1995.

*(10.27)DBS  Industries,  Inc.  $1,000,000,  Three Year  Convertible  Debenture,
     Series A due July 1, 1998.

*(10.28)NACLS Contract No. 95/2475 and Schedule A dated 12/01/95.


<PAGE>II-5



*(10.29)Letter dated November 8, 1996, to Donald H. Gips,  Chief,  International
     Bureau,  Federal  Communications  Commission,   from  William  L.  Fishman,
     Corporate Counsel to Direct Broadcasting Satellite Corporation.

*(10.30)DBS Industries,  Inc. $640,000 Three Year Convertible Debenture,  Series
     C, due December 31, 1999.

*(10.31)Employment  Agreement  between Fred W.  Thompson and the Company,  dated
     April 18, 1996.

*(10.32)Employment  Agreement  between  Randall L. Smith and GEMS (the Company's
     subsidiary), dated March 1, 1996.

*(10.33)Employment  Agreement between E.A. James Peretti and GEMS (the Company's
     subsidiary) dated April 18, 1996.

*(10.34)1996 Stock Option Plan.

*(10.36)1998 Stock Option Plan.

(10.37) Memorandum of  Understanding  Between DBS  Industries  and Matra Marconi
     Space.

(10.38) Letter of Intent with SAIT-Radio Holland SA

(10.39) Purchase  Agreement with Astoria  Capital,  L.P. and Microcap  Partners,
     L.P.

(10.40) Warrant Agreement with Astoria Capital, L.P. and Microcap Partners, L.P.

(21.1)  List of Subsidiaries of DBS Industries, Inc.

(23.1)  Consent of PricewaterhouseCoopers LLP (included on page II-7).

(23.2) Consent of Bartel Eng Linn & Schroder is  contained in Exhibit 5.1 (to be
     filed by amendment).


*Previously  filed in, and  incorporated  by reference  to, Form 10-K for Fiscal
Years July 31,  1993 July 31,  1994,  July 31,  1995,  and  December  31,  1995,
December 31, 1996, December 31, 1997 or Form 8-K where indicated.

Item 28.   Undertakings

        The undersigned Company hereby undertakes:

        (1) To file,  during any period in which offers or sales are being made,
a  post-effective  amendment  to this  registration  statement  to  include  any
material  information  with respect to the plan of  distribution  not previously
disclosed  in  the  registration  statement  or  any  material  change  to  such
information in the registration statement;

        (2)  That,  for the  purpose  of  determining  any  liability  under the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof;



<PAGE>II-6



        (3) To remove from  registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

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

        For purposes of determining  any liability under the Securities Act, the
information  omitted  from  the  form  of  prospectus  filed  as  part  of  this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  registration
statement as of the time it was declared effective.

        For the purpose of determining  any liability  under the Securities Act,
each post-effective amendment that contains a form of prospectus shall be deemed
to be a new registration  statement  relating to the securities offered therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.


<PAGE>II-7



                              CONSENT OF INDEPENDENT ACCOUNTANTS




We consent to the inclusion in this  registration  statement on Form SB-2 of our
report dated March 13, 1998, except for the last paragraph of Note 3 as to which
the date is April 1, 1998, which report included an explanatory paragraph noting
significant doubt over the Company's ability to continue as a going concern,  on
our audits of the financial  statements of DBS Industries,  Inc. and Subsidiary.
We also consent to the reference to our firm under the caption "Experts."





San Francisco, California
September 11, 1998


<PAGE>II-8



                                           SIGNATURE

        In accordance  with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Mill Valley,  State of California,  on September 10,
1998.


                                                   DBS INDUSTRIES, INC.,
                                                   a Delaware Corporation


                                                   /s/  Fred W. Thompson
                                                 -------------------------------
                                                   FRED W. THOMPSON,
                                                   President


                                       POWER OF ATTORNEY

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

        In accordance with the  requirements of the Securities Act of 1933, this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates stated.

        Signatures                                        Date



/s/ Fred W. Thompson                                     September 10, 1998

FRED W. THOMPSON,
President, Director, Chief Executive
Officer, Chief Financial Officer
(Principal Executive Officer; Principal Financial
and Accounting Officer)



/s/ E. A. James Peretti                                      September 10, 1998

E.A. JAMES PERETTI
Director



<PAGE>II-9


/s/ Michael T. Schieber                                 September 10, 1998

MICHAEL T. SCHIEBER
Director



/s/ H. Tate Holt                                        September 10, 1998

H. TATE HOLT
Director



/s/ Jerome W. Carlson                                   September 14, 1998

JEROME W. CARLSON
Director




                           MEMORANDUM OF UNDERSTANDING
                                     BETWEEN
                  MATRA MARCONI SPACE AND DBS INDUSTRIES, INC.



By and between

Matra  Marconi Space France s.a., a company  organized  under the laws of France
and having its headquarters at 4, Rue de Presbourg, 75116, Paris, France ("MMS")

and

DBS  Industries,  Inc.,  a  company  organized  under  the laws of the  State of
California,  USA and having its  headquarters  at 100 Shoreline  Highway,  Suite
190A, Mill Valley, CA 94941, USA ("DBSI")

collectively the "Parties" and individually the "Party":

                                    RECITALS

Whereas DBSI is the major  shareholder of E-Sat,  Inc., a Colorado  corporation.
E-Sat,  Inc.  is the holder of  Non-Voice,  Non-geostationary  Mobile  Satellite
Service license issued by the Federal Communications Commission ("FCC"),

Whereas E-Sat, Inc. has planned to develop and operate a satellite constellation
and the associated ground segment to service the messaging market,

Whereas  MMS is a  major  space  company  and is  willing  to  build  the  E-Sat
satellites and possibly the Remote Terminal Unit ("RTU").

AGREEMENTS

This MOU is subject to satisfactory completion of the activities provided herein
and expresses the common interest to work out mutually  acceptable  agreement as
contemplated  herein between the parties,  within the objectives and the process
specified  herein.  This  MOU is  not,  and is not  intended  to be,  a  binding
agreement between the Parties, and neither Party shall have any liability to the
other if the Parties fail to reach an acceptable agreement for any reason.

1.       Objective:

a. DBSI is considering entering into a spacecraft  manufacturing  agreement with
MMS, appointing MMS as prime contractor for the design,  construction,  delivery
at launch  site and launch  support  services  of 6 LEO  satellites  (the "Prime
Contract").  The Prime Contract will also include  launch station  equipment and
launch services via EUROKOT for 2 launchers with launch  insurance,  development
of operation software and data processing for ground support.

b. DBSI and MMS are considering entering into a manufacturing  agreement for the
manufacture of 2 million RTUs.




<PAGE>



c. In case MMS is awarded a contract for the above-mentioned  item (a), MMS will
consider making an investment into DBSI.

2.       Definitive agreements

After  executing  this MOU, the Parties  shall closely work together and jointly
work out in good faith the relevant definitive agreements, and develop the E-Sat
System through three phases as follows.

Phase 1: (a) Preliminary design of the E-SAT system including detailed design of
the  satellites,   ground  stations,  RTUs  and  ground  support  software,  (b)
negotiation of a contract  setting forth the terms of any MMS investment in DBSI
including the disbursement dates of the investment.

Subject to  satisfactory  due  diligence  and  approval by the MMS board and MMS
shareholders  and  subject  to  Prime  Contractor  contract  signature,  the MMS
investment in DBSI is intended to be of the order of US$10 million.

Phase 1 is intended to begin on 1 September 1998 and continue for 2 months.

Phase 2:  Negotiations  of (a) a Prime  Contract  for the design,  construction,
delivery at launch site and launch support services of 6 LEO satellites,  ground
station equipment,  launch services,  development of operation software and data
processing for ground support; (b) a contract for the manufacture of the RTUs.

Phase 2 is intended to begin on 1 October 1998.

The Prime  Contract,  as  described  in  paragraph  1(a),  is intended to have a
not-to-exceed  price of US$95 million  (assuming  EUROKOT  launch service price,
including insurance, is US$21.5 million).

The  manufacturing  contract for 2 million RTUs, as described in paragraph 1(b),
is intended to have a not-to-exceed price of US$70 million.

Phase 3: Entry into force of the  manufacturing  contracts.  E-Sat  System  full
development  concluding with the delivery to the launch site of 6 satellites and
delivery of the ground stations.

Phase 3 is intended to begin when Phase 1 and Phase 2 have been completed.

3.       Conditions

The definitive agreements will be subject to the following conditions:

o    Negotiation  and  execution of the  agreements  with terms and  conditions
     mutually acceptable to both Parties.

o    Obtention all required  approvals of governing  boards and  shareholders of
     DBSI, E-Sat, Inc., and MMS, if required.

o    Compliance with applicable laws and receipt of all required approval by all
     governmental  agencies  having  jurisdiction  over  the  subject  of  those
     agreements.

o    Completion of due diligence to MMS's satisfaction.



<PAGE>


4.       Press Releases and Disclosures

Each Party  will not issue any press  release  or other  disclosure  of this LOI
without  approval  by the other  Party.  The  disclosure  issue is  covered by a
separate Non-Disclosure Agreement signed between the Parties.

5.       Term of LOI/Termination

This LOI shall become effective on the last date of signature  hereunder and may
be terminated without liability to either Party either:

a.   By mutual consent of the Parties; or

b.   By any Party if Phase 2 is not  completed  by 1 January  1999 or such other
     date as the Parties may agree; or

c.   At the time definitive agreements are signed.

In the event of such  termination,  all provisions  hereof shall terminate.  The
separate  Non-Disclosure  Agreement  signed  between the Parties  will remain in
force.

6.       Governing Law

This  agreement is governed by the laws of the State of New York  excluding  its
conflict of laws rules. Any dispute which cannot be settled by the Parties shall
be resolved in accordance with the Rules of Concilliation and Arbitration of the
International  Chamber  of  Commerce  by one or more  arbitrators  appointed  in
accordance  with such  Rules.  The venue of such  arbitration  shall be New York
City, New York, USA.



Date:




By:      /s/ Fred W. Thompson
         Fred W. Thompson, President and Chief Executive Officer, 
         DBS Industries, Inc.


Date:



By:      /s/ Armand Cartier
         Armand Cartier, Chairman & Chief Executive Officer, 
         Matra Marconi Space France S.A.




                             Letter of Intent (LoI)

             Between DBS Industries and the SAIT-RadioHolland Group



Whereas DBS  Industries,  Inc.  ("DBSI")  and SAIT  Systems SA  ("SAIT"), a 100%
subsidiary of  SAIT-RadioHolland  SA, wish to explore an  industrial  partnering
arrangement,  beneficial to both companies,  dealing with the  E-SAT/NEWSTAR LEO
satellite system (DBSI and SAIT both referred to as "the Parties").

Whereas both parties want to lay down their intent in this Letter of Intent:

Therefore, the Parties confirm the following:

1.       This LoI & term sheet is not intended to be a legally binding agreement
         between  DBSI and SAIT and all rights and  obligations  of the  Parties
         with respect to the subject  matters covered herein shall be subject to
         and conditional upon the satisfactory  completion of the Parties market
         and  business  investigations,  the CEO  and  Boards  approvals  of the
         Parties, the negotiation and execution of definitive agreements between
         the Parties and obtaining the necessary licenses and approvals from the
         appropriate government authorities.

2.       The Parties  have the intent to  investigate  the  possibility  and the
         economic  feasibility to cooperate,  on a  non-exclusive  basis, on the
         development,  production  and  exploitation  of the  E-SAT/NEWSTAR  LEO
         satellite  system.  The Parties  hereto  decided to start in good faith
         investigations  and negotiations in accordance with the principles laid
         down in this LoI.

3.       These  investigations  and  negotiations  will  start  at the  date  of
         signature  of this  LoI and the  Parties'  intent  is to  reach a final
         agreement within 90 days.

         The  LoI  may be  terminated  before  this 90 day  period  without  any
         liability to either Party either:

         1.       By mutual consent of the Parties; or

         2.       By SAIT if DBSI has not awarded  (directly  or  indirectly)  a
                  contract  to  SAIT  for  the  Preliminary   Design  Review  by
                  September 7, 1998; or

         3. At the time definitive agreements are signed.

4.       During the  aforementioned  period of 90 days the Parties  will jointly
         undertake a review and negotiation of three separate tasks:

                                        1

<PAGE>



4.1      Task 1

4.1.1    DBSI wishes to enter into agreements,  with SAIT as main contractor for
         the engineering, development and provision of hardware and software for
         its satellite ground segment.

4.1.2    SAIT  wishes to review its  capabilities  and  provide a rough order of
         magnitude (ROM) for such work,  within 1 month from signing the LoI, on
         the following work subjects:

         I.  Engineering of the satellite ground segment

         1.       Communications system radio links.
         2.       E-SAT User Remote Terminal (ET).
         3.       Applications of the ET and interface to specific NEWSTAR 
                  products.
         4.       Manufacturing of ET's.

         II.  Provision of Services

         1.       TT & C for NEWSTAR satellites.
         2.       Satellite data processing and scheduling.
         3.       Billing/data delivery to users.

         The Parties will try to reach an agreement  upon those work items which
         can be included in Task 2.

4.1.3    Before  September  7,  1998,  DBSI  will  award on for SAIT  acceptable
         conditions a contract to SAIT for the  Preliminary  Design Review (PDR)
         of the satellite  ground segment.  It is anticipated this PDR will take
         two months.

4.2      Task 2

4.2.1    Given the output of Task 1, the parties  will  evaluate  the  potential
         usage  and   adaptation   of  SAIT's   previously   developed   assets,
         capabilities  and property rights for the  E-SAT/NEWSTAR  LEO satellite
         system and its operation.

4.2.2    The  Parties  will  try to  reach  agreement  on the  value  of  SAIT's
         previously  developed  assets,  capabilities  and property rights to be
         used for the  E-SAT/NEWSTAR  LEO satellite system and its operation and
         on how this  contribution  will be recognized or paid for (cash payment
         or stock ownership, or . . . .).

4.3      A  positive  conclusion  of Task 1 and  Task 2 will  lead  to a  formal
         proposal by SAIT as main  contractor for the  engineering,  development
         and provision of hardware and software for the satellite ground segment
         of the E-SAT/NEWSTAR system.



                                          2

<PAGE>



4.4      Task 3

4.4.1    DBSI wishes to enter into a  relationship  with SAIT for the  marketing
         rights for the E-SAT/NEWSTAR LEO satellite  services for ITU World Zone
         1 and for an ownership investment at the level of NEWSTAR/E-SAT/DBSI.

4.4.2    Subject to and conditional upon the satisfactory  completion of the due
         diligence of the business case by SAIT, the CEO and Board  approvals of
         SAIT,  the contract  signature  for the  engineering,  development  and
         provision of hardware and software for the satellite  ground segment of
         the  E-SAT/NEWSTAR  system,  SAIT  investment  is intended to be of the
         order of US$10  million.  A major part of the  investment  (preliminary
         value is  estimated to be US$8  million)  will be the  contribution  of
         SAIT's previously  developed  assets,  capabilities and property rights
         (see Task 2).

4.4.3    The Parties will  evaluate the creation and  ownership  investment of a
         company that will provide the E-SAT/NEWSTAR  LEO satellite  services in
         ITU World Zone 1. This company will own the licenses and landing rights
         for the provision of the E-SAT/NEWSTAR  LEO satellite  services for ITU
         World Zone 1.

4.4.4    The Parties confirm that Task 3 will take place in parallel with Task 1
         and 2.

4.4.5    The positive conclusion of Task 1 and 2 is not linked to a conclusion 
         of Task 3.

5.       The Parties  agree that the process under this LoI will be covered with
         the  appropriate  confidentiality  regarding  the  business  plans  and
         technical  information  of each Party,  which will be shared during the
         execution of the process under this LoI, with  provisions to extend the
         confidentiality  into the future in the event the Parties fail to reach
         final  agreements.  (See Non Disclosure  Agreement dated April 7, 1998,
         already signed between the Parties.)

         The  Parties  agree to hold this LoI in the  strictest  confidence  and
         shall not release any  information  regarding the subject of the LoI to
         any third party without the expressed approval of the other Party.

6.       The  Parties  confirm  that by signing  this  Letter of Intent no Party
         accepted any  obligation  except the  obligations  laid down in clauses
         4.1.3 - 5 - 6 - 7 and 8.

7.       This LoI shall be governed by and  construed in  accordance  with the 
         laws in Belgium.

8.       All  disputes  resulting  from  and/or  arising  under  this LOI  shall
         exclusively  be submitted  to the  judgement of the Courts in Brussels,
         Belgium.


                                          3

<PAGE>


Done in Brussels, in two copies, one for each Party on this 25 August 1998.


For SAIT Systems SA                             For DBS Industries Inc.

/s/ G. Seutin     /s/ E. Ceuppens                /s/ F. W. Thompson
G. Seutin         E. Ceuppens                        F. W. Thompson
Director          Director                           President and CEO


                                      4



                               PURCHASE AGREEMENT

                              DBS INDUSTRIES, INC.
                             A Delaware corporation


              1,250,000 SHARES OF COMMON STOCK, PAR VALUE, $0.0004

              WARRANTS TO PURCHASE 1,250,000 SHARES OF COMMON STOCK






                                 ______________, 1998




<PAGE>



                                TABLE OF CONTENTS

                                                                           Page

1. PURCHASES...................................................................1
1.1.  Purchase of DBSI Common Stock and DBSI Warrants..........................1
1.2.  Consideration............................................................1
1.3.  Wire Transfer Instructions...............................................2
1.4.  Closing Date.............................................................2

2. REPRESENTATIONS AND WARRANTIES OF THE COMPANY...............................2
2.1.  Due Organization; Good Standing and Corporate Power......................2
2.2.  Capitalization and Voting Rights.........................................2
2.3.  Authorization............................................................3
2.4.  Subsidiaries.............................................................4
2.5.  FCC License..............................................................4
2.6.  No Conflict; No Consents or Approvals Required...........................4
2.7.  Disclosure...............................................................5
2.8   Negotiations.............................................................5
2.9.  Offering.................................................................5
2.10  Binding Effect...........................................................5
2.11. Governmental Regulation..................................................6
2.12. Permits..................................................................6
2.13. Financial Authorization..................................................6
2.14. Litigation...............................................................6
2.15. Tax Matters..............................................................7
2.16. Absence of Certain Changes or Events.....................................7
2.17. Title and Related Matters................................................9
2.18. Intellectual Property....................................................9

3. REPRESENTATIONS AND WARRANTIES OF PURCHASER................................10
3.1. Authorization............................................................10
3.2. Purchase Entirely for Own Account........................................10
3.3. Reliance Upon Purchaser's Representations................................10
3.4. Receipt of Information...................................................10
3.5. Investment Experience....................................................10
3.6. Accredited Investor......................................................11
3.7. Restricted Securities....................................................11
3.8. Legends..................................................................11

4. RESTRICTIONS ON TRANSFERABILITY OF SECURITIES; COMPLIANCE WITH
   SECURITIES ACT; REGISTRATION RIGHTS........................................11
4.1. Restrictions on Transferability..........................................11
4.2. Restrictive Legend.......................................................11
4.3. Notice of Proposed Transfer..............................................12
4.4. Registration.............................................................12



                                        i

<PAGE>



4.4.1. Initial Registration...................................................12
4.4.2. Incidental Registrations...............................................14
4.4.3. Registration Procedures................................................15
4.4.4. Failure to Register....................................................19
4.4.5. Expenses...............................................................20
4.4.6. Modification Upon Issuance or Distribution of Other Equity
       Securities.............................................................20
4.4.7. No Inconsistent Agreements.............................................20
4.5. Indemnification and Contribution.........................................21
4.6. Information by the Purchaser.............................................22
4.7. Rule 144.................................................................22

5. MISCELLANEOUS..............................................................23
5.1.  Entire Agreement........................................................23
5.2.  Survival of Warranties..................................................23
5.3.  Successors and Assigns..................................................23
5.4.  Governing Law...........................................................23
5.5.  Counterparts............................................................23
5.6.  Titles and Subtitles....................................................23
5.7.  Notices.................................................................23
5.8.  Transaction Fees........................................................24
5.9.  Attorneys' Fees.........................................................24
5.10. Amendments and Waivers..................................................24
5.11. Severability............................................................24
5.12. Defaults................................................................24
5.13 Non-Disclosure...........................................................25




                                       ii

<PAGE>



                               PURCHASE AGREEMENT


         THIS PURCHASE AGREEMENT (the "Agreement"),  dated as of_________, 1998,
is made and  entered  into by and  between  DBS  Industries,  Inc.,  a  Delaware
corporation (the "Company") on the one hand and Astoria Capital  Partners,  L.P.
and Microcap Partners, L.P.  (collectively,  the "Purchaser") on the other hand.
Reference to dollars in this Agreement shall mean United States dollars.

                               W I T N E S S E T H

         WHEREAS,  the Company  desires to sell shares of its Common Stock,  par
value .0004 per share (the "Common Stock") and warrants to purchase Common Stock
(the  "Warrants") to Purchaser who is an  "accredited  investor" as that term is
defined  in Rule  501(a) of  Regulation  D,  promulgated  by the  United  States
Securities and Exchange  Commission ("SEC") under the Securities Act of 1933, as
amended (the "Securities  Act") upon the terms and conditions  contained herein;
and

         WHEREAS,  the Purchaser  desires to purchase  Common Stock and Warrants
upon the terms and subject to the conditions set forth herein.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
representations,  warranties,  covenants,  and  agreements  set  forth  in  this
Agreement,  and for other  good and  valuable  consideration,  the  receipt  and
sufficiency  of which are  hereby  acknowledged,  the  parties  hereby  agree as
follows:

1.   PURCHASES

     1.1.  Purchase  of DBSI  Common  Stock and DBSI  Warrants.  Upon the
terms and subject to the conditions set forth in this  Agreement,  the Purchaser
hereby  agrees to purchase  from the Company,  and the Company  hereby agrees to
issue and sell to the  Purchaser,  1,250,000  shares of Common  Stock (the "DBSI
Common Stock") and 1,250,000 Warrants,  each Warrant granting the holder thereof
the right to purchase  one share of Common  Stock for $3.00 per share (the "DBSI
Warrants").  1,000,000  shares of DBSI Common Stock and 1,000,000  DBSI Warrants
shall be allocated to Astoria  Capital  Partners,  L.P.  250,000  shares of DBSI
Common Stock and 250,000 DBSI Warrants shall be allocated to Microcap  Partners,
L.P. The  exercise  period of the DBSI  Warrants  shall be for a period of three
years,  shall be redeemable under certain conditions and shall have the terms as
set forth in the Warrant Agreement,  a form of which is attached hereto and made
a part hereof as Exhibit A.

     1.2.  Consideration.  In  consideration of the purchase in Section 1.1, the
Purchaser hereby agrees to pay to the Company two million five-hundred  thousand
dollars ($2,500,000) (the "Consideration"). Astoria Capital Partners, L.P. shall
pay two million dollars  ($2,00,000) of the Consideration and Microcap Partners,
L.P. shall pay five hundred thousand dollars ($500,000) of the Consideration.



                                       1

<PAGE>



     1.3. Wire Transfer Instructions.  The Consideration provided for in Section
1.2 above should be delivered to the  Company's  legal  counsel by the Purchaser
via wire transfer to the following:

         Bartel Eng Linn & Schroder, Client Trust Account
         Wells Fargo Bank
         400 Capitol Mall
         Sacramento, CA  95814
         Account No.:  0168-032878
         ABA No.:  121000248
         Customer Service Phone Number:  (916) 920-2507

     1.4  Closing  Date. On the day such  consideration  is delivered to
the Company as set forth in Section 1.3 above,  the Company shall deliver to the
Purchaser the DBSI Common Stock and DBSI Warrants (the "Closing Date").

2.   REPRESENTATIONS AND WARRANTIES OF THE COMPANY

     The Company hereby represents and warrants to the Purchaser that:

     2.1. Due  Organization;  Good  Standing and  Corporate  Power.  The
Company is a corporation  duly organized,  validly existing and in good standing
under the laws of the State of Delaware and has all  requisite  corporate  power
and  authority to carry on its business as now  conducted  and as proposed to be
conducted,  and to  own,  lease  and  operate  any  properties  related  to such
business,  except where the failure to have such power and  authority  would not
individually  or in the  aggregate  have a Material  Adverse  Effect (as defined
below).  The Company is duly qualified or licensed to do business and is in good
standing in the State of California. For purposes of this Agreement, a "Material
Adverse Effect" shall mean an event that could  reasonably be expected to have a
material  adverse  effect on the business of the  Company,  or on its results of
operations,  properties or financial condition;  including,  but not limited to,
any event which reasonably could be expected to result in a potential  liability
to the Company either  individually or in the aggregate in excess of One Hundred
Thousand Dollars ($100,000).
     
     2.2. Capitalization and Voting Rights.

     (a) On the Closing Date, the  authorized  capital stock of the Company will
consist of 20,000,000 shares of Common Stock, of which 8,222,139 shares shall be
issued and outstanding, including the DBSI Common Stock, and 5,000,000 shares of
Preferred  Stock,  par value .0004 per share,  of which no shares are issued and
outstanding.  All of such issued and outstanding  shares of Common Stock will be
validly  issued,  fully paid and the holders thereof will not be entitled to any
preemptive or other similar  rights.  The rights,  privileges,  preferences  and
restrictions  of the  Common  Stock  and  Preferred  Stock  are as stated in the
Company's  Articles of  Incorporation.  In connection  with the Company's  Stock
Option Plans,  1,695,547  shares of Common Stock have been reserved for issuance
to employees of the Company under the plan (the "Employee Options"). In addition
to the shares  reserved  for  issuance  pursuant to the exercise of the Employee
Options,  5,307,580  shares of Common  Stock  have been  reserved  for  issuance
sufficient for the exercise of



                                     2

<PAGE>



(i) the DBSI  Warrants (the  "Warrant  Shares"),  as more fully set forth in the
Warrant  Agreement,  and (ii) the options and warrants,  in addition to the DBSI
Warrants,  which are set forth on the  Schedule of Options,  Warrants and Rights
that is  attached  hereto and made a part  hereof as  Exhibit  B. This  Schedule
contains a complete list of warrants, options and other rights authorized and/or
issued by the Company as of the Closing Date. All of such issued and outstanding
warrants,  options, Employee Options and other rights will be validly issued and
the holders  thereof  will not be entitled to any  preemptive  or other  similar
rights.  Except as set forth  above,  there are no  outstanding  rights,  plans,
options,  warrants,   conversion  rights  or  agreements  for  the  purchase  or
acquisition from the Company of capital stock.

     (b) The Company is not a party or subject to any agreement or understanding
that affects or relates to the voting or giving of written consents with respect
to any security or the voting by any director of the Company.

     (c)  The shares of Common Stock currently outstanding, all outstanding
options,  warrants, rights (including conversion or preemptive rights and rights
of first refusal) or agreements for the purchase or acquisition from the Company
of any shares of its  capital  stock have been  granted in  accordance  with the
registration or qualification  provisions of the Securities Act and any relevant
state securities laws or pursuant to valid exemptions therefrom.

     (d)  Except as set forth in the Schedule of Registration Rights which is
attached hereto and made a part hereof as Exhibit C and as contemplated  herein,
the  Company  has not  granted  or  agreed  to grant  any  registration  rights,
including  piggyback rights, to any Person.  "Person" shall mean any individual,
corporation,  association, partnership, group (as defined in Section 13(d)(3) of
the  Securities  Exchange Act of 1934, as amended (the  "Exchange  Act"),  joint
venture, business trust or unincorporated organization, or a governmental agency
or authority or political  subdivision thereof. To the Company's  knowledge,  no
shareholder  has  entered  into any  agreements  with  respect  to the voting of
capital shares of the Company.

     (e)  The Company has not issued any capital stock, warrants, options or
other rights that are subject to a right of repurchase in favor of the Company.

     2.3. Authorization.

     (a)  All  corporate  action  on the  part  of the  Company,  its  officers,
directors  and  stockholders  necessary  for the  execution and delivery of this
Purchase  Agreement,   the  Warrant  Agreement  and  all  other  agreements  and
instruments contemplated  thereunder,  including, but not limited to, the Letter
of Intent (as  hereinafter  defined),  the sale and  issuance of the DBSI Common
Stock and DBSI Warrants  pursuant  hereto and the  performance  of the Company's
obligations hereunder has been taken.

     (b) The DBSI Common Stock when issued and delivered  for the  consideration
expressed and in compliance with the provisions of this Agreement,  will be duly
authorized,  validly  issued,  fully  paid  and  nonassessable,  will be free of
restrictions  on  transfer  other  than  restrictions  on  transfer  under  this
Agreement and under applicable federal and state securities laws.


                                      3

<PAGE>




     (c)  The DBSI Warrants when issued and delivered for the consideration
expressed and in compliance  with the  provisions of this Agreement will be duly
authorized,  validly issued and will be free of  restrictions  on transfer other
than  restrictions on transfer under this Agreement,  the Warrant  Agreement and
under applicable  federal and state securities laws and shall constitute binding
and  enforceable  obligations of the Company in accordance with the terms of the
Warrant Agreement.

     (d)  On the Closing Date, the Warrant Shares will have been duly and
validly  reserved for issuance and, upon issuance in compliance with the Warrant
Agreement,   will  be  duly   authorized,   validly   issued,   fully  paid  and
nonassessable,  will be free of restrictions on transfer other than restrictions
on transfer under this  Agreement,  the Warrant  Agreement and under  applicable
federal and state securities laws.

     2.4. Subsidiaries. Global Energy Metering Service, Inc., a Delaware
corporation,  and  Newstar  Limited,  a Bermuda  corporation,  are  wholly-owned
subsidiaries  of  the  Company  (each  a  "Subsidiary"  and,  collectively,  the
"Subsidiaries"). For purposes of Sections 2.14, 2.15 and 2.19, the Company shall
include the Subsidiaries. In addition, the Company owns a 20% interest in E-SAT,
Inc.  Other than as set forth in this  Section  2.4, the Company does not own or
control,  directly of indirectly,  a majority interest in any other corporations
or  other  entities  and is not a party in any  joint  venture,  partnership  or
similar arrangement.
     
     2.5. FCC  License.  The  Federal   Communications   Commission  has
approved  E-SAT,  Inc.'s  application  for a  license  to  operate  a low  earth
satellite system (the "License"). The Company has negotiated that certain Option
Agreement (the "Option Agreement"), dated June 30, 1997, between the Company and
EchoStar Communications Corporation, a Colorado corporation ("EchoStar").  Under
the Option Agreement, the Company has the right, to acquire stock in E-SAT, Inc.
in an amount such that the Company will have an 80% equity ownership interest in
E-SAT,  Inc. While EchoStar has expressed its  willingness to execute the Option
Agreement,  the Company has  recently  proposed to acquire  100% of E-Sat equity
ownership  that the Company  does not already own in exchange  for shares of the
Company's  preferred stock convertible into approximately  400,000 shares of the
Company's  Common  Stock.  In addition,  the Company and EchoStar  have signed a
letter of intent,  dated August 29, 1997, in which the Company and EchoStar have
agreed to use  commercially  reasonable  efforts to enter into agreements on the
terms set forth on the Term Sheet  attached  thereto  granting  the  Company the
option to  acquire  shares of E-SAT,  Inc.  sufficient  in number so that  after
exercise of the option,  the Company will own 80.1% of E-SAT,  Inc. (the "Letter
of Intent").  The Company will use its best efforts to complete its negotiations
and obtain a controlling interest in E-SAT, Inc.

     2.6. No Conflict; No Consents or Approvals Required. The Company is
not in violation or default of any provision of its articles of incorporation or
bylaws or in violation or default under any judgment,  order,  writ or decree or
agreement to which it is a party or by which it is bound, or, to the best of its
knowledge,  of any provision of any federal or state statute, rule or regulation
of any  country  applicable  to the  Company  which  violation  or  default,  or
violations and defaults in the aggregate,  would have a Material Adverse Effect.
Neither the execution and delivery of this



                                     4

<PAGE>



Agreement or the Warrant  Agreement by the Company,  nor the consummation by the
Company of the transactions contemplated therein will:

     (a)  conflict  with  or  violate  any  provision  of  the   Certificate  of
Incorporation or Bylaws of the Company;

     (b) conflict with or violate any law, rule, regulation,  ordinance,  order,
writ, injunction, judgment or decree applicable to the Company or by which it or
any of its properties or assets are bound or affected; or

     (c) conflict with or result in any breach of or constitute a default (or an
event which with notice or lapse of time or both would become a default)  under,
or  give  to  others  any  rights  of  termination,   cancellation,  suspension,
revocation,  impairment,  forfeiture or nonrenewal of, or result in the creation
of any lien,  charge or  encumbrance  on any of the  properties or assets of the
Company pursuant to any of the terms,  conditions or provisions of, any material
note,  bond,  mortgage,  indenture,  deed  of  trust,  lease,  permit,  license,
franchise,  authorization,  agreement or other instrument or obligation to which
the  Company  is a  party  or by  which  the  Company  or any of its  respective
properties or assets are bound or affected.

     2.7. Disclosure.  The Company has provided the  Purchaser  with all
the information  reasonably available to it that the Purchaser has requested for
determining whether to purchase the DBSI Common Stock and DBSI Warrants. Neither
this Agreement, the exhibits and schedules hereto, the Warrant Agreement nor any
other written statements or certificates made or delivered by the Company to the
Purchaser in connection  herewith  including,  but not limited to, the Company's
10-KSB for the year ended  December 31, 1997,  the Company's  10-QSB for the six
months ended June 30, 1998,  the proxy  statement for the Company's  1998 annual
meeting of  stockholders  contains any untrue  statement  of a material  fact or
omits to state a  material  fact  necessary  to make the  statements  herein and
therein not misleading.

     2.8. Negotiations.  The Company is currently  negotiating with SAIT
Radio Holland, Enron and MATRA Marconi Space France to invest $40 million in the
Company to enable  the  Company to pursue  its  business  plan of  constructing,
launching and operating a two-way  low-cost data messaging  system utilizing low
earth satellites and designing and developing an automated meter reading service
in connection  therewith  (the "Business  Plan").  The Company will use its best
efforts to complete its  negotiations and obtain the $40 million equity infusion
in order to execute the Business Plan.

     2.9. Offering.  Assuming  the accuracy of the  representations  set
forth in Section 3 hereof, the offer, sale and issuance of the DBSI Common Stock
and the DBSI  Warrants to the Purchaser on the Closing Date as  contemplated  by
this Agreement are exempt from the  registration  requirements of the Securities
Act.

     2.10.  Binding  Effect.  Each  of  this  Agreement  and  the  Warrant
Agreement  and all other  agreements  and  instruments  contemplated  hereunder,
including,  but not  limited to, the Letter of Intent,  constitutes  a valid and
binding agreement of the Company,  enforceable in accordance with its respective
terms subject to applicable bankruptcy, insolvency, and other laws affecting the
enforcement of creditors'  rights  generally.  Each of the shares of DBSI Common
Stock, the DBSI


                                       5

<PAGE>



Warrants and the Warrant Shares  (collectively,  the "Securities"),  when issued
pursuant to this Agreement and the Warrant  Agreement,  shall constitute a valid
and binding obligation of the Company.

     2.11.  Governmental  Regulation.  Except as required  pursuant to the
Securities Act, the Exchange Act and state  securities  laws, the Company is not
subject to any Federal or state law or regulation  limiting its ability to issue
and perform its obligations under the Securities.

     2.12.  Permits. The Company has all franchises, permits, licenses and
any similar  authority  necessary  for the conduct of its  business as now being
conducted by it, the lack of which could have a Material Adverse Effect, and the
Company  reasonably  believes it can obtain,  directly or indirectly and without
undue burden or expense, any similar authority,  including,  but not limited to,
the  License,  for the conduct of its business as planned to be  conducted.  The
Company is not in default under any of such franchises,  permits,  licenses,  or
other similar authority where such default, or defaults in the aggregate,  would
have a Material Adverse Effect.

     2.13.  Financial Authorization. The consolidated balance sheet of the
Company  as of  December  31,  1997  (the  "1997  Balance  Sheet")  and  related
consolidated  statement of operations,  changes in stockholders' equity and cash
flows for the fiscal year then ended,  reported on by Coopers & Lybrand  L.L.P.,
included in the  Company's  Form 10-KSB for the year ended  December  31,  1997,
fairly present, in conformity with generally accepted accounting principles, the
consolidated  financial  position  of the Company as of such date and results of
operations and cash flows for such fiscal year.

          (a)  The consolidated balance sheet of the Company as of June 30, 1998
(the "June 1998 Balance Sheet") and the related unaudited consolidated statement
of operations, for the fiscal quarter then ended, included in the Company's Form
10-QSB for the six months ended June 30, 1998,  fairly  present,  in  conformity
with generally accepted accounting principles applied on a basis consistent with
the financial statements referred to in subsection (a) of this Section 2.13, the
consolidated  financial  position  of the  Company  as of such  date  and  their
consolidated  results of  operations  for the six months then ended  (subject to
normal year-end adjustments).

          (b)  Except as set forth in the Company's 1997 Balance Sheet and June
1998  Balance  Sheet,  the  Company  does  not have  any  material  liabilities,
contingent or  otherwise,  other than (i)  liabilities  incurred in the ordinary
course of business  subsequent  to June 30,  1998,  and (ii)  obligations  under
contracts and  commitments  incurred in the ordinary  course of business and not
required under generally accepted  accounting  principles to be reflected in the
Company's  1997 Balance Sheet and June 1998 Balance Sheet which,  in both cases,
individually or in the aggregate are not material to the financial  condition or
operating results of the Company.

     2.14.  Litigation.   There  is  no  action,   suit,   proceeding   or
investigation pending or, to the knowledge of the Company,  currently threatened
against the Company that  questions the validity of this  Agreement or any other
agreement or  instrument  contemplated  hereunder or the right of the Company to
enter into such  agreements,  or to  consummate  the  transactions  contemplated
hereby or thereby,  or that might have a Material Adverse Effect on the Company.
The Company is not a party to or subject to the  provisions of any order,  writ,
injunction, judgment or decree of any court or


                                       6

<PAGE>



government  agency or  instrumentality.  There is  currently  no  action,  suit,
proceeding or  investigation  by the Company pending or that the Company intends
to initiate.

     2.15.  Tax Matters.

         (a) The Company has fully and timely, properly and accurately filed all
material  tax returns and reports  required to be filed by them,  including  all
federal,  foreign, state and local returns and reports for all years and periods
for which  any such  returns  or  reports  were due.  All  income,  sales,  use,
occupation,  property,  or other taxes or assessments  due from the Company have
been paid, and there are no pending assessments, asserted deficiencies or claims
for  additional  taxes  that have not been  paid.  There are no tax liens on any
property or assets by any applicable government agency except those not yet due.
No state of facts exists or has existed which would  constitute  grounds for the
assessment of any penalty or any further tax liability  beyond that shown on the
respective  tax  reports or  returns.  There are no  outstanding  agreements  or
waivers extending the statutory period of limitation  applicable to any federal,
state or local income tax return or report for any period.

        (b) All taxes which the Company has been required to collect or withhold
have been duly withheld or collected and, to the extent required, have been paid
to the proper taxing authority.

        (c) The Company is not a party to any tax-sharing agreement or similar
arrangement with any other party.

        (d) At no time has the Company been included in the federal consolidated
income tax return of any affiliated group of corporations.

        (e) The Company is not currently under any contractual obligation to pay
any  government  agency any tax  obligations of any other person or to indemnify
any other person with respect to any tax.

        (f)  The Company does not have any Employee Benefit Plan, as defined
in the Employee Retirement Income Security Act of 1974.

     2.16.  Absence of Certain Changes or Events.  Since June 30, 1998, the 
Company has not:

     (a) suffered any material  adverse change in the assets or liabilities,  or
in the  business or  condition,  financial  or  otherwise,  or in the results of
operations,  of the Company,  whether as a result of any revocation of a license
or right to do business,  fire, explosion,  accident,  casualty,  labor trouble,
flood,  drought,  riot,  storm,  condemnation  or other  public force or, to the
knowledge of the Company, as a result of any legislative or regulatory change or
other events or circumstances;

     (b) experienced any change in the assets or liabilities, or in the business
or condition,  financial or otherwise,  or in the results of operations,  of the
Company except (i) in the


                                     7

<PAGE>



ordinary course of business or (ii) resulting from the private  placement of the
Company's securities, as set forth on Exhibit C hereto, for cash/or services;

     (c) suffered any physical  damage,  physical  destruction or physical loss,
whether or not covered by  insurance,  in an  aggregate  amount in excess of Ten
Thousand Dollars ($10,000);

     (d) granted or agreed to make any increase in the compensation payable
or to become  payable by the Company to its officers or employees,  except those
occurring  in the  ordinary  course of business  or  approved  by the  Company's
Compensation Committee;

     (e) declared, set aside or paid any dividend or made any other distribution
on or in respect of the shares of the  capital  stock of the Company or declared
any direct or indirect redemption,  retirement, purchase or other acquisition by
the Company of such shares;

     (f) issued any shares of capital stock of the Company, or any warrants,
rights, options other than those set forth on Exhibits B and C hereto or entered
into any commitment relating to the shares of the Company;

     (g) made any change in the  accounting  methods or  practices  it  follows,
whether for general financial or tax purposes,  or any change in depreciation or
amortization policies or rates adopted therein;

     (h) sold, leased,  abandoned, or otherwise disposed of any real property or
any machinery,  equipment or other operating property other than in the ordinary
course of business;

     (i) sold,  assigned,  transferred,  licensed or  otherwise  disposed of any
patent, trademark, trade name, brand name, copyright (or pending application for
any patent, trademark, or copyright),  invention,  work of authorship,  process,
know-how,  formula or  trade-secret or interest  thereunder or other  intangible
asset except in the ordinary course of business;

     (j) suffered any dispute,  to the  knowledge of the Company,  involving any
employee that would have a Material Adverse Effect;

     (k) engaged in any  activity or entered  into any  material  commitment  or
transaction (including without limitation any borrowing or capital expenditure),
in either case, other than in the ordinary course of business;

     (l) to the knowledge of the Company,  incurred any liabilities  absolute or
contingent  except  for  accounts  payable or  accrued  salaries  that have been
incurred in the ordinary course of business and consistent with past practices;

     (m)  permitted  or allowed  any of its  material  property  or assets to be
subjected to any mortgage,  deed of trust, pledge,  lien, security interest,  or
other encumbrance of any kind, other than any purchase money security  interests
incurred in the ordinary course of business;

                                    8

<PAGE>



     (n) made any capital  expenditure  or commitment for additions to property,
plant  or  equipment,  in the  aggregate,  in  excess  of Ten  Thousand  Dollars
($10,000);

     (o) paid, loaned or advanced any amount to, or sold,  transferred or leased
any properties or assets to, or entered into any agreement or  arrangement  with
any of its affiliates,  officers,  directors or shareholders or any affiliate or
associate of any of the foregoing except for  transactions  which are normal and
customary in employment agreements relating to relocation expenses;

     (p) agreed to take any action  described in this Section 2.16 or outside of
its ordinary course of business or which would constitute a breach of any of the
representations contained in this Agreement.

     2.17.     Title and Related Matters. The Company has good and marketable
title  to all the  properties,  interests  in  properties  or  assets,  real and
personal,  reflected  in the June 1998  Balance  Sheet  (except the  properties,
interests in properties and assets sold or otherwise  disposed of since the date
of the June 1998 Balance  Sheet in the ordinary  course of  business),  free and
clear of all mortgages, liens, and pledges, charges, encumbrances of any kind or
character,  except the lien of current  taxes not yet due and payable and except
for liens which in the  aggregate do not secure more than Ten  Thousand  Dollars
($10,000) in liabilities.  To the knowledge of the Company, the equipment of the
Company  and  its  Subsidiaries  used  in  the  operation  of  their  respective
businesses  is in good  operating  condition  and  repair,  normal wear and tear
excepted.  All real or personal  property leases to which the Company and/or its
Subsidiaries  are a party are  valid,  binding,  enforceable  and  effective  in
accordance  with  their  respective  terms,  subject  to  (a)  laws  of  general
application relating to bankruptcy,  insolvency,  and the relief of debtors, and
(b) rules of law governing  specific  performance,  injunctive  relief and other
equitable remedies.  To the knowledge of the Company,  there is not under any of
such leases any existing material default by the Company or its Subsidiaries, or
to the knowledge of the Company, any other event of default or event which, with
notice or lapse of time or both,  would  constitute  a  material  default by any
other party to such leases.

     2.18.     Intellectual  Property.  The Company has sufficient  title and
ownership of all patents,  trademarks,  service marks, trade names,  copyrights,
trade secrets,  information,  proprietary rights and processes necessary for its
business as now conducted without, to the knowledge of the Company, any conflict
with or infringement  of the rights of others.  The Company has not received any
communications  alleging that it has violated or, by conducting  its business as
proposed,  would violate any of the patents,  trademarks,  service marks,  trade
names,  copyrights  or trade  secrets or other  proprietary  rights of any other
person  or  entity.  The  Company  is not  aware  that any of its  employees  is
obligated under any contract  (including  licenses,  covenants or commitments of
any nature) or other agreement,  or subject to any judgment,  decree or order of
any court or administrative  agency, that would interfere with the use of his or
her best efforts to promote the interests of the Company, or that would conflict
with the Company's  business as proposed to be conducted.  Neither the execution
nor delivery of this Agreement or any other agreement or instrument contemplated
hereunder,  nor the carrying on of the Company's business by its employees,  nor
the conduct of its  business as  proposed,  will,  to the best of the  Company's
knowledge,  conflict  with or  result in a breach of the  terms,  conditions  or
provisions  of, or  constitute  a  default  under,  any  contract,  covenant  or
instrument under which any of such employees is now obligated.  The Company does
not believe that it is or will be



                                     9

<PAGE>



necessary  to utilize any  inventions  of any of its  respective  employees  (or
people it  currently  intends  to hire) made  prior to their  employment  by the
Company.

3.   REPRESENTATIONS AND WARRANTIES OF PURCHASER

     The Purchaser represents and warrants that:

     3.1. Authorization. All action on the part of the Purchaser, and if
the  Purchaser is a  corporation,  its  officers,  directors  and  stockholders,
necessary for the purchase of the DBSI Common Stock and DBSI  Warrants  pursuant
hereto and the  performance of the  Purchaser's  obligations  hereunder has been
taken.

     3.2. Purchase Entirely for Own Account. This Agreement is made with
the Purchaser in reliance upon such  Purchase's  representation  to the Company,
which by the  Purchaser's  execution  of this  Agreement  the  Purchaser  hereby
confirms,  that the  Securities  to be  purchased  by the  Purchaser  are  being
acquired for investment  purposes for the Purchaser's own account and not with a
view to the resale or distribution of any part thereof except in accordance with
applicable federal and state securities laws.

     3.3. Reliance  Upon  Purchaser's  Representations.   The  Purchaser
understands  that the Securities have not been  registered  under the Securities
Act on the grounds that the transactions  contemplated by this Agreement and the
issuance of the DBSI Common Stock and DBSI  Warrants  hereunder  are exempt from
registration  under the  Securities  Act pursuant to Section 4(2)  thereof,  and
Regulation D promulgated  thereunder,  and that the  Company's  reliance on such
exemption is predicated on the Purchaser's representations set forth herein.

     3.4. Receipt of  Information.  The  Purchaser  has received all the
information,  including,  but not limited to, the Company's  Form 10-KSB for the
year ended  December  31,  1997,  Form 10-QSB for the six months  ended June 30,
1998,  and  the  Company's  proxy  statement  for its  1998  annual  meeting  of
stockholders,  as  well as all  other  information  it  considers  necessary  or
appropriate  for  deciding  whether to purchase  the DBSI Common  Stock and DBSI
Warrants.  The Purchaser  further  represents that it has had the opportunity to
ask  questions  and receive  answers  from the Company  regarding  the terms and
conditions  of the  offering  of the DBSI  Common  Stock  and the DBSI  Warrants
hereby, and the business, properties,  prospects, and financial condition of the
Company  and to  obtain  additional  information  (to  the  extent  the  Company
possessed such  information or could acquire it without  unreasonable  effort or
expense)  necessary to verify the accuracy of any  information  furnished to the
Purchaser or to which the Purchaser has access. The foregoing, however, does not
limit or modify the  representations  and warranties of the Company in Section 2
hereof or the right of the Purchaser to rely thereon.

     3.5. Investment  Experience.  The Purchaser  represents  that it is
experienced  in  evaluating  and  investing  in  securities  of companies in the
development stage and acknowledges that it is able to fend for itself,  can bear
the economic risk of the  investment,  and has such  knowledge and experience in
financial and business  matters that it is capable of evaluating  the merits and
risks of the  investment  in the DBSI Common  Stock and the DBSI  Warrants.  The
Purchaser  further  represents  that it has not been  organized  solely  for the
purpose of acquiring the DBSI Common Stock and the DBSI Warrants.



                                    10

<PAGE>



     
     3.6.  Accredited   Investor.   The  Purchaser  represents  that  it  is  an
"accredited  investor" as that term is defined in SEC Rule 501(a) of  Regulation
D, 17 C.F.R. 230.501(a).

     3.7. Restricted  Securities.  The  Purchaser  understands  that the
Securities issued, or to be issued,  hereunder may not be sold, transferred,  or
otherwise  disposed  of  without  registration  under the  Securities  Act or an
exemption  therefrom,  and  that in the  absence  of an  effective  registration
statement covering the Securities,  or an available  exemption from registration
under  the  Securities  Act,  the  Securities  must  be  held  indefinitely.  In
particular,  the Purchaser is aware that the Securities may not be sold pursuant
to SEC Rule 144, 17 C.F.R. 230.144 ("Rule 144"), unless all of the conditions of
that Rule are met.

     3.8. Legends.  To the extent applicable,  each certificate or other
document  evidencing the Securities  shall be endorsed with the legend set forth
in Section 4.2 herein.

4.   RESTRICTIONS ON TRANSFERABILITY OF SECURITIES; COMPLIANCE WITH
     SECURITIES ACT; REGISTRATION RIGHTS

     4.1. Restrictions on  Transferability.  The Securities shall not be
transferable,  except  upon the  conditions  specified  in this  Section  4. The
Purchaser will cause any successor or proposed transferee of their Securities to
agree to take and hold such  Securities  subject to the conditions  specified in
this Section 4. The Purchaser  acknowledges the  restrictions  upon its right to
transfer the Securities set forth in this Section 4.

     4.2. Restrictive   Legend.   Each   certificate   representing  the
Securities shall (unless otherwise permitted or unless the securities  evidenced
by such  certificate  shall have been  registered  under the Securities  Act) be
stamped or otherwise  imprinted with a legend in the following form (in addition
to any legend required under applicable state securities laws):

     "THESE  SECURITIES  HAVE NOT BEEN  REGISTERED  UNDER THE  SECURITIES ACT OF
1933, AS AMENDED (THE  "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS AND MAY
NOT BE SOLD, OFFERED TO SALE,  TRANSFERRED,  PLEDGED,  HYPOTHECATED OR OTHERWISE
ASSIGNED  EXCEPT  PURSUANT  TO  (i) A  REGISTRATION  STATEMENT  RELATING  TO THE
SECURITIES   WHICH  IS  EFFECTIVE  UNDER  THE  SECURITIES  ACT,  (ii)  RULE  144
PROMULGATED  UNDER THE  SECURITIES  ACT OR (iii) AN  OPINION OF COUNSEL OR OTHER
EVIDENCE  SATISFACTORY TO THE COMPANY AND ITS COUNSEL THAT AN EXEMPTION FROM THE
REGISTRATION  REQUIREMENTS  OF  THE  SECURITIES  ACT  OR  ANY  APPLICABLE  STATE
SECURITIES LAWS IS AVAILABLE."

     Each  certificate  evidencing the  Securities  which have been
transferred  pursuant  to  Section  4.3  below  shall be  stamped  or  otherwise
imprinted with the legend set forth above unless the Company  receives a written
opinion of legal counsel or other evidence reasonably satisfactory to the



                                   11

<PAGE>



Company  to the  effect  that  such  legend is not  required  in order to ensure
compliance  with  any  provision  of  the  Securities  Act or  applicable  state
securities laws.

     4.3. Notice of Proposed Transfer. Prior to any proposed transfer of
any of the  Securities  (other than under  circumstances  described  in Sections
4.4.1 or 4.4.2 hereof), the Holder (as such term is hereinafter defined) thereof
shall give written  notice to the Company of such  Holder's  intention to effect
such transfer.  "Holder"  shall mean the Purchaser  and/or any Person who (a) is
(i) an affiliate of the  Purchaser or (ii) is not an affiliate of the  Purchaser
but the transfer to whom is  consented  in writing by the Company,  (b) who is a
transferee  and holder of record of Securities and (c) who agrees to be bound by
the terms of this  Agreement.  Each such notice  shall  describe  the manner and
circumstances  of the proposed  transfer in sufficient  detail.  Upon reasonable
request  by the  Company,  the  Holder  shall  deliver  a written  opinion  (the
"Opinion")  of  legal   counsel,   addressed  to  the  Company  and   reasonably
satisfactory in form and substance to the Company and the Company's counsel,  to
the effect that the proposed  transfer of the Securities may be effected without
registration  under the Securities Act. The Holder of such  Securities  shall be
entitled to transfer such Securities,  subject to the restrictions  contained in
this  Agreement,  in  accordance  with the terms of the notice  delivered by the
holder to the Company.

     4.4. Registration.

          4.4.1.    Initial Registration.

          (a) By the Company.  On or before September 15, 1998, the Company will
prepare  and  file  with  the  SEC  a   registration   statement  (the  "Initial
Registration  Statement")  with respect to the  Registrable  Securities (as such
term is hereinafter defined) and use its reasonable best efforts, as provided in
Section 4.4.3 hereof, to effect the registration under the Securities Act of the
Registrable  Securities (the "Initial  Registration").  The Initial Registration
Statement  shall become  effective on or before  December 4, 1998.  "Registrable
Securities"  shall  mean (i) the DBSI  Common  Stock  owned by the Holder on the
Closing Date,  (ii) the DBSI  Warrants  owned by the Holder on the Closing Date,
(iii) the  Warrant  Shares  and (iv) any  securities  of the  Company  issued or
distributed  after the  Closing  Date to a Holder in respect of the DBSI  Common
Stock, the DBSI Warrants or the Warrant Shares by way of stock dividend or stock
split  or  other  distribution,  recapitalization  or  reclassification  and any
securities  of the Company  acquired by a Holder upon  exercise or conversion of
any such securities. As to any particular Registrable Security, such Registrable
Security  shall cease to be a  Registrable  Security when (x) it shall have been
sold,   transferred  or  otherwise  disposed  of  or  exchanged  pursuant  to  a
registration  statement  under  the  Securities  Act,  (y) it  shall  have  been
distributed  to the public  pursuant  to Rule 144 (or any  successor  provision)
under the  Securities  Act,  or (z) it shall  have  been  sold,  transferred  or
otherwise disposed of in violation of this Agreement.

         (b) Registration Requested by Holders.  Upon the written request of the
Holders of the majority of Registrable  Securities,  which are not subject to an
effective registration statement, that the Company effect the registration under
the Securities Act of all or part of such Registrable  Securities specifying the
amount and the  intended  method of  disposition  thereof  (the  "Demand"),  the
Company will promptly give notice of such  requested  registration  to all other
Holders of Registrable  Securities and, as  expeditiously  as possible,  use its
reasonable  best efforts,  as provided in Section  4.4.3  hereof,  to effect the
registration under the Securities Act of the Registrable Securities



                                     12

<PAGE>



which the Company has been so requested to register; provided, however, that the
Company shall not be required to effect more than one  registration  pursuant to
this Section 4.4.1(b).

          (c) Registration Statement Form.  If any registration pursuant to this
Section 4.4.1 which is proposed by the Company to be effected by the filing of a
registration  statement  on Form S-3 (or any  successor  or  similar  short-form
registration  statement)  shall be in  connection  with an  underwritten  public
offering,  and if the  managing  underwriter  or  underwriters  shall advise the
Company in writing that, in the opinion of such underwriter or underwriters, the
use of another form of  registration  statement or the inclusion in such form of
public  information  concerning  the  Company  not  required  by such form is of
material  importance  to the  success  of  such  proposed  offering,  then  such
registration  shall be  effected  on such other form and such other  information
shall be used or included.

         (d) Registration Statement Deemed Effected.  A registration pursuant to
this Section 4.4.1 will not be deemed to have been effected unless it has become
effective  under the Securities  Act and has remained  effective for 180 days or
such  shorter  period  as  all  the  Registrable  Securities  included  in  such
registration have actually been sold thereunder. In addition, if within 180 days
after a registration has become  effective,  the intended method of distribution
of Registrable Securities pursuant to such registration is materially interfered
with by any stop order,  injunction or other order or  requirement of the SEC or
other  governmental  agency or court,  or any threat  thereof,  or by any notice
given by the Company pursuant to Section  4.4.3(a)(vi) hereof, such registration
will be deemed not to have been  effected  for  purposes of Section  4.4.1(a) or
4.4.1(b).

          (e)  Priority in Requested Registrations.  Any registration under
Section 4.4.1(a) or Section 4.4.1(b) may include  securities of the Company held
by  Persons  other than the  Holders,  and the  Company  shall have the right to
include  securities for its own account.  If a registration  pursuant to Section
4.4.1(a) or Section 4.4.1(b) involves an underwritten  offering and the managing
underwriter or  underwriters in good faith advise the Holders and the Company in
writing  that,  in their  opinion,  the number of shares of Common  Stock and/or
Warrants  (collectively,  the "Equity  Securities")  requested to be included in
such  registration  (including  Equity  Securities  which  are  not  Registrable
Securities) exceeds the largest number of Equity Securities which can be sold in
such offering  without having an adverse effect on such offering  (including the
price at which such Equity Securities can be sold) (the "Adverse Effect"),  then
the Company will include in such registration (i) first, 100% of the Registrable
Securities to be  registered  pursuant to Section  4.4.1(a) or Section  4.4.1(b)
hereof  (provided that if the number of Registrable  Securities to be registered
pursuant to Section 4.4.1(a) or Section 4.4.1(b) hereof exceeds the number which
the  Holders  and the Company  have been  advised  can be sold in such  offering
without having the Adverse Effect, the number of such Registrable  Securities to
be included in such  registration  by the Holders  shall be  allocated  pro rata
among such Holders on the basis of the relative number of Registrable Securities
of each such Holder to be included in such  registration);  (ii) second,  to the
extent the number of Registrable Securities to be registered pursuant to Section
4.4.1(a) or Section 4.4.1(b) hereof is less than the number of Equity Securities
which  such  Holders  and the  Company  have  been  advised  can be sold in such
offering  without having the Adverse  Effect,  such number of Equity  Securities
that are  required to be included in such  registration  pursuant to a valid and
enforceable agreement with the Company (the "Priority  Securities") prior to the
inclusion of any Equity  Securities that the Company  requests to be included in
such registration; (iii) third, to the extent that the number of Registrable

                                   13

<PAGE>



Securities and Priority Securities to be registered pursuant to Section 4.4.1(a)
or Section  4.4.1(b) hereof is less than the number of Equity  Securities  which
such  Holders and the  Company  have been  advised can be sold in such  offering
without having the Adverse Effect,  such number of Equity Securities the Company
requests to be included in such  registration;  and (iv)  fourth,  to the extent
that the number of  Registrable  Securities  requested  to be  included  in such
registration  pursuant to Section 4.4.1(a) or Section 4.4.1(b) hereof,  Priority
Securities and the Equity  Securities which the Company proposes to sell for its
own account  are, in the  aggregate,  less than the number of Equity  Securities
which  such  Holders  and the  Company  have  been  advised  can be sold in such
offering  without  having the Adverse Effect  referred to above,  such number of
other Equity  Securities  proposed to be sold by any other Person which,  in the
opinion of such managing underwriter or underwriters, can be sold without having
the Adverse  Effect  (provided  that if the number of such Equity  Securities of
such other  Persons  requested  to be  registered  exceeds the number which such
Holders and the Company have been advised can be sold in such  offering  without
having the Adverse Effect,  the number of such Equity  Securities to be included
in such  registration  pursuant to this Section  4.4.1(e) shall be allocated pro
rata among all such other Persons on the basis of the relative  number of Equity
Securities each such Person has requested to be included in such registration).

          4.4.2.   Incidental Registrations.

     (a) Right to Include  Registrable  Securities.  Each time the Company shall
determine  to  file  a  registration  statement  under  the  Securities  Act  in
connection with the proposed offer and sale for cash of Equity  Securities by it
or by any holders of Equity  Securities,  the Company  will give prompt  written
notice of its  determination  to each Holder and of such  Holder's  rights under
this Section 4.4.2 at least 21 days prior to the anticipated filing date of such
registration statement; provided, however, that no such notice shall be required
if the form of registration  statement and the rules of the SEC would not permit
sales of  Registrable  Securities  by the Holders  pursuant to the  registration
statement.  Upon the  written  request of each Holder made at any time within 14
days from the date of receipt of the written  notice  provided for herein (which
request  shall  specify  the number of  Registrable  Securities  intended  to be
disposed of by such Holder),  the Company will use its reasonable  best efforts,
as  provided  in Section  4.4.3  hereof,  to effect the  registration  under the
Securities  Act of all  Registrable  Securities  which the  Company  has been so
requested  to register  by the  Holders  thereof and which are not subject to an
effective registration  statement;  provided,  however, that (i) if, at any time
after  giving  written  notice of its  intention  to register the sale of Equity
Securities and prior to the effective date of the  registration  statement filed
in connection with such  registration  and relating to a proposed offer and sale
of its Equity  Securities by the Company,  the Company  shall  determine for any
reason not to proceed with the proposed registration of the Equity Securities to
be sold by it, the Company may, at its  election,  give  written  notice of such
determination  to each Holder of Registrable  Securities and thereupon  shall be
relieved of its obligation  hereunder to register any Registrable  Securities in
connection with such  registration,  and (ii) if such  registration  involves an
underwritten  offering for the  registration  of the issuance and sale of Equity
Securities by the Company, all Holders of Registrable  Securities  requesting to
be included in the Company's registration must sell their Registrable Securities
to the  underwriters  on the same terms and  conditions as apply to the Company,
with  such  differences,  including  any with  respect  to  indemnification  and
liability insurance,  as may be customary or appropriate in combined primary and
secondary  offerings.  No  registration  effected under this Section 4.4.2 shall
relieve the Company of its obligations to effect the Initial Registration or any
registration upon demand under Section 4.4.1 hereof. There shall be


                                   14

<PAGE>



no limit on the number of times that any Holder may participate in registrations
pursuant to this Section 4.4.2(a).

     (b) Priority in Incidental  Registrations.  If a  registration  pursuant to
this  Section  4.4.2  involves  an   underwritten   offering  and  the  managing
underwriter or underwriters in good faith advise the Company in writing that, in
their opinion,  the number of Equity  Securities which the Company,  the Holders
and any other Persons intend to include in such registration exceeds the largest
number of such  Equity  Securities  which can be sold in such  offering  without
having an Adverse Effect on such offering, then the Company will include in such
registration (i) first, if the  registration  pursuant to this Section 4.4.2 was
initiated by any Person holding Equity Securities exercising demand registration
rights, 100% of the Equity Securities such other Person proposes to sell (except
to the extent  the terms of such  other  Person's  registration  rights  provide
otherwise);  (ii)  second,  to the extent  that the number of Equity  Securities
which such other Person exercising demand  registration  rights proposes to sell
is less than the number of Equity  Securities which the Company has been advised
can be sold in such  offering  without  having the  Adverse  Effect  referred to
above, 100% of the Registrable Securities which the Holders have requested to be
in such  registration;  and (iii) third, to the extent that the number of Equity
Securities which such other Person exercising demand registration rights and the
Holders  of  Registrable  Securities  propose to sell is less than the number of
Equity  Securities  which  the  Company  has  been  advised  can be sold in such
offering  without  having the Adverse Effect  referred to above,  such number of
Equity  Securities  the Company  proposes to sell for its own account;  and such
number of Equity Securities which other Persons have requested to be included in
such  registration  and which,  in the opinion of such managing  underwriter  or
underwriters,  can be sold without having the Adverse Effect, such number of the
Company's Equity Securities to be included on a pro rata basis among the Company
and other Persons on the basis of the relative  number of shares of Common Stock
beneficially  owned (as such term is used in Rule 13d-3 of the Exchange  Act) by
the  Company  and  other  Persons.  For  purposes  of  this  Section  4.4.2.(b),
Registrable  Securities  shall  include  all Equity  Securities  of the  Company
subject to, or covered by, a valid and enforceable agreement with the Company to
include such securities in the registration.

          4.4.3.    Registration Procedures.

                    (a) If and whenever the Company is required by the  
provisions  of Sections 4.4.1 or 4.4.2 hereof to use its reasonable  best 
efforts to effect or cause the registration of Registrable  Securities,  the 
Company shall as  expeditiously as possible:

                         i.         prepare and file with the SEC a registration
                                    statement  with respect to such  Registrable
                                    Securities  as soon as  reasonably  possible
                                    (in the  event of the  Initial  Registration
                                    under Section 4.4.1(a) hereof, no later than
                                    September 15, 1998 ) and use its  reasonable
                                    best  efforts  to  cause  such  registration
                                    statement  to  become  effective  (provided,
                                    however,   that  the  Initial   Registration
                                    Statement filed pursuant to Section 4.4.1(a)
                                    shall be effective on or before  December 4,
                                    1998);

                         ii.        prepare and file with the SEC such amend-
                                    ments and supplements to such registration
                                    statement and the prospectus used in 
                                    connection


                                    15

<PAGE>



                                    therewith  as may be  necessary to keep such
                                    registration   statement   effective  for  a
                                    period  not in  excess  of 180  days  and to
                                    comply with the  provisions  of the Exchange
                                    Act,   and   the   rules   and   regulations
                                    promulgated thereunder,  with respect to the
                                    disposition    of   all   the    Registrable
                                    Securities   covered  by  such  registration
                                    statement  during such period in  accordance
                                    with the intended  methods of disposition by
                                    the  Holders   thereof  set  forth  in  such
                                    registration  statement;  provided, that (A)
                                    before  filing  a   registration   statement
                                    (including an initial filing) or prospectus,
                                    or any  amendments or  supplements  thereto,
                                    the Company will furnish to counsel selected
                                    by each Holder of the Registrable Securities
                                    covered  by  such   registration   statement
                                    copies  of  all  documents  proposed  to  be
                                    filed,  which  documents  will be subject to
                                    the review and comment of such counsel,  and
                                    (B) the  Company  will notify each Holder of
                                    Registrable   Securities   covered  by  such
                                    registration  statement  of any  stop  order
                                    issued or  threatened  by the SEC, any other
                                    order  suspending the use of any preliminary
                                    prospectus  or  of  the  suspension  of  the
                                    qualification of the registration  statement
                                    for  offering  or sale in any  jurisdiction,
                                    and take all reasonable  actions required to
                                    prevent the entry of such stop order,  other
                                    order  or  suspension  or  to  remove  it if
                                    entered;

                         iii.       furnish to each Holder and each underwriter,
                                    if  applicable,  of  Registrable  Securities
                                    covered by such registration  statement such
                                    number  of   copies   of  the   registration
                                    statement   and  of   each   amendment   and
                                    supplement  thereto (in each case  including
                                    all exhibits),  such number of copies of the
                                    prospectus  included  in  such  registration
                                    statement    (including   each   preliminary
                                    prospectus   and  summary   prospectus)   in
                                    conformity  with  the  requirements  of  the
                                    Securities  Act, and such other documents as
                                    each   Holder  of   Registrable   Securities
                                    covered by such  registration  statement may
                                    reasonably  request  in order to  facilitate
                                    the    disposition   of   the    Registrable
                                    Securities owned by such Holder;

                         iv.        use its reasonable  best efforts to register
                                    or  qualify  such   Registrable   Securities
                                    covered by such registration statement under
                                    the  state  securities  or blue  sky laws of
                                    such   jurisdictions   as  each   Holder  of
                                    Registrable   Securities   covered  by  such
                                    registration  statement  and, if applicable,
                                    each  underwriter,  may reasonably  request,
                                    and do any and all  other  acts  and  things
                                    which  may  be   reasonably   necessary   to
                                    consummate    the    disposition   in   such
                                    jurisdictions of the Registrable  Securities
                                    owned  by  such  Holder,   except  that  the
                                    Company   shall  not  for  any   purpose  be
                                    required to qualify generally to do business
                                    as a foreign corporation in any jurisdiction
                                    where,  but  for  the  requirements  of this
                                    clause (iv), it would not be obligated to be
                                    so qualified;



                                      16

<PAGE>



                         v.         use its  reasonable  best  efforts  to cause
                                    such Registrable  Securities covered by such
                                    registration statement to be registered with
                                    or  approved  by  such  other   governmental
                                    agencies or  authorities as may be necessary
                                    to enable the Holders  thereof to consummate
                                    the   disposition   of   such    Registrable
                                    Securities;

                         vi.        if at any time when a prospectus relating to
                                    the Registrable Securities is required to be
                                    delivered under the Securities Act any event
                                    shall have  occurred  as the result of which
                                    any such  prospectus as then in effect would
                                    include  an untrue  statement  of a material
                                    fact or  omit to  state  any  material  fact
                                    required to be stated  therein or  necessary
                                    to   make   the   statements   therein   not
                                    misleading,  immediately give written notice
                                    thereof  to each  Holder  and  the  managing
                                    underwriter or underwriters, if any, of such
                                    Registrable   Securities   and  prepare  and
                                    furnish  to each  such  Holder a  reasonable
                                    number   of   copies   of  an   amended   or
                                    supplemental  prospectus as may be necessary
                                    so  that,  as  thereafter  delivered  to the
                                    purchasers of such  Registrable  Securities,
                                    such prospectus  shall not include an untrue
                                    statement of material  fact or omit to state
                                    a  material   fact  required  to  be  stated
                                    therein or necessary to make the  statements
                                    therein not misleading;

                         vii.       use its reasonable best efforts to list such
                                    Registrable  Securities  on  any  securities
                                    exchange on which similar  securities of the
                                    Company  are then  listed,  and  enter  into
                                    customary  agreements  including  a  listing
                                    application and indemnification agreement in
                                    customary form, provided that the applicable
                                    listing  requirements  are  satisfied,   and
                                    provide a transfer  agent and  registrar for
                                    such Registrable  Securities covered by such
                                    registration  statement  not later  than the
                                    effective   date   of   such    registration
                                    statement;

                         viii.      enter   into   such   customary   agreements
                                    (including  an  underwriting   agreement  in
                                    customary  form) and take such other actions
                                    as each  Holder  of  Registrable  Securities
                                    being   sold   or   the    underwriter    or
                                    underwriters,  if any, reasonably request in
                                    order  to   expedite   or   facilitate   the
                                    disposition of such Registrable  Securities,
                                    including   customary   indemnification  and
                                    opinions;

                         ix.        use its  reasonable  best  efforts to obtain
                                    all "comfort"  letters and consents from the
                                    Company's independent public accountants and
                                    all legal  opinions  and  consents  from the
                                    Company's  legal counsel and the cooperation
                                    of other experts,  all in customary form and
                                    covering  matters  of the  type  customarily
                                    covered  by  such   letters,   opinions  and
                                    experts as such Holders or the  underwriters
                                    retained by such  Holders  shall  reasonably
                                    request;


                                   17

<PAGE>



                         x.         make    available    for    inspection    by
                                    representatives of any Holder of Registrable
                                    Securities   covered  by  such  registration
                                    statement, by any underwriter  participating
                                    in any  disposition to be effected  pursuant
                                    to such  registration  statement  and by any
                                    attorney, accountant or other agent retained
                                    by any such Holder or any such  underwriter,
                                    all financial and other  records,  pertinent
                                    corporate  documents  and  properties of the
                                    Company and its Subsidiaries,  and cause all
                                    of  the  Company's  and  its   Subsidiaries'
                                    officers,  directors and employees to supply
                                    all information and respond to all inquiries
                                    reasonably  requested  by any such Holder or
                                    representative,    underwriter,    attorney,
                                    accountant or agent in connection  with such
                                    registration statement and to participate in
                                    any   reasonable   marketing   "road   show"
                                    presentations  which any such  Holder or the
                                    underwriters  retained  by  any  Holder  may
                                    request;
     
                         xi.        notify    counsel   for   each   Holder   of
                                    Registrable   Securities  included  in  such
                                    registration   statement  and  the  managing
                                    underwriter   or   underwriters,   if   any,
                                    immediately,   and  confirm  the  notice  in
                                    writing,    (A)   when   the    registration
                                    statement,  or any post-effective  amendment
                                    to the  registration  statement,  shall have
                                    become  effective,  or any supplement to the
                                    prospectus or any amendment prospectus shall
                                    have been  filed,  (B) of the receipt of any
                                    comments from the SEC and (C) of any request
                                    of  the  SEC  to  amend   the   registration
                                    statement   or  amend  or   supplement   the
                                    prospectus  or for  additional  information;
                                    and

                         xii.       in  the  case  of  any  underwritten  public
                                    offering pursuant to a registration effected
                                    pursuant to Section 4.4.2 hereof,  agree not
                                    to  effect  any  sale,   transfer  or  other
                                    disposition  (except in connection with such
                                    public  offering or an offering on Form S-8)
                                    of shares of Common  Stock,  Warrants or any
                                    security convertible into or exchangeable or
                                    exercisable for shares of Common Stock for a
                                    90-day  period (or such lesser period as the
                                    managing  underwriter  or  underwriters  may
                                    permit)  beginning on the effective  date of
                                    such  registration,  if, and to the  extent,
                                    the managing  underwriter or underwriters of
                                    any such offering  determines such action is
                                    necessary   or   desirable  to  effect  such
                                    offering  and the  managing  underwriter  or
                                    underwriters  or the Holders  give notice of
                                    such determination to the Company.

     (b) Each Holder of Registrable  Securities hereby agrees that, upon receipt
of any  notice  from  the  Company  of the  happening  of any  event of the type
described  in  Section   4.4.3(a)(vi)   hereof,   such  Holder  shall  forthwith
discontinue   disposition  of  such  Registrable   Securities  covered  by  such
registration  statement or related prospectus until such Holder's receipt of the
copies  of the  supplemental  or  amended  prospectus  contemplated  by  Section
4.4.3(a)(vi)  hereof,  and,  if so  directed  by the  Company,  such Holder will
deliver  to the  Company  (at the  Company's  expense)  all  copies,  other than
permanent  file  copies  then in such  Holder's  possession,  of the  prospectus
covering such Registrable  Securities at the time of receipt of such notice.  In
the event the Company shall give


                                       18

<PAGE>



any such notice,  the period mentioned in Section  4.4.3(a)(ii)  hereof shall be
extended by the number of days during the period from and  including the date of
the giving of such notice pursuant to Section  4.4.3(a)(vi) hereof and including
the date when such Holder shall have received the copies of the  supplemental or
amended prospectus contemplated by Section 4.4.3(a)(vi) hereof. If for any other
reason the effectiveness of any registration statement filed pursuant to Section
4.4.1 hereof is suspended or  interrupted  prior to the  expiration  of the time
period  regarding the  maintenance  of the  effectiveness  of such  registration
statement required by Section 4.4.3(a)(ii) hereof so that Registrable Securities
may not be sold pursuant  thereto,  the applicable time period shall be extended
by the number of days equal to the  number of days  during the period  beginning
with the date of such  suspension  or  interruption  to and ending with the date
when the sale of Registrable  Securities pursuant to such registration statement
may be recommended.

     (c) Each Holder hereby  agrees to provide the Company,  upon receipt of its
request, with such information about such Holder to enable the Company to comply
with the requirements of Securities Act and to execute such  certificates as the
Company may reasonably request in connection with such information and otherwise
to satisfy any requirements of law.

          4.4.4.    Failure to Register.

     (a) The Company and the Purchaser  agree that (i) the Initial  Registration
of the  Registrable  Securities  pursuant to the terms and conditions of Section
4.4 is material to the Purchaser's  decision to enter into this  Agreement;  and
(ii) the Consideration  paid by the Purchaser for the DBSI Common Stock and DBSI
Warrants is predicated on the Company's  commitment to file and  effectuate  the
Initial   Registration   Statement  pursuant  to  the  Initial  Registration  in
accordance with the terms and conditions of this Section 4.4.

     (b) The  Company  and the  Purchaser  further  agree  that in the event the
Company fails to effectuate  the Initial  Registration  Statement by December 4,
1998, as required by Section 4.4.1(a) above, the Consideration automatically and
without further action by the Holders,  will be adjusted as follows: the Company
shall reduce the Consideration paid for the Registrable  Securities by refunding
to such  Holders  in cash  (the  "Refund")  an  amount  equal to 3% of the total
Purchase Price (as such term is hereinafter  defined) of Registrable  Securities
included in the Initial Registration for each 30 day period thereafter until the
Initial  Registration  Statement is  effective  (pro-rata as to a period of less
than 30 days),  provided,  however,  that in the event the Initial  Registration
Statement  is not declared  effective on or before  December 4, 1998 because the
Purchaser has failed to timely provide  information to the Company for inclusion
in the Initial Registration Statement, which information is information required
by the  Securities Act to be included in the Initial  Registration  Statement or
has been  requested by the SEC,  such Refund shall not begin to accrue until the
Purchaser has provided such information to the Company. The Purchase Price shall
mean the number of Registrable  Securities included in the Initial  Registration
that are shares of DBSI Common Stock,  excluding the Warrant Shares,  multiplied
by $2.00.

     (c) An  amount  equal to 3% of the  total  Purchase  Price  of  Registrable
Securities  included  in the  Initial  Registration  shall  also  be paid to the
Holders in cash during any period in excess of 30 days  (pro-rata as to a period
of less than 30 days) that the effectiveness of the


                                      19

<PAGE>



Initial  Registration  Statement  or use of the  prospectus  is suspended as set
forth in Section 4.4.3(b) or the prospectus is otherwise  unavailable for use by
the Holders of Registrable Securities.

     (d)  Notwithstanding  the foregoing,  the Refund shall cease to accrue with
respect to any  Registrable  Securities  that are DBSI Common  Stock on the date
that a Holder may sell such Registrable  Securities  pursuant to Rule 144 of the
Securities  Act.  The  Company  and the  Purchaser  agree  that the  Refund,  as
calculated above, is their best, arm's-length,  good faith estimate of the value
of that portion of the Consideration  attributable to the liquidity  afforded by
the Initial  Registration  rights provided  Purchaser by Section 4.4 hereof. Any
payment  hereunder shall be made not later than 5 business days after the end of
the  period  with  respect to which such  payment  is due.  Notwithstanding  the
provisions of Section 5.10 herein, the Purchaser and the Company agree that this
Section 4.4.4 can be modified by written  agreement  between the Company and the
Holders of the Registrable Securities included in the Initial Registration.

          4.4.5.   Expenses.

     (a)  The   Registration   Expenses   (as   hereinafter   defined)  for  all
registrations  effected  pursuant to Sections  4.4.1 and 4.4.2  hereof  shall be
borne by the  Company,  except any  underwriting  discounts  or  commissions  or
transfer  taxes, if any,  attributable to the sale of Registrable  Securities by
the Holders.

     (b) The  Registration  Expenses  shall  include,  without  limitation,  all
out-of- pocket expenses  incident to the Company's  performance of or compliance
with this Agreement and the Warrant Agreement,  including,  without  limitation,
all SEC and stock  exchange  registration  filing  fees and  expenses,  printing
expenses,  the fees and  expenses  incurred  in  connection  with the listing of
Equity  Securities  to be  registered  on each  securities  exchange or national
market system on which Equity  Securities issued by the Company are then listed,
all fees and  disbursements  of  counsel  for the  Company  and all  independent
certified  public  accountants  (including the expenses of any special audit and
"cold  comfort"  letters  required  by  or  incident  to  such  performance  and
compliance),  securities  laws  liability  insurance (if the Company  decides to
obtain such insurance and the Holders are named insureds of such insurance), the
fees and  disbursements  of the  underwriters  (including,  without  limitation,
expenses  relating  to  "road  shows"  and  other  marketing  activities),   the
reasonable fees and expenses of any special  experts and other Persons  retained
by the Company in connection with such  registration  and the reasonable fees of
counsel retained by Holders in connection with each such registration.

                  4.4.6.  Modification  Upon Issuance or  Distribution  of Other
Equity Securities.  If, after the date of this Agreement,  the Company issues or
distributes  any  equity  security  other than DBSI  Common  Stock  and/or  DBSI
Warrants  by way of  stock  dividend  or  stock  split  or  other  distribution,
recapitalization or reclassification, the Company and Purchaser shall agree upon
appropriate  additions to and modifications of this Agreement to (a) preserve to
Purchaser all of the benefits of this  Agreement  and the Warrant  Agreement and
(b) extend to Purchaser  similar rights with respect to such other securities as
are provided in this  Agreement  and the Warrant  Agreement  to  Purchaser  with
respect to the Equity  Securities if the Company  registers shares of such other
security.



                                     20

<PAGE>



                  4.4.7.  No  Inconsistent  Agreements.  The  Company  will  not
hereafter  enter into any agreement with respect to its Common Stock or Warrants
which is  inconsistent  with the rights  granted to the Holders in this  Section
4.4.

          4.5. Indemnification and Contribution.

                  (a) The Company will indemnify the Holders,  their  successors
and each of the  Holder's  officers,  directors  and  partners,  and each Person
controlling the Holders,  and its or their successors,  officers,  directors and
partners with respect to which  registration,  qualification  or compliance  has
been effected  pursuant to this Section 4, against all claims,  losses,  damages
and liabilities (or actions in respect  thereof)  arising out of or based on any
untrue  statement (or alleged untrue  statement) of a material fact contained in
any  prospectus,  offering  circular or other  document  (including  any related
registration  statement,   notification  or  the  like)  incident  to  any  such
registration,  qualification or compliance, or based on any omission (or alleged
omission)  to state  therein a material  fact  required to be stated  therein or
necessary to make the statements therein not misleading, or any violation by the
Company of the Securities Act or any rule or regulation thereunder applicable to
the  Company  and  relating  to action or  inaction  required  of the Company in
connection with any such  registration,  qualification  or compliance,  and will
reimburse the Holders,  their  successors and each of their officers,  directors
and  partners,  and  each  Person  controlling  the  Holders,  and its or  their
successors,  officers,  directors  and  partners  for any  legal  and any  other
expenses  reasonably incurred in connection with investigating and defending any
such claim,  loss, damage,  liability or action,  provided that the Company will
not be liable to any  Holder in any such case to the extent  that such  Holder's
claim,  loss,  damage,  liability  or  expense  arises out of or is based on any
untrue  statement or omission  based upon written  information  furnished to the
Company by the Holders, and stated to be specifically for use therein.

                  (b)  Each  Holder  and its  successors  will,  if  Registrable
Securities  held by  them  are  included  in the  securities  as to  which  such
registration,  qualification  or  compliance  is being  effected,  indemnify the
Company  against all claims,  losses,  damages  and  liabilities  (or actions in
respect  thereof)  arising out of or based on any untrue  statement  (or alleged
untrue  statement)  of a  material  fact  contained  in  any  such  registration
statement,  prospectus,  offering circular or other document or any omission (or
alleged omission) to state therein a material fact required to be stated therein
or necessary to make the statements  therein not misleading,  and will reimburse
the Company and its directors  and officers for any legal or any other  expenses
reasonably  incurred in  connection  with  investigating  or defending  any such
claim, loss,  damage,  liability or action, in each case to the extent, but only
to the extent,  that such untrue  statement  (or alleged  untrue  statement)  or
omission  (or  alleged  omission)  is  made  in  such  registration   statement,
prospectus,  offering  circular  or  other  document  in  reliance  upon  and in
conformity with written  information  furnished to the Company by any Holder (or
the  Holder's  successors)  and  stated  to be  specifically  for  use  therein;
provided,  however,  that  the  obligations  of the  Holders  (or  the  Holders'
successors) hereunder shall be limited to an amount equal to the net proceeds to
the Holders (or their  successors) of Registrable  Securities sold or to be sold
in such registration.

                  (c) Each party entitled to indemnification  under this Section
4.5 (the "Indemnified Party") shall give notice to the party required to provide
indemnification (the "Indemnifying Party") promptly after such Indemnified Party
has actual knowledge of any claim as to which indemnity may



                                   21

<PAGE>



be sought and shall permit the  Indemnifying  Party to assume the defense of any
such claim or any litigation resulting therefrom,  provided that counsel for the
Indemnifying  Party,  who  shall  conduct  the  defense  of  such  claim  or any
litigation  resulting  therefrom,  shall be  approved by the  Indemnified  Party
(whose  approval  shall  not  unreasonably  be  withheld  or  delayed),  and the
Indemnified  Party may participate in such defense at its own expense (except in
the event such Indemnified  Party may not be represented by the counsel retained
by the  Indemnifying  Party due to a  conflict  of  interest,  in which case the
Indemnifying  Party  shall pay the  counsel  fees  incurred  by the  Indemnified
Party),  and provided further that the failure of any Indemnified  Party to give
notice as  provided  herein  shall not  relieve  the  Indemnifying  Party of its
obligations  under this Section 4. No Indemnifying  Party, in the defense of any
such claim or  litigation,  shall,  except with the consent of each  Indemnified
Party,  consent to entry of any judgment or enter into any settlement which does
not  include as an  unconditional  term  thereof  the giving by the  claimant or
plaintiff to such  Indemnified  Party of a release from all liability in respect
to such  claim  or  litigation  alleged  by such  claimant  or  plaintiff.  Each
Indemnified  Party shall furnish such information  regarding itself or the claim
in question as an  Indemnifying  Party may reasonably  request in writing and as
shall be  reasonably  required  in  connection  with  defense  of such claim and
litigation resulting therefrom.

                  (d) The indemnification provided for under this Agreement will
remain in full force and effect  regardless of any  investigation  made by or on
behalf of the Indemnified Party or any officer,  director or controlling  person
of  such  Indemnified  Party  and  will  survive  the  transfer  of  Registrable
Securities.  The Indemnifying Party also agrees to make such provisions,  as are
reasonably  requested by an Indemnified Party, for contribution to such party in
the  event the  Indemnifying  Party's  indemnification  is  unavailable  for any
reason.

          4.6. Information by the Purchaser.  If Registrable  Securities of a
Holder (or its successors) are included in any registration,  the Holder (or its
successor)  shall furnish to the Company such  information  regarding the Holder
(or its  successor)  and the  distribution  proposed  by it as the  Company  may
reasonably request in writing and as shall be reasonably  required in connection
with any registration,  qualification or compliance  referred to in this Section
4.

          4.7. Rule 144. The Company will file in a timely manner the reports
required to be filed by it under the Securities Act and the Exchange Act and the
rules and regulations promulgated thereunder.  If the Company is not required to
file such  reports,  it will,  upon the  request  of any  Holder of  Registrable
Securities,  make publicly available such information.  In addition, the Company
will take such  further  action as any  Holder  of  Registrable  Securities  may
reasonably request,  all to the extent required from time to time to enable such
Holder to sell Registrable  Securities without registration under the Securities
Act within the limitation of the  exemptions  provided by (a) Rule 144 under the
Securities  Act,  as such  Rule may be  amended  from  time to time,  or (b) any
similar rule or regulation hereafter adopted by the SEC. Upon the request of any
Holder of  Registrable  Securities,  the Company  will  deliver to such Holder a
written statement as to whether it has complied with such requirements.




                                      22

<PAGE>


5.   MISCELLANEOUS

     5.1. Entire  Agreement.  This  Agreement,   including  the  Warrant
Agreement, constitutes the entire agreement among the parties and no party shall
be  liable  or  bound  to any  other  party  in any  manner  by any  warranties,
representations, or covenants except as specifically set forth therein.

     5.2. Survival of Warranties. The warranties,  representations,  and
covenants of the Company and the Purchaser, jointly and severally,  contained in
or made pursuant to this  Agreement  shall survive the execution and delivery of
this Agreement.

     5.3. Successors and Assigns.  Except as otherwise  provided herein,
the terms and conditions of this Agreement  shall inure to the benefit of and be
binding  upon the  respective  successors  and  assigns of the  Company  and the
Purchaser.  Nothing in this Agreement, express or implied, is intended to confer
upon any party  other than the  Company or the  Purchaser,  or their  respective
successors and assigns, any rights, remedies,  obligations, or liabilities under
or by reason of this Agreement, except as expressly provided in this Agreement.

     5.4. Governing  Law.  This  Agreement  shall  be  governed  by  and
construed in  accordance  with the laws of the State of California as applied to
agreements among California  residents entered into and to be performed entirely
within California.

     5.5.  Counterparts.   This  Agreement  may  be  executed  in  two  or  more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same agreement.

     5.6. Titles and  Subtitles.  The titles and subtitles  used in this
Agreement  are  used  for  convenience  only  and  are not to be  considered  in
construing or interpreting this Agreement.

     5.7. Notices.  All  notices  or other  communications  required  or
permitted  hereunder shall be in writing (except as otherwise  provided  herein)
and shall be  deemed  duly  given  when  received  by  delivery  in  person,  by
facsimile,  telex or telegram or by an  overnight  courier  service or three (3)
days after deposit in the U.S. Mail,  certified with postage prepaid,  addressed
as follows:

          If to Company:      DBS Industries, Inc.
                              100 Shoreline Highway, Suite 190A 
                              Mill Valley, California 94941
                              Attn: Fred W. Thompson

          with copies to:     Bartel Eng Linn & Schroder
                              300 Capitol Mall, Suite 1100
                              Sacramento, California 95814
                              Attn: Scott E. Bartel, Esq.


                                  23

<PAGE>

          If to Purchaser:    Astoria Capital Management
                              6600 Southwest 92nd Street, Suite 370
                              Portland, Oregon 97223
                              Attn:  Richard Koe

          with copies to:     Jones, Day, Reavis & Pogue
                              555 West Fifth Street
                              Suite 4600
                              Los Angeles, California  90013-1025
                              Attn:  Susanne Meline

or to such other  addresses  as a party may  designate  by five (5) days'  prior
written notice to the other party.

     5.8. Transaction  Fees. The Company shall pay the  reasonable  fees
and expenses of  Purchaser's  counsel  incurred in  connection  with  reviewing,
revising and providing  advice in connection with this Agreement and the Warrant
Agreement  (collectively,  the Transaction Expenses).  The Company shall pay any
accrued Transaction Fees and expenses hereunder as of the Closing Date to Jones,
Day, Reavis & Pogue by wire transfer of immediately  available funds directly to
the account  specified by Jones,  Day,  Reavis & Pogue on the Closing Date.  All
Transaction  Fees  not  paid  on the  Closing  Date  shall  be  paid  as soon as
practicable  thereafter.  The Company and the Purchaser  hereby agree that,  for
purposes of this Section 5.8 and for such purposes only,  Jones,  Day,  Reavis &
Pogue is deemed a third-party beneficiary under this Agreement.

     5.9. Attorneys'  Fees.  If  any  action  at  law  or in  equity  is
necessary to enforce or interpret the terms of this  Agreement,  the  prevailing
party shall be entitled to reasonable  attorneys' fees, costs and  disbursements
in addition to any other relief to which such party may be entitled.

     5.10.  Amendments  and Waivers.  This  Agreement  may not be amended,
modified or  supplemented  and no waivers of or consents to departures  from the
provisions hereof may be given unless consented to in writing by the Company and
the Holders of a majority of the Registrable Securities.

     5.11.  Severability.  If one or more provisions of this Agreement are
held to be unenforceable  under applicable law, such provision shall be excluded
from this Agreement and the balance of this Agreement shall be interpreted as if
such provision were so excluded and shall be enforceable in accordance  with its
terms.

     5.12.  Defaults.  A default by any Holder in such Holder's compliance
with any of the  conditions  or covenants  hereof or  performance  of any of the
obligations of such Holder hereunder shall not constitute a default by any other
Holder.


                                     24

<PAGE>


     5.13.  Non-Disclosure.  The Company  agrees not to disclose the terms
and  conditions  of this  Agreement  and the Warrant  Agreement,  including  the
identity  of the  Purchaser,  except as  required  by the  Securities  Act,  the
Exchange Act or other applicable law, rule or regulation.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first above written.

                                        COMPANY:

                                        DBS Industries, Inc.


                                        By:                        



                                        PURCHASER:

                                        Astoria Capital Partners L.P.


                                        By:                 
                                        Richard Koe,
                                        President, Astoria Capital Management,
                                        General Partner of Astoria Capital 
                                        Partners L.P.

                                        Microcap Partners L.P.


                                        By:                           
                                        Richard Koe
                                        President, Astoria Capital Management,
                                        Investment Manager of Microcap
                                        Partners L.P.



                                     25





                              DBS INDUSTRIES, INC.
                            (A Delaware Corporation)



                               WARRANT TO PURCHASE
                             SHARES OF COMMON STOCK



NEITHER THIS WARRANT NOR THE COMMON STOCK  ISSUABLE  UPON ITS EXERCISE HAVE BEEN
REGISTERED  UNDER EITHER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR THE SECURITIES  LAWS OF ANY STATE.  THEY MAY NOT BE SOLD,  OFFERED TO
SALE, TRANSFERRED,  PLEDGED,  HYPOTHECATED OR OTHERWISE ASSIGNED EXCEPT PURSUANT
TO (i) A REGISTRATION  STATEMENT  RELATING TO THE SECURITIES  WHICH IS EFFECTIVE
UNDER THE SECURITIES ACT (ii) RULE 144 PROMULGATED  UNDER THE SECURITIES ACT, OR
(iii) AN OPINION OF COUNSEL OR OTHER  EVIDENCE  SATISFACTORY  TO THE COMPANY AND
ITS  COUNSEL  THAT  AN  EXEMPTION  FROM  THE  REGISTRATION  REQUIREMENTS  OF THE
SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES LAWS IS AVAILABLE.

         THIS CERTIFIES THAT, for value received, Astoria Capital Partners, L.P.
and Microcap  Partners,  L.P., or their registered  assigns  (collectively,  the
"Holder"),  are entitled to purchase at any time or from time to time during the
Exercise  Period (as defined in Section  1.2 below):  (i) up to a maximum of one
million two hundred fifty thousand (1,250,000) shares (the "Shares"), subject to
adjustment  pursuant  to the  terms  of  Section  4  below,  of  fully  paid and
non-assessable common stock of DBS Industries, Inc., a Delaware corporation (the
"Company"), par value $.0004 (the "Common Stock"). The Shares shall be purchased
at the per Share  purchase  price  forth in Section  1.1  below,  subject to the
further  provisions  of this Warrant.  The term  "Warrant" or "Warrants" as used
herein shall mean this Warrant  instrument and the various rights into which the
rights granted under this Warrant may be subsequently divided.

1.   EXERCISE OF WARRANT.

     The terms and conditions  under which this Warrant may be exercised and
the Common Stock subject hereto may be purchased are as follows:

     1.1  Share Purchase Price.  The Share purchase price shall be equal
to $3.00 per Share,  subject to  adjustment  as provided in Section 4 below (the
"Share Purchase Price").



                                   1

<PAGE>



     1.2  Method of Exercise.  The Holder of this  Warrant,  on or after
the grant date as stated at the end of this Warrant (the "Effective  Date"), and
from time to time until three years from the Effective Date of this Warrant (the
"Exercise  Period"),  may  exercise  in  whole or in part  the  purchase  rights
evidenced  by this  Warrant,  provided  that the Holder  exercises  the purchase
rights with respect to at least One  Thousand  (1,000)  Shares of Common  Stock,
unless the remaining  balance of such Shares is less than One Thousand  (1,000).
Such exercise shall be effected by:

                  (a)  the  surrender  of  the  Warrant,  together  with  a duly
         executed  copy of the  form of  Subscription  attached  hereto,  to the
         Secretary of the Company at its principal offices;

                  (b) the payment to the Company in U.S. funds, by check or bank
         draft payable to its order,  of an amount equal to the aggregate  Share
         Purchase  Price  for the  number of Shares  which the  purchase  rights
         hereunder are being exercised; and

                  (c) the  delivery  to the  Company,  if  necessary,  to assure
         compliance  with  federal  and state  securities  laws,  of a  document
         executed by the Holder  certifying  that the Shares are being  acquired
         for the sole account of the Holder and not with a view to any resale or
         distribution prior to the filing of a registration statement.

     1.3  Satisfaction  with  Requirements of Securities Act of 1933. If
the issuance of any Shares  required to be reserved for purposes of the exercise
of this Warrant requires the registration with, or approval of, any governmental
authority or requires  listing on any national  securities  exchange or national
market  system  before  such shares may be so issued,  the Company  shall at its
expense cause such Shares to be duly registered, approved or listed, as the case
may be, so that such Shares may be issued in  accordance  with the terms hereof;
provided,  however,  that any  registration  of such  Shares and listing of such
Shares on any securities  exchange shall be pursuant to the terms and conditions
of that  certain  Purchase  Agreement  between  the  Company on the one hand and
Astoria  Capital  Partners L.P. and Microcap  Partners L.P. on the other,  dated
__________, 1998 (the "Purchase Agreement").

     1.4  Issuance of Shares and New Warrant.  In the event the purchase
rights  evidenced by this Warrant are exercised in whole or in part, the Company
shall  issue  one or more  certificates  for  the  purchased  Shares  as soon as
possible  thereafter  to the Holder  exercising  such rights and take such other
actions at its sole  expense as are  necessary  to complete the exercise of this
Warrant.  Such  Holder  shall  also  be  issued  at  such  time  a  new  Warrant
representing  the number of Shares (if any) for which the purchase  rights under
this Warrant remain unexercised and continue in force and effect.

     1.5  Payment of  Expenses  and  Taxes.  The  Company  shall pay all
expenses and taxes  imposed by law or any  governmental  agency,  including  any
documentary  stamp taxes,  attributable  to the issuance of this Warrant and the
Shares upon the exercise of this Warrant.

2.   TRANSFERS.

     2.1  Transfers.  Subject to Section 8 hereof,  this  Warrant and all rights
hereunder  are  transferable  in  whole or in part by the  Holder  with the same
effect as with a negotiable  instrument.  To transfer rights,  the transfer form
below must be completed. The transfer shall be recorded on the


                                    2

<PAGE>



books of the Company upon the surrender of this Warrant,  properly endorsed,  to
the  Secretary  of the Company at its  principal  offices and the payment to the
Company of all transfer  taxes and other  governmental  charges  imposed on such
transfer.  In the event of a partial  transfer,  the Company  shall issue to the
Holder one or more appropriate new forms of Warrant.

     2.2  Registered  Holder.  The Holder agrees that until such time as
any  transfer  pursuant to Section 2.1 is recorded on the books of the  Company,
the  Company may treat the  registered  Holder of this  Warrant as the  absolute
owner.

     2.3  Form of New  Warrant.  All new  forms  of  Warrant  issued  in
connection  with transfers of this Warrant shall bear the same Effective Date as
this Warrant and shall be substantially  identical in form and provision to this
Warrant except for the number of Shares purchasable thereunder.

3.   FRACTIONAL SHARES.

    3.1  The Company shall not be required to issue fractions of Shares upon the
exercise of this Warrant or to distribute  certificates that evidence fractional
Shares  nor shall the  Company be  required  to make any cash  payments  in lieu
thereof upon exercise of this Warrant. Holder hereby waives any right to receive
fractional Shares.

4.   ANTI-DILUTION PROVISIONS.

     4.1  Stock  Splits and  Combinations.  If the Company  shall at any
time subdivide or combine its outstanding  Shares of Common Stock,  this Warrant
shall, after that subdivision or combination, evidence the right to purchase the
number of Shares of Common  Stock that would have been  issuable  as a result of
that change  with  respect to the Shares of Common  Stock that were  purchasable
under this Warrant  immediately  before that subdivision or combination.  If the
Company shall at any time subdivide or combine the outstanding  shares of Common
Stock,  the  Share  Purchase  Price  then  in  effect  immediately  before  that
subdivision or combination  shall be adjusted by multiplying  the Share Purchase
Price by a  fraction,  the  numerator  of which  shall be the  number  of Shares
purchasable  upon  the  exercise  of  each  Warrant  immediately  prior  to such
adjustment  and  the  denominator  of  which  shall  be  the  number  of  Shares
purchasable  immediately  thereafter.  Any  adjustment  under this Section shall
become  effective  at the  close of  business  on the date  the  subdivision  or
combination  becomes  effective.  Such  adjustment  shall  be made  successively
whenever such an event occurs.

     4.2  Reclassification,  Exchange,  and Substitution.  If the Common
Stock issuable upon exercise of this Warrant shall be changed into the same or a
different  number  of shares of any  other  class or  classes  of stock or other
securities  of the Company,  including any such  reclassification  in connection
with a  consolidation  or merger in which the Company is the  surviving  entity,
whether by capital reorganization,  reclassification, or otherwise (other than a
subdivision  or combination  of shares  provided for above),  the Holder of this
Warrant  shall,  on its exercise,  be entitled to receive the kind and number of
Shares or other  securities  of the Company which the Holder would have owned or
been  entitled to receive had such  Warrant been  exercised in full  immediately
prior to the happening of such  reclassification,  exchange or substitution  for
the same  aggregate  consideration.  If the Company shall at any time change its
Common Stock into the same or a different number of shares


                                      3

<PAGE>



of any other class or classes of stock or other securities of the Company as set
forth in this Section 4.2, the Share Purchase  Price then in effect  immediately
before  that  reclassification,  exchange or  substitution  shall be adjusted by
multiplying the Share Purchase Price by a fraction, the numerator of which shall
be  the  number  of  Shares  purchasable  upon  the  exercise  of  each  Warrant
immediately  prior to such  adjustment and the denominator of which shall be the
number of Shares purchasable immediately thereafter. An adjustment made pursuant
to this Section 4.2 shall become effective  immediately after the effective date
of such event. Such adjustment shall be made successively whenever such an event
occurs.

     4.3  Reorganization, Mergers, Consolidations, or Sale of Assets. In
the event of a  reorganization,  merger or  consolidation of the Company with or
into  another  entity,  or the  sale  of  substantially  all  of  the  Company's
properties  and assets as, or  substantially  as, an entity to any other entity,
then, as part of such  reorganization,  merger,  consolidation  or sale,  lawful
provision  shall be made so that the Holder of this Warrant shall  thereafter be
entitled to receive upon  exercise of this Warrant,  during the Exercise  Period
and upon  payment of the Share  Purchase  Price  then in  effect,  the number of
Shares of Common Stock or other securities or property of the Company, or of the
successor  corporation  resulting from such merger or consolidation,  to which a
Holder of the Common  Stock  would have been  entitled  in such  reorganization,
merger,  consolidation  or sale if this Warrant had been  exercised  immediately
before that  reorganization,  merger,  consolidation  or sale. In any such case,
appropriate  adjustment (as  determined in good faith by the Company's  Board of
Directors)  shall be made in the  application  of the provisions of this Warrant
with respect to the rights and interests of the Holder of this Warrant after the
reorganization,  merger, consolidation or sale to the end that the provisions of
this Warrant  (including  adjustment of the Share  Purchase Price then in effect
and  number  of Shares  purchasable  upon  exercise  of this  Warrant)  shall be
applicable  after that event,  as near as reasonably  may be, in relation to any
Shares or Warrants or other property  deliverable after that event upon exercise
of this Warrant.  The Company  shall,  within thirty (30) days after making such
adjustment,  give  written  notice (by first  class  mail,  postage  prepaid) to
Holders of this  Warrant at the address of such Holders  shown on the  Company's
books.  That notice shall set forth, in reasonable  detail,  the event requiring
the adjustment and the method by which the adjustment was calculated and specify
the Share  Purchase  Price then in effect after the adjustment and the increased
or decreased number of Shares  purchasable  upon exercise of this Warrant.  When
appropriate,  that  notice  may be given in advance  and  include as part of the
notice required under other provisions of this Warrant.

     4.4  Common  Stock  Dividends;  Distributions.  In  the  event  the
Company  should at any time prior to the expiration of this Warrant fix a record
date for the  determination of the holders of Common Stock entitled to receive a
dividend or other  distribution  (excluding  a cash  dividend  or  distribution)
payable in additional  shares of Common  Stock,  capital stock other than Common
Stock or other  securities  or rights  convertible  into or entitling the Holder
thereof to receive, directly or indirectly, additional shares of Common Stock or
other capital stock (hereinafter referred to as the "Stock Equivalents") without
payment of any  consideration by such Holder for the additional shares of Common
Stock, other capital stock or Stock Equivalents (including the additional shares
of Common Stock or other  capital  stock  issuable  upon  conversion or exercise
thereof), then, as of such record date (or the date of such distribution,  split
or  subdivision  if no record date is fixed),  the number of Shares  purchasable
upon  exercise of each Warrant  immediately  prior  thereto shall be adjusted so
that the Holder of each Warrant shall be entitled to receive the kind and number
of Shares



                                      4

<PAGE>



or other securities of the Company,  including the Stock  Equivalents which such
Holder would have owned or have been  entitled to receive upon the  happening of
any of the  events  described  above had such  Warrant  been  exercised  in full
immediately prior to the happening of such event or any record date with respect
thereto.  Whenever  the number of Shares  purchasable  upon the exercise of each
Warrant is adjusted  pursuant to this  Section  4.4,  the Share  Purchase  Price
payable upon  exercise of each  Warrant  shall be adjusted by  multiplying  such
Share Purchase  Price by a fraction,  the numerator of which shall be the number
of Shares  purchasable  upon the exercise of each Warrant  immediately  prior to
such  adjustment  and the  denominator  of which  shall be the  number of Shares
purchasable immediately thereafter.  An adjustment made pursuant to this Section
4.4 shall become effective  immediately after the record date for such event or,
if none,  immediately  after the effective date of such event.  Such  adjustment
shall be made successively whenever such an event occurs.

     4.5  Adjustment for Other  Distributions.  In the event the Company
shall  distribute  to all holders of its shares of Common Stock (a) evidences of
indebtedness or assets (excluding cash dividends or distributions payable out of
the  consolidated  earnings or surplus  legally  available for such dividends or
distributions and dividends or distributions referred to in paragraphs 4.1, 4.2,
4.3 or 4.4 above) of the Company or any  Subsidiary  (as such term is defined in
the  Purchase  Agreement)  or  (b)  shares  of  capital  stock  of a  Subsidiary
(evidences of  indebtedness,  assets and  securities as set forth in clauses (a)
and (b) above,  collectively,  "Assets"), then in each case the number of Shares
thereafter  purchasable upon the exercise of each Warrant shall be determined by
multiplying the number of Shares  theretofore  purchasable  upon the exercise of
each Warrant by a fraction,  the numerator of which shall be the Current  Market
Price (as hereinafter defined in Section 4.8 below) per share of Common Stock on
the date of such distribution and the denominator of which shall be such Current
Market  Price per share of Common  Stock less the fair  value as of such  record
date as determined reasonably and in good faith by the Board of Directors of the
Company of the portion of the Assets  applicable  to one share of Common  Stock.
Such  adjustment  shall be made whenever any such  distribution  is made,  shall
become effective on the date of distribution  retroactive to the record date for
the determination of stockholders entitled to receive such distribution.

     4.6  Adjustment  for Rights Issue.  In the event the Company issues
rights,  options or  Warrants  (collectively,  "Rights")  to all  holders of its
outstanding  Common Stock  entitling them to subscribe for or purchase shares of
Common Stock or Convertible  Securities (as such term is hereinafter defined) at
a Price Per Share (as defined in Section 4.8 below) which is lower at the record
date mentioned  below than the then Current Market Price per share of the Common
Stock,  the number of Shares  thereafter  purchasable  upon the exercise of each
Warrant  shall be  determined by  multiplying  the number of Shares  theretofore
purchasable upon exercise of each Warrant by a fraction,  the numerator of which
shall be the number of shares of the  Common  Stock  outstanding  on the date of
issuance  of such  Rights  plus the  additional  Number of Shares (as defined in
Section 4.8 below) of the Common Stock offered for  subscription  or purchase in
connection  with such Rights and the denominator of which shall be the number of
shares of the Common  Stock  outstanding  on the date of issuance of such Rights
plus the number of shares of the Common Stock which the  aggregate  Proceeds (as
defined in  Section  4.8 below)  received  or  receivable  by the  Company  upon
exercise of such Rights would  purchase at the Current Market Price per share of
the Common Stock at such record  date.  In addition,  the Share  Purchase  Price
payable upon exercise of each Warrant immediately prior to such adjustment under
this Section shall be adjusted by  multiplying  such Share  Purchase  Price by a
fraction, the numerator of which shall be the number of Shares purchasable upon



                                     5

<PAGE>



the  exercise  of each  Warrant  immediately  prior to such  adjustment  and the
denominator  of which  shall be the  number  of Shares  purchasable  immediately
thereafter.  Such adjustment shall be made whenever Rights are issued, and shall
become  effective  immediately  after the record date for the  determination  of
stockholders  entitled to receive Rights.  The term "Convertible  Securities" as
used herein shall mean any  indebtedness,  capital stock or other  securities of
the Company  convertible  into,  exchangeable or exercisable for Common Stock or
Rights  to  subscribe  for or  purchase  such  securities.  Notwithstanding  the
foregoing,  "Convertible  Securities" shall not include securities issued by the
Company  to  EchoStar   Communications   Corporation  in  connection   with  any
acquisition or transfer of ESAT, Inc.

     4.7  Adjustment for Common Stock and Convertible  Securities Issue.
In  case  the  Company  shall  issue  Common  Stock  or  Convertible  Securities
(excluding the issuance of (a) Common Stock or Convertible  Securities issued in
any of the transactions described in Sections 4.1, 4.2, 4.3, 4.4 or 4.5 above or
in  connection  with the  acquisition  or transfer of ESAT,  Inc., or (b) Shares
issued upon the exercise of the Warrants), at a Price Per Share of Common Stock,
in the case of the issuance of Common  Stock,  or at a Price Per Share of Common
Stock  initially  deliverable  upon  conversion  or exercise or exchange of such
Convertible  Securities,  in each case,  together  with any other  consideration
received by the Company in connection with such issuance, below the then Current
Market  Price  per  share of  Common  Stock on the date the  Company  fixed  the
offering,  conversion or exercise or exchange price of such  additional  shares,
then the  number of Shares  thereafter  purchasable  upon the  exercise  of each
Warrant  shall be  determined by  multiplying  the number of Shares  theretofore
purchasable upon exercise of each Warrant by a fraction,  the numerator of which
shall be the total  number of shares of Common  Stock  outstanding  on such date
plus the additional number of shares of Common Stock offered for subscription or
purchase  and the  denominator  of which shall be the number of shares of Common
Stock  outstanding  on such date plus the number of shares of Common Stock which
the aggregate Proceeds of the total amount of Convertible  Securities so offered
would  purchase at the Current  Market  Price per share of Common  Stock at such
record date. In case the Company shall issue and sell Convertible Securities for
a consideration  consisting, in whole or in part, of property other than cash or
its  equivalent,  then in determining  the "Price Per Share" of Common Stock and
the  "consideration  received by the Company" for purposes of the first sentence
and the  immediately  preceding  sentence  of this  Section  4.7,  the  Board of
Directors of the Company shall  reasonably and in good faith  determine the fair
value of such property.  The determination of whether any adjustment is required
under this Section  4.7, by reason of the sale and  issuance of any  Convertible
Securities and the amount of such adjustment, if any, shall be made at such time
and not at the  subsequent  time of issuance of shares of Common  Stock upon the
exercise, conversion or exchange of Convertible Securities. If the Company shall
at any time issue Convertible  Securities such that the shares  purchasable upon
exercise of this Warrant shall be adjusted  hereunder,  then the Share  Purchase
Price for such Warrants shall also be adjusted by multiplying the Share Purchase
Price by a  fraction,  the  numerator  of which  shall be the  number  of Shares
purchasable  upon  the  exercise  of  each  Warrant  immediately  prior  to such
adjustment  and  the  denominator  of  which  shall  be  the  number  of  Shares
purchasable immediately thereafter.

     4.8  Current Market Price; Price Per Share;  Proceeds.  (a) For the
purpose of any  computation  under Section 4 hereof,  the "Current Market Price"
per share of Common Stock at any date shall be the average of the daily  Closing
Prices  for  the  20  consecutive  trading  days  preceding  the  date  of  such
computation,  provided,  however, that if the Current Market Price as calculated
herein



                                   6

<PAGE>



shall  exceed  $4.50 per share then the Current  Market Price shall be $4.50 per
share.  The  Closing  Price for each day shall be (i) the average of the closing
bid and  asked  prices of the  Common  Stock in the  over-the-counter  market as
reported  by The  Nasdaq  National  Market,  the Nasdaq  SmallCap  Market or any
comparable  system; or (ii) if the Common Stock shall be then listed or admitted
to trading  on the New York  Stock  Exchange,  the  closing  price on the NYSE -
Consolidated Tape (or any successor composite tape reporting transactions on the
New York Stock  Exchange)  or, if such a  composite  tape shall not be in use or
shall not report  transactions in the Common Stock, or if the Common Stock shall
be listed on a stock exchange other than the New York Stock  Exchange,  the last
reported  sales price  regular way or, in case no such reported sale takes place
on such day,  the average of the closing  bid and asked  prices  regular way for
such day, in each case on the principal  national  securities  exchange on which
the shares of the Common Stock are listed or admitted to trading (which shall be
the national  securities  exchange on which the greatest number of shares of the
Common Stock have been traded during such 20 consecutive  trading days).  In the
absence of one or more such  quotations,  the Current  Market Price per share of
the Common Stock shall be determined  reasonably  and in good faith by the Board
of Directors of the Company.

                  (b) For purposes of this Section 4, "Price Per Share" shall be
defined and determined according to the following formula:

P        =        R/N

where

P        =        Price Per Share;

R    = the  "Proceeds"  received or  receivable  by the Company which (i) in the
     case of shares of Common Stock is the total amount  received or  receivable
     by the Company in  consideration  for the issuance and sale of such shares;
     (ii) in the case of Rights or of  Convertible  Securities  with  respect to
     shares of Common Stock,  is the total amount  received or receivable by the
     Company  in  consideration  for the  issuance  and sale of  Rights  or such
     Convertible  Securities,  plus the minimum  aggregate  amount of additional
     consideration,  other than the  surrender of such  Convertible  Securities,
     payable to the Company upon exercise,  conversion or exchange thereof;  and
     (iii) in the case of Rights to subscribe for or purchase  such  Convertible
     Securities,  is the total amount  received or  receivable by the Company in
     consideration  for the  issuance  and sale of such  Rights plus the minimum
     aggregate amount of additional  consideration,  other than the surrender of
     such  Convertible  Securities,  payable upon the  conversion or exchange or
     exercise of such  Convertible  Securities,  provided  that in each case the
                                    --------
     proceeds received or  receivable  by the Company  shall be the net cash 
     proceeds after deducting  therefrom (A) any compensation paid or discount
     allowed in the sale,  underwriting  or purchase thereof by underwriters or
     dealers or others  performing  similar  services,  (B) the fees and  
     disbursements  of counsel for the Company and of its


                                      7

<PAGE>



     independent public accountants,  and (C) the fees and expenses of other
     Persons  retained or  employed  by the  Company in  connection with  the   
     Company's   performance   of  or compliance with this Agreement; and

N    = the  "Number  of  Shares,"  which (x) in the case of Common  Stock is the
     number of shares  issued;  and (y) in the case of Rights or of  Convertible
     Securities with respect to shares of Common Stock, is the maximum number of
     shares of Common Stock  initially  issuable  upon  exercise,  conversion or
     exchange thereof.

     4.9  Certificate as to Adjustments.  In the case of each adjustment
or  readjustment  pursuant to this  Section 4 of the Share  Purchase  Price,  or
number Shares that are purchasable under this Warrant, the Company will promptly
and no more than 20 days from the  occurrence  of the  event  resulting  in such
adjustment or readjustment compute such adjustment or readjustment in accordance
with the terms hereof and cause a certificate  setting forth such  adjustment or
readjustment  and  showing in detail the facts  upon  which such  adjustment  or
readjustment  is based, to be delivered to the Holder of this Warrant all at the
Company's  sole  expense.  If,  within  fifteen (15) days after  receipt of such
certificate,  the Holder so requests in writing,  the Company  shall at its sole
expense cause its  computations  pursuant to this Section 4.9 to be recalculated
by independent  certified public accountants of recognized  standing selected by
the  Company.  The Company  will,  upon the  written  request at any time of the
Holder  of this  Warrant,  furnish  or cause to be  furnished  to such  Holder a
certificate setting forth:

                  (a)      Such adjustments and readjustments;

                  (b)      The Share Purchase Price at the time in effect; and

                  (c)      The number of Shares of Common  Stock  issuable  upon
                           exercise of the  Warrant  and the amount,  if any, of
                           other  property  at  the  time  receivable  upon  the
                           exercise of the Warrant.

     4.10 Voluntary  Adjustment  by the Company.  The Company may at its
sole  option,  at any time  during  the term of the  Warrants,  reduce  the then
current  Exercise  Price  to any  amount  deemed  appropriate  by the  Board  of
Directors of the Company.

5.   REPRESENTATIONS AND WARRANTIES OF COMPANY.

     5.1  Affirmation of Representations and Warranties Contained in the
Purchase Agreement.  Each of the representations and warranties contained in the
Purchase Agreement are true and correct.

     5.2  Reservation of Stock Issuable Upon Exercise. The Company shall
at all times  reserve and keep  available  out of its  authorized  but  unissued
shares of Common Stock, solely for the purpose of effecting the exercise of this
Warrant, such number of its shares of Common Stock as shall from time to time be
sufficient  to effect  the  exercise  of this  Warrant,  free of all  preemptive
rights.  If at any time the number of authorized  but unissued  shares of Common
Stock shall not be sufficient to effect



                                   8

<PAGE>



the  exercise of this  Warrant,  in addition to such other  remedies as shall be
available to the Holder of this Warrant, the Company shall immediately take such
corporate  action as may, in the opinion of its  counsel,  be necessary in order
that the Company may  validly  and  legally  issue fully paid and  nonassessable
shares, free of preemptive rights, pursuant to the terms of this Warrant.

6.   RIGHTS PRIOR TO EXERCISE OF WARRANT.

     This  Warrant  does not  entitle  the  Holder to any of the rights of a
stockholder of the Company, including,  without limitation, the right to receive
dividends or other distributions (except as provided in Section 4.4. herein), to
exercise any  preemptive  rights,  to vote, to consent or to receive notice as a
stockholder of the Company.  If, however, at any time prior to the expiration of
this Warrant and prior to its complete  exercise,  any of the  following  events
shall occur:

                  (a) the  Company  shall  declare any  dividend  payable in any
         securities  upon its  shares of Common  Stock or make any  distribution
         (other  than a regular  cash  dividend)  to the Holder of its shares of
         Common Stock; or

                  (b) the  Company  shall  offer to the  Holder of its shares of
         Common  Stock  any  additional  shares of  Common  Stock or  securities
         convertible  into or  exchangeable  for  shares of Common  Stock or any
         right to subscribe for or purchase any thereof; or

                  (c) a dissolution,  liquidation,  or winding up of the Company
         (other than in connection with a consolidation, merger, sale, transfer,
         or  lease  of all or  substantially  all of is  property,  assets,  and
         business as an  entirety)  shall be proposed  and action by the Company
         with  respect  thereto  has been  approved  by the  Company's  Board of
         Directors; or

                  (d) a consolidation  or merger to which the Company is a party
         and for which approval of any  stockholders of the Company is required,
         or of the  conveyance  or  transfer  of a  substantial  portion  of the
         properties  and  assets  of  the  Company  for  which  approval  of any
         stockholders of the Company is required,  or of any reclassification or
         change of Shares  (other than a change in par value,  or from par value
         to no par value, or from no par value to par value, or as a result of a
         subdivision  or  combination),  or a tender offer or exchange offer for
         shares of Common Stock;

then in any one or more of said events the Company  shall give notice in writing
of such event to the each Holder at its last  address as it shall  appear on the
Company's  records at least twenty (20) days prior to the date fixed as a record
date or the date of closing  the  transfer  books for the  determination  of the
stockholders entitled to such dividends,  distribution,  or subscription rights,
or for the  determination  of  stockholders  entitled  to vote on such  proposed
dissolution,  liquidation,  or winding up. Such notice shall specify such record
date or the date of closing the transfer  books,  as the case may be. Failure to
publish,  mail,  or  receive  such  notice  or  any  defect  therein  or in  the
publication  or mailing  thereof  shall not affect the or validity of any action
taken in connection with such dividend, distribution, or subscription rights, or
such proposed  dissolution,  liquidation,  winding up,  merger,  conveyances  or
transfer.  Each person in whose name any  certificate for shares of Common Stock
is to be issued  shall for all  purposes  be deemed to have become the Holder of
record of such shares on the date on which this  instrument was  surrendered and
payment of the Share Purchase Price was



                                        9

<PAGE>



made,  irrespective  of the date of delivery of such stock  certificate,  except
that,  if the date of such  surrender  and  payment  is a date  when  the  stock
transfer  books of the Company are closed,  such person  shall be deemed to have
become the Holder of such shares of Common Stock at the close of business on the
next succeeding date on which the stock transfer books are open.

7.   COMPANY'S RIGHT TO REDEEM WARRANTS.

     At any time during the Exercise Period,  the Company may seek to redeem
this  Warrant for $0.01 per Warrant (the  "Redemption  Price") in the event that
the daily  Closing  Price (as such term is defined in Section  4.8  herein)  per
share of Common  Stock of the  Company  is  greater  than  $4.50 per share for a
minimum of fourteen  consecutive  trading days. In order to exercise this right,
the Company must immediately thereafter send written notice to the Holder of its
intent to redeem the  outstanding  Warrants.  The Warrant is  redeemable 30 days
after the  registered  Holder'  receipt of such written  notice of the Company's
intention to redeem (the "Redemption Date").  Notwithstanding the foregoing, the
Holder  shall  retain all  rights  under this  Warrant,  including  the right to
exercise this Warrant,  on and prior to the close of business on such Redemption
Date.  On the  Redemption  Date,  the  Company  shall only be entitled to redeem
Warrants  that have not been so  exercised.  If the Holder fail to exercise  any
Warrants prior to the  Redemption  Date, the Holder shall forfeit their right to
do so and shall be entitled  only to the  Redemption  Price with respect to such
unexercised Warrants.

8.   RESTRICTED SECURITIES.

     In order to enable the  Company to comply with the  Securities  Act and
applicable  state laws, the Company may require the Holder as a condition of the
transfer of this Warrant to give written assurances  satisfactory to the Company
that the  Warrant  is being  acquired  for the  transferee's  own  account,  for
investment  only,  with no view to the  distribution  of the same,  and that any
disposition  of all or any portion of this Warrant or the Shares  issuable  upon
the due exercise of this Warrant shall not be made, unless and until:

                  (a) There is then in effect a registration statement under the
         Purchase  Agreement  and the  Securities  Act  covering  such  proposed
         disposition  and  such  disposition  is made in  accordance  with  such
         registration statement and the provisions of the Purchase Agreement; or

                  (b) (i) The Holder has  notified  the Company of the  proposed
         disposition  and shall  have  furnished  the  Company  with a  detailed
         statement of the  circumstances  surrounding the proposed  disposition,
         and (ii) upon  reasonable  request  of the  Company,  such  Holder  has
         furnished  the  Company  with an opinion of counsel or other  evidence,
         reasonably  satisfactory to the Company, that such disposition will not
         require  registration of such  securities  under the Securities Act and
         applicable state law.

         The  Holder  acknowledges  that (x) this  Warrant  is,  and each of the
shares of Common Stock issuable upon the due exercise hereof, will be restricted
securities, that (y) it understands the provisions of Rule 144 of the Securities
and Exchange Commission, and that (z) the certificate or certificates evidencing
such  shares of Common  Stock  will bear a legend  substantially  similar to the
following:



                                       10

<PAGE>




"These  securities have not been registered under the Securities Act of 1933, as
amended (the  "Securities  Act"),  or any state  securities  laws and may not be
sold, offered to sale, transferred,  pledged, hypothecated or otherwise assigned
except pursuant to (i) a registration statement relating to the securities which
is effective  under the  Securities  Act,  (ii) Rule 144  promulgated  under the
Securities Act, or (iii) an opinion of counsel or other evidence satisfactory to
the Company and its counsel that an exemption from the registration requirements
of the securities act or any applicable state securities laws is available."

9.   SURVIVAL OF WARRANTIES.

     The warranties,  representations,  and covenants of the Company and the
Holder, jointly and severally, contained in or made pursuant to this Warrant and
the Purchase Agreement shall survive the execution and delivery of this Warrant.

10.  SUCCESSORS AND ASSIGNS.

     The terms and provisions of this Warrant shall inure to the benefit of,
and the binding upon,  the Company and the Holder  thereof and their  respective
successors and permitted assigns.

11.  LOSS OR MUTILATION.

     Upon receipt by the Company of  satisfactory  evidence of the ownership
of and the loss, theft,  destruction,  or mutilation of any Warrant,  and (a) in
the case of loss, theft, or destruction, upon receipt by the Company of evidence
reasonably  satisfactory  to the  Company of such loss,  theft,  destruction  or
mutilation  of  such  warrant  and,  if  reasonably  requested  by the  Company,
indemnity satisfactory to it, or (b) in the case of mutilation,  upon receipt of
such Warrant and upon surrender and  cancellation  of such Warrant,  the Company
shall execute and deliver in lieu thereof a new Warrant  representing  the right
to purchase an equal number of shares of Common Stock.

12.  NOTICES.

     All notices or other  communications  required or  permitted  hereunder
shall be in writing  (except as otherwise  provided  herein) and shall be deemed
duly given when received by delivery in person, by facsimile,  telex or telegram
or by an overnight  courier  service or three (3) days after deposit in the U.S.
Mail, certified with postage prepaid, addressed as follows:

          If to Company:      DBS Industries, Inc.
                              100 Shoreline Highway, Suite 190A
                              Mill Valley, California  94941
                              Attn:  Fred W. Thompson

          with copies to:     Bartel Eng Linn & Schroder
                              300 Capitol Mall, Suite 1100
                              Sacramento, California  95814
                              Attn:    Scott E. Bartel, Esq.



                                    11

<PAGE>




          If to Holder:       Astoria Capital Management
                              6600 Southwest 92nd Avenue
                              Suite 370
                              Portland, Oregon  97223
                              Attn:    Richard Koe

          with copies to:     Jones, Day, Reavis & Pogue
                              555 West Fifth Street, Suite 4600
                              Los Angeles, California  90013-1025
                              Attn:  Susanne Meline, Esq.

13.  GOVERNING LAW.

     This Warrant shall be governed by and construed in accordance  with the
laws of the State of  California  as  applied  to  agreements  among  California
residents entered into and to be performed entirely within California.

14.  TITLES AND SUBTITLES.

     The titles and subtitles used in this Warrant are used for  convenience
only and are not to be considered in construing or interpreting this Warrant.

15.  NO INCONSISTENT AGREEMENTS.

     The  Company  will not  hereafter  enter  into any  agreement  which is
inconsistent with the rights granted in this Warrant.

16.  AMENDMENTS; WAIVERS.

     Any provision of this Warrant may be amended or waived if, and only if,
such amendment or waiver is in writing, and signed by the Company and the Holder
of a majority of the Warrants  then  outstanding.  No failure or delay by either
the Company or the Holder in exercising any right, power or privilege  hereunder
shall  operate as a waiver  thereof  nor shall any  single or  partial  exercise
thereof  preclude any other or further  exercise  thereof or the exercise of any
other right,  power or privilege.  The rights and remedies herein provided shall
be cumulative and not exclusive of any rights or remedies provided by law.











                                     12

<PAGE>



17.  SEVERABILITY.

     If one or more provisions of this Warrant are held to be  unenforceable
under applicable law, such provision shall be excluded from this Warrant and the
balance  of this  Warrant  shall be  interpreted  as if such  provision  were so
excluded and shall be enforceable in accordance with its terms.

         DATE OF GRANT:  ____________, 1998.

                                                  DBS Industries, Inc.



                                                  Fred Thompson,
                                                  President




                                    13

<PAGE>



                                  SUBSCRIPTION





Mr. Fred Thompson
President
DBS Industries, Inc.
100 Shoreline Highway
Suite 190A
Mill Valley, California  94941

Dear Mr. Thompson:

     _______  hereby  elects to  purchase,  pursuant  to the  provisions  of the
foregoing  Warrant  held by the  undersigned,  _____________________________(  )
shares of the Common Stock of DBS Industries, Inc. ("DBSI").

     Payment of the total  Share  Purchase  Price  required  under such  Warrant
accompanies this Subscription.

DATED: ______________________, 1998


By: ________________________________________________   



                                         14

<PAGE>


                               TRANSFER OF WARRANT





Mr. Fred Thompson
President
DBS Industries, Inc.
100 Shoreline Highway
Suite 190A
Mill Valley, California  94941

Dear Mr. Thompson:

     For value received, ______________________________________ hereby assigns 
this Warrant to ______________________________________________________________ 
whose address is ____________________________________________________________.

DATED: _________________________, 1998


By:_________________________________________                       





                                         15



                                  Exhibit 21.1





                      Subsidiaries of DBS Industries, Inc.:




          Global Energy Metering Service, Inc., a Delaware Corporation


                     Newstar Limited, a Bermuda corporation







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