DBS INDUSTRIES INC
424B1, 1999-06-07
TELEGRAPH & OTHER MESSAGE COMMUNICATIONS
Previous: IRWIN NATURALS 4 HEALTH, 8-K/A, 1999-06-07
Next: SCUDDER NEW EUROPE FUND INC, N-14/A, 1999-06-07




<PAGE>1



PROSPECTUS


                              DBS INDUSTRIES, INC.

                                  COMMON STOCK


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



        Certain  stockholders  of DBS  Industries,  Inc.  ("DBSI"  or "we")  are
offering up to 2,924,906  shares of DBSI Common Stock  ("Common  Stock").  These
stockholders  (who DBSI will  refer to as the  "Selling  Stockholders")  will be
selling  shares of Common  Stock  which  they own or which  they can  acquire by
exercising certain outstanding warrants. For more complete information, refer to
the Prospectus sections entitled "The Offering" and "Selling Stockholders."

        We will not  receive  any  proceeds  from the resale of shares of Common
Stock by the Selling  Stockholders.  Expenses of this  offering  will be paid by
DBSI.

        DBSI's Common Stock is traded in the over-the-counter  market and quoted
on the OTC Bulletin  Board under the symbol "DBSS." On May 21, 1999, the average
of the high and low  quotation  for one share of  Common  Stock  was  $2.69,  as
reported on the OTC Bulletin Board. The Warrants are not quoted or traded on any
exchange or quotation system.

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

        An Investment in the Common Stock Involves  Significant Risks. See "Risk
Factors"  Commencing  on  Page  4  for  Certain  Considerations  Relevant  to an
Investment in the Common Stock.

        Neither the Securities and Exchange  Commission nor any State Securities
Commission has approved or disapproved of these securities or determined if this
Prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

        DBSI's business is subject to many risks and an investment in its Common
Stock or Warrants  will also involve  significant  risks.  You should  carefully
consider the various Risk Factors described on pages 4 to 12 before investing in
the Common Stock or Warrants.

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





                         The date of this Prospectus is June 1, 1999.


<PAGE>2



                                       TABLE OF CONTENTS

<TABLE>
<S>                                                                                         <C>

PROSPECTUS SUMMARY...........................................................................3

RISK FACTORS.................................................................................4

THE OFFERING................................................................................12

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....................................................................................21

PROPERTY....................................................................................29

MANAGEMENT..................................................................................30

EXECUTIVE COMPENSATION......................................................................33

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT.......................................................................39

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

PLAN OF DISTRIBUTION........................................................................41

SELLING STOCKHOLDERS........................................................................42

DESCRIPTION OF CAPITAL STOCK................................................................43

CERTIFICATE OF INCORPORATION................................................................44

LEGAL PROCEEDINGS...........................................................................44

LEGAL MATTERS...............................................................................44

EXPERTS.....................................................................................44

AVAILABLE INFORMATION.......................................................................45

FINANCIAL STATEMENTS AND SCHEDULES.................................................F-1 to F-27
</TABLE>



<PAGE>3



                               PROSPECTUS SUMMARY


        This  summary  highlights   information   contained  elsewhere  in  this
Prospectus.  This  summary  is not  complete  and  does not  contain  all of the
information that you should consider before investing in the Common Stock of DBS
Industries,  Inc.  ("DBSI").  You should  carefully read the entire  Prospectus,
including the documents and information  incorporated by reference into it. This
Prospectus  contains  forward-looking  statements  that are subject to risks and
uncertainties,   including  those  risk  factors  discussed  elsewhere  in  this
Prospectus,  and in  DBSI's  Annual  Report  on Form  10-KSB  as filed  with the
Commission.

Our Business

        DBSI proposes to design,  construct,  launch and operate a system of six
(6) satellites positioned in a low earth orbit ("Little LEO") which will provide
two-way,  low-cost data messaging services  worldwide (the "E-SAT System").  The
E-SAT System, when operational,  would be capable of collecting and transmitting
data at regular intervals from fixed devices such as meters (i.e.,  electric/gas
meters,  vending  machines,  stream  or  river  flow  gauges,  etc.)  at a  cost
substantially less than manually retrieving the information.

        DBSI is currently pursuing its business through its twenty percent (20%)
interest in E-SAT, Inc. ("E-SAT"). On March 31, 1998, the Federal Communications
Commission  ("FCC")  approved  E-SAT's  application  for a Little Leo  satellite
license.  This license authorizes E-SAT to launch and operate six (6) Little LEO
satellites  providing  messaging services in the U.S. utilizing  specified radio
frequency bands.

        Pursuant to DBSI's business objectives, DBSI has entered into a contract
with two  European  companies  to build the  satellites  and to launch them into
orbit.  DBSI is also actively  negotiating  with another company to serve as the
prime contractor to design and supervise the building of the satellites.

        Because  DBSI  intends to develop and operate  the E-SAT  System,  it is
essential to DBSI's overall  business  objectives to obtain control of E-SAT and
the FCC license which E-SAT holds.  DBSI is currently  negotiating with EchoStar
Communications  Corporation  ("EchoStar")  for  the  transfer  of a  controlling
interest in E-SAT.  However,  as of the date of this Prospectus for the transfer
of controlling, EchoStar has not yet transferred control of E-SAT to DBSI.

        DBSI is a Delaware  corporation with its business offices located at 100
Shoreline Highway, Suite 190A, Mill Valley,  California 94941, and its telephone
number is (415) 380-8055.  DBSI has two (2)  wholly-owned  subsidiaries,  Global
Energy Metering Service, Inc. ("GEMS") and Newstar Limited ("Newstar").

Summary Of Risk Factors

        An investment  in DBSI's  Common Stock  involves a number of risks which
should be carefully considered and evaluated. These risks would include:

        (i)    DBSI's minority interest in E-SAT;

       (ii)  The fact that DBSI is a  development  stage company and has not had
operating revenues;


<PAGE>4



      (iii)    The  technological   challenges  involved  in  developing  a  new
               communication system using Little LEO satellites; and

       (iv)    The need to raise a significant  amount of capital  (estimated at
               over $100 million) to design, build and launch the E-SAT System.

        For a more complete discussion of risk factors relevant to an investment
in DBSI's Common Stock and Warrants, see the "Risk Factors" section.

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. The Selling Stockholders acquired
their shares or Warrants from DBSI in private  placements or as compensation for
services rendered to DBSI. DBSI will receive no proceeds from the sale of Common
Stock by the Selling Stockholders.

Summary Consolidated Financial Data

        The summarized  consolidated  financial  data presented  below should be
read in  conjunction  with the more  detailed  financial  statements of DBSI 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>
<S>                  <C>              <C>            <C>             <C>             <C>


                     For the three   For the year    For the year    For the year    April 25, 1990
                      months ended      ended           ended            ended       (Inception) to
                     March 31, 1999  December 31,    December 31,     December 31,   March 31, 1999
                      (Unaudited)        1998            1997             1996         (Unaudited)
                     -------------   -------------   -------------  ---------------  ---------------
Revenue               $        --    $         --    $         --    $      11,420   $      161,420
Loss from operations   (1,118,643)     (2,995,848)     (1,682,277)      (3,323,765)     (12,713,210)
Net Income (Loss)      (1,106,274)     (3,293,493)      3,068,917       (3,752,583)      (8,238,896)
Income (Loss) per
 Share                      (0.11)          (0.47)            .49             (.65)               -
Working Capital
 (Deficit)              8,727,069         233,078        (411,185)      (6,130,815)               -
Total Assets           12,576,992       3,512,511       1,785,543        4,629,177                -
Stockholders' Equity
(Deficit)             $11,939,696    $  2,382,740    $    872,039    $  (2,273,169)               -
</TABLE>

<PAGE>5

                                  RISK FACTORS

        An  investment  in  DBSI's  Common  Stock  involves  a  number  of  very
significant  risks.  You  should  carefully  consider  the  following  risks and
uncertainties  in evaluating DBSI and its proposed  business  before  purchasing
shares.


Minority Ownership in E-SAT, Inc.

        E-SAT has been granted an FCC license to  construct,  launch and operate
six Little LEO satellites to provide two-way,  low-cost data messaging  services
in the U.S.  DBSI holds only 20% of the issued and  outstanding  shares of E-SAT
common stock with EchoStar  holding the remaining 80%.  Although DBSI holds only
20% of the issued  shares in E-SAT,  in  anticipation  of  obtaining  control of
E-SAT,  DBSI  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 collecting and
transmitting  data.  DBSI  and  EchoStar  have  held  and are  currently  having
negotiations  regarding  the  transfer  of control  of E-SAT  (holder of the FCC
license)  to  DBSI.  As of the  date of this  Prospectus,  EchoStar  has not yet
transferred  control of E-SAT to DBSI and there is no  assurance  that DBSI will
obtain control of E-SAT. Unless and until DBSI obtains control of E-SAT on terms
deemed  acceptable  to DBSI,  DBSI's  investments  in the E-SAT  System  will be
subject to its minority  interest in E-SAT and the control  disadvantages  which
such a minority position represents, including the possible inability of DBSI to
proceed  with  its  current  plans  to  develop  and  launch  the E- SAT  System
satellites.

Development Stage Company

        DBSI is a  development  stage  company  which is involved in  technology
development  of the E- SAT System.  As such,  DBSI has not yet started  offering
commercial services and, as a result, is not generating any revenues.

        DBSI's ability to provide commercial service and to eventually  generate
operating  revenue  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.;  (iii)  construct the
necessary ground  infrastructure inside and outside the U.S.; and (iv) obtain or
control n necessary  regulatory  licenses  and  authorizations  in the U.S.  and
worldwide.  Given DBSI's limited operating  history and lack of revenues,  there
can be no assurance  that it will be able to construct  and  establish the E-SAT
System, and, if established, to develop a sufficiently large customer base to be
profitable.

Lack of Revenues and Increasing Costs

        DBSI and its  subsidiaries  have earned no  substantial  revenues  since
their   formation.   Furthermore,   DBSI  expects  its  operating   expenses  to
significantly   increase  as  the  E-SAT  System  reaches   critical  stages  of
development.

        DBSI recorded operating losses of approximately  $2,996,000 for 1998 and
approximately  $1,119,000  for the first quarter of 1999 and does not anticipate
any revenues  during the remainder of 1999. It expects to incur  substantial and
increasing operating losses and negative net cash flow until the E-SAT System is
developed, deployed and operating in a profitable manner.

Development Contract Commitments

        In order to comply with development  milestones  required by E-SAT's FCC
license,  DBSI has  entered  into  various  development  contracts  including  a
satellite  construction  contract and a satellite launch contract.  DBSI is also
negotiating with another company to become the prime contractor for



<PAGE>6



development of the E-SAT System.  Entering into these and other  development and
service  contracts is critical to the overall  development  of the E-SAT System.
The satellite  construction  and launch contracts  require progress  payments of
approximately  $24 million  over the next 12 months.  Failure to maintain  these
contracts would adversely affect the construction of the E-SAT System.

        In  addition,  if DBSI were unable to obtain a  controlling  interest in
E-SAT's FCC license, or if other technological or financial difficulties were to
arise, DBSI might be unable to proceed with its current  satellite  construction
and launch agreements.  Any cancellation or termination of these contracts could
result in substantial costs to DBSI.

Need for Future Capital and its Dilutive Effect

        DBSI currently estimates that it will incur in excess of $100 million in
capital expenditures relating to the development and operating costs in building
and  deploying  the E-SAT  System.  Given the  risks in an  undertaking  of this
nature,  there can be no assurance that actual cash requirements will not exceed
DBSI's estimates. In particular,  additional capital, over and above that amount
already  anticipated,  will be  required  in the  event  that:  (i) DBSI  incurs
unexpected  costs in completing  the system design or encounters  any unexpected
technical or regulatory  difficulties,  (ii) DBSI incurs  delays and  additional
expenses as the result of a launch or satellite failure, (iii) DBSI is unable to
enter into  marketing  agreements  with third  parties,  or (iv) DBSI incurs any
significant  unanticipated  expenses.  The  occurrence  of any such events could
adversely affect DBSI's ability to meet its business plan.

        DBSI will depend almost  exclusively  on outside  capital to pay for the
E-SAT  System  development,  including  the  sale of  additional  stock  or debt
securities.  There can be no assurance that capital will be available to DBSI to
meet  development  costs  or on  terms  acceptable  to  DBSI.  The  issuance  of
additional equity  securities by DBSI would result in a significant  dilution in
the equity interests of the current  stockholders.  Selling debt securities will
increase DBSI's liabilities and future cash commitments.

        If DBSI is unable to obtain  financing  in the  amounts and at the terms
necessary, DBSI's business and future success will be adversely affected.

Technological Risks

        The design and  construction  of the E-SAT  System are  exposed to risks
associated  with a space- based  communications  system.  Although DBSI believes
that the E-SAT  System is based on sound  technology,  its design  will  contain
certain technology that has not been used in a commercial application.  Although
DBSI  will  engage   contractors  who  are  experienced  in  the  satellite  and
communications industry, it has no experience in developing,  constructing,  and
operating a data communications system.  Furthermore,  an agreement with a prime
contractor  for building the E-SAT System has not yet been reached.  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 anticipated.

        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 DBSI.  Such  technological  advances could also lower
the costs of other products or services that may compete with

<PAGE>7



the  E-SAT  System,  resulting  in  pricing  pressures  on DBSI's  products  and
services, which could adversely affect its results of operations.

Unscheduled Delays

        Delays and related  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 DBSI;  (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 DBSI to enter into  agreements  with space  craft  manufacturers  and
other technology  providers and with marketing  providers at the times or on the
terms  expected;   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 DBSI's
competitive  position,  could result in cancellation of E-SAT's FCC license, and
could have a material  adverse effect on its 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.
Furthermore, each launch is expected to carry three satellites. Consequently, an
unsuccessful  launch could adversely affect one-half of DBSI's planned satellite
constellation.  DBSI will seek to obtain insurance to cover its exposure to loss
in this area.

        DBSI has entered  into a launch  services  agreement  providing  for two
payload  launches  from a launch  site in  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 launches
will take place as planned 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  System's
Little LEO  satellites,  including  the quality of  construction,  the  expected
gradual  environmental  degradation of solar panels, the amount of fuel on board
and the durability of component  parts.  Random failure of satellite  components
could  result in damage to or loss of a  satellite.  In rare  cases,  satellites
could also be damaged or  destroyed  by  electrostatic  storms,  high  levels of
radiation or  collisions  with other  objects in space.  Any  premature  loss of
satellite  performance or capacity  could have a material  adverse effect on the
efficiency of the overall system and the operation of the E-SAT System.

Limited Insurance

        DBSI  expects  to  obtain  launch  insurance  for each of its  satellite
launches. This insurance would, in the event of a launch failure,  provide funds
for replacement launch services.  In addition,  DBSI expects to obtain satellite
replacement  insurance,  which would  provide  funds for  rebuilding  satellites
damaged  in  construction,  shipment  or  launch.  Lastly,  DBSI is  considering
obtaining insurance to cover loss or



<PAGE>8



damage to a satellite while in orbit.  However, this insurance is available on a
very  limited  basis and it is very  expensive.  Consequently,  DBSI may find it
uneconomical to cover this type of loss exposure. No assurance can be given that
in the event of a launch or construction failure, the insurance proceeds will be
sufficient  to cover  the  costs of the  launch  and  satellite.  In the event a
covered  loss  occurs  prior to the next event that would be subject to any such
policy,  DBSI  will  need  to  satisfy  the  insurance   underwriters  that  the
technological  or other  problems  associated  with the  covered  loss have been
addressed.  The launch and  replacement  insurance  marketplace  is volatile and
there can be no assurance that launch or replacement insurance, or both, will be
available to DBSI,  or if  available,  will be available on terms  acceptable to
DBSI. DBSI will continue to evaluate the insurance  marketplace to determine the
level of risk it is willing and able to absorb  internally  versus the amount of
risk to be transferred to third parties.

Regulatory Risks

        United States License.  The E-SAT System is subject to U.S.  regulation.
Pursuant  to its  license  from the FCC,  E-SAT is  authorized  to provide  data
messaging services in the U.S. Operation of the E-SAT System and the FCC license
it operates  under may be  significantly  affected by regulatory  changes in the
U.S.  resulting  from  judicial  decisions  and/or  adoption of treaties,  laws,
regulations or policies,  or by changes in the  interpretation or application of
existing treaties, laws, regulations or policies.

        In order to maintain the validity of its FCC license,  E-SAT must comply
at all times with the terms of such FCC license,  unless  specifically waived or
modified  by  the  FCC.  These  terms  include,   among  other  things,   system
construction  milestones.  In order to comply with the milestone requirements of
the FCC license, E-SAT must commence construction of the first two satellites by
March 1999 and the remaining  four  satellites by March 2001. On March 31, 1999,
DBSI, on E-SAT's  behalf,  entered into an agreement with a European space craft
manufacturer for the construction of the E-SAT satellites. DBSI notified the FCC
on  April  8,  1999  that it had met the  first  milestone  of  E-SAT's  license
(commencement  of satellite  construction by March,  1999).  The FCC has neither
confirmed nor denied  DBSI's  assertion.  If the FCC or any  competing  licensee
challenged DBSI's assertion, E-SAT's FCC license could be jeopardized.  Further,
although E-SAT intends to meet future  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 or DBSI. In the event that E-SAT cannot meet these milestone
requirements, and the FCC does not waive or modify such requirements, E-SAT will
lose its FCC  license.  Such a loss  would  have an  immediate  and  significant
adverse effect on DBSI's financial position and results of operations. The terms
of the FCC license also require that  construction,  launch and operation of the
E-SAT System be accomplished in accordance with the technical specifications set
forth in E-SAT's FCC  application,  as amended,  and  consistent  with the FCC's
rules, unless specifically waived. During the process of constructing the E- SAT
System,  there may be certain  modifications  to the design set forth in E-SAT's
FCC  application  that may  necessitate  regulatory  approval.  There  can be no
assurance that such modifications will be approved by the FCC.

        The FCC license is  effective  for ten (10) years from the date on which
E-SAT certifies to the FCC that its initial  satellites  have been  successfully
placed  into orbit and that the  operations  of such  satellites  conform to the
terms and  conditions  of the FCC  license.  While DBSI 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.


<PAGE>9



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

        Foreign  Authorization.  In addition to the FCC license for operation of
the E-SAT System in the U.S.,  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  DBSI   proposes  to  offer  its   services,   or  that  such
authorizations  will be obtained in a timely manner or in the form  necessary to
implement  DBSI's  proposed  operations.  In the event DBSI is not successful in
obtaining a foreign license in a particular  country, it will be unable to offer
E-SAT System services in such country. Depending on the number of proposed RTU's
to be  operating  in a  country,  the  unavailability  to offer  data  messaging
services to such country may materially adversely affect DBSI'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 filings  although the ITU
encourages  applicants  to  cooperate  to enable as many  satellite  systems  as
possible  to be  implemented.  While  there can be no  assurance  that the E-SAT
System will successfully  complete the international  coordination process, most
countries  seek  to  accommodate   satellite  systems  of  other  countries  and
historically,  virtually all  coordination  requests are ultimately  successful.
However,  any delays in obtaining  international  satellite  coordination  would
result in delays in offering messaging services outside the U.S.

Utility Industry Acceptance

        DBSI's  success is largely  dependent,  at least  initially,  on whether
utility  companies  will  contract  for  services  utilizing  the E-SAT  System.
Although DBSI has other  proposed uses of the data messaging  services,  utility
companies,  such as gas,  electrical  and water  utility  companies  remain  the
primary focus of DBSI's  marketing and  development  efforts.  Although DBSI has
demonstrated  the  ability of Little  LEO  satellites  to read data from  meters
(RTUs) in  proof-of-concept  trials with utility companies,  no assurance can be
given that DBSI will be successful in completing the  development and commercial
implementation  of automatic meter reading ("AMR") using the E-SAT System.  DBSI
must  complete a number of  technical  developments  and  continue to expand and
upgrade  its  capabilities  prior to  implementing  its AMR  services  on a full
commercial basis.  Utility companies  typically go through numerous steps before
making final decisions which can take up to several years to complete.

        Further,  automatic  meter reading  utilizing  satellite  data messaging
services is a relatively new and 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 the E-SAT  System  is but one  possible
solution for hard-to-  access meter sites.  No assurances can be given that DBSI
will be  successful  in  achieving  the  adoption of the E-SAT System or to what
extent utilities will employ it. In the event that utility companies do not



<PAGE>10



adopt this  technology,  or do so less  rapidly  than  expected,  DBSI's  future
results, including its ability to achieve profitability,  will be materially and
adversely affected.

        The  development  of low-cost  RTU's 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  operated at a low cost in order to make  E-SAT's  data  messaging  services
attractive  to  commercial  users.  It is  expected  that the cost of RTUs  will
decline as the volume of units  produced  increases.  DBSI  believes that 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 and with the  capabilities  that will attract a large enough
commercial subscriber base for DBSI to achieve profitability.

Reliance on United States and International Distributors to Market Services

        DBSI intends to rely in part on third parties with existing distribution
channels  in  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.  DBSI has
committed   significant   time  and  resources  to  developing  these  potential
relationships and believes additional  corporate  opportunities may develop from
such business alliances.  The ability and willingness of third parties to market
DBSI'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 profit on marketing the service, the cost
of the RTU, and the competitive environment. There can be no assurance that DBSI
will be successful in identifying distributors or value added resellers ("VARs")
for all of its  target  markets,  or that  such  distributors  and VARs that are
willing to market the services will be successful in their sales efforts.

        DBSI 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 DBSI will be successful in identifying  international  distributors
in each  country  in which it  intends  to  operate,  or that the  international
distributors will be successful in obtaining regulatory  authorizations to offer
E-SAT  System's  services.  Failure to do so may preclude DBSI from operating in
those markets.

Reliance on Vendors and Consultants

        DBSI has relied on and will continue to rely on vendors and  consultants
that  are not  employees  of DBSI 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.  DBSI has no long-term  contractual
relationship  with these  vendors  and  consultants.  While DBSI  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 deemed acceptable to DBSI.


<PAGE>11


        In addition, DBSI relies and will continue to rely on outside parties to
manufacture   parts  and   equipment  for  the  E-SAT  System  such  as  meters,
transmitters,  antennas,  and other Little LEO  satellite  related  devices.  No
assurances  can be given that these  manufacturers  will be able to meet  DBSI's
needs in a  satisfactory  and timely  manner or that DBSI 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 DBSI'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 DBSI's deployment of
the E-SAT  System.  Any such  delay or  increased  costs  could  have a material
adverse effect on DBSI's business.

Development of Business and Management Growth; Key Personnel

        DBSI expects to experience significant and rapid growth in the scope and
complexity  of its  business as it proceeds  with the  development  of the E-SAT
System. In the future, DBSI will need to add staff to manage operations, control
the operations of the proposed  satellites,  handle sales and marketing  efforts
and perform  finance and accounting  functions.  See "Risk Factors - Reliance on
Vendors  and  Consultants."  DBSI  will be  required  to hire a broad  range  of
additional  personnel  before it begins  commercial  operations.  This growth is
likely to place a strain on DBSI'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.

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

Competition

        DBSI 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 DBSI's
present and future competitors using Little LEO satellites have begun to address
collecting and transmitting data from the fixed devices for the utility industry
and vending  machine  industry and have  substantially  greater:  (i) financial,
marketing,  technical and manufacturing  resources,  (ii) name recognition,  and
(iii) experience than DBSI. Such competitors may be able to respond more quickly
to new or emerging  advancements in the industry and to devote greater resources
to the  development,  promotion and sale of their  products and services.  While
DBSI believes that its technology is  competitive  and that the E-SAT System has
been  designed to provide a data  transmission  service at a cost lower than its
competitors,  no assurances can be given that such  competitors,  in the future,
will not succeed in developing  better or more cost effective data  transmission
systems.

        In  addition,  current  and  potential  competitors  may make  strategic
acquisitions or establish  cooperative  relationships  among  themselves or with
third parties that could increase their ability to reach commercial customers or

<PAGE>12


subscribers  of data messaging  services.  Further,  terrestrial-based  wireless
communication  systems  are  providing  data  messaging  services to the utility
industry.  Such existing and future  competition  could affect DBSI's ability to
form and maintain  agreements  with utility  companies and other  customers.  No
assurances can be given that DBSI will be able to compete  successfully  against
current and future  competitors,  and any failure to do so would have a material
adverse effect on DBSI's business.

Penny Stock Regulations

        The  Securities  and  Exchange   Commission   (the  "SEC")  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.  DBSI'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 a 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 of the purchaser 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 DBSI's  securities and affect the
ability of existing stockholders to sell their shares in the secondary market.

Certain Anti-Takeover Provisions

        DBSI's Certificate of Incorporation contains a fair price provision that
requires a certain threshold  approval by DBSI's board of directors in the event
of a merger, sale of assets or other type of business combination.  In addition,
DBSI'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 DBSI. See "Certificate of Incorporation."

No Dividends

        DBSI 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.


                                  THE OFFERING

        The Selling  Stockholders are offering for resale up to 2,329,906 shares
of Common Stock and up to 595,000  shares of Common Stock  assuming the exercise
of outstanding Warrants and options.

        The  shares  of  Common  Stock,  Warrants  and  options  were  issued in
connection with the following transactions:

        (1)    The issuance of 50,000 Units to an  accredited  investor at $2.50
               per Unit.  Each Unit consisted of one share of Common Stock and a
               Warrant to purchase one share of Common Stock at $3.50 per share.
               The unit  holder has  exercised  the  Warrants so that a total of
               100,000 shares of Common Stock are included in this offering.
<PAGE>13


        (2)    The  issuance  of a total of  500,000  Units  to four  accredited
               investors at $3.00 per Unit.  Each Unit  consists of one share of
               Common Stock and a Warrant to purchase one share of Common Stock
               at $4.00 per share.  A total of 1,000,000 shares of Common Stock
               are included in this Offering.

        (3)    The issuance of 75,000 Warrants issued as selling compensation to
               one accredited  investor.  Each Warrant provides for the purchase
               of one  share of  Common  Stock at $3.75  per  share.  A total of
               75,000 shares of Common Stock are included in this Offering.

        (4)    The issuance of 63,239 shares of Common Stock in settlement of a
               legal dispute.

        (5)    The issuance of 1,333,334 shares of Common Stock to one purchaser
               at $3.00  per  share.  All of the  shares  of  Common  Stock  are
               included in the Offering.

        (6)    The issuance of 333,333 shares of Common Stock to one purchaser
               at $3.00 per share. All of the shares of Common Stock are
               included in this Offering.

        (7)    Options to purchase  20,000 shares of Common Stock at $4.6875 per
               share.  All of the shares  underlying the options are included in
               this Offering.

        The shares of Common  Stock  offered for resale and the shares of Common
Stock to be issued upon the exercise of the Warrants or options may be sold in a
secondary offering by the holders thereof pursuant to this Prospectus.

        Pursuant to the terms of those private placements, DBSI is contractually
required to register the shares of Common  Stock issued in the legal  settlement
and the Common  Stock which are part of the Units and the shares of Common Stock
to be issued upon the exercise of the Warrants or options.


                                 USE OF PROCEEDS

        DBSI will not  receive  any  proceeds  from the  resale of the shares of
Common  Stock by the Selling  Stockholders.  DBSI is  registering  the shares of
Common  Stock,  and shares of Common Stock upon the exercise of the Warrants for
resale pursuant to contractual terms incurred in the private placements.


<PAGE>14



                                  PRICE RANGE OF COMMON STOCK

        The  following  table sets forth the high and low bids for DBSI's Common
Stock  during  each  quarter  for the past two  fiscal  year  ends and until the
quarter  ended  March 31,  1999,  as quoted on the OTC  Bulletin  Board.  DBSI's
trading  symbol is "DBSS."  Subject to meeting  The Nasdaq  Stock  Market,  Inc.
requirements,  DBSI intends to apply to list the Common  Stock  included in this
registration on The Nasdaq SmallCap Market.


                                                         Common Stock
                                                         ------------


Quarter Ended                                           High          Low
- ---------------------                                  -------       ------
March 31, 1999                                           4.97         4.06

December 31, 1998                                        4.25         4.00
September 30, 1998                                       4.63         1.88
June 30, 1998                                            2.88         1.50
March 31, 1998                                           2.32          .50

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

        These quotations  reflect  inter-dealer  prices,  without retail markup,
mark-down or commission, and may not represent actual transactions.

        As of March  31,  1999,  DBSI had  12,508,760  shares  of  Common  Stock
outstanding and approximately  443 stockholders of record.  This number does not
include stockholders who hold DBSI securities in street name.


                                 DIVIDEND POLICY

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


        This discussion,  other than the historical financial  information,  may
consist of  forward-looking  statements  that involve  risks and  uncertainties,
including quarterly and yearly fluctuations in results,  the timely availability
of new communication  products, the impact of competitive products and services,
and the other risks  described  in DBSI's SEC  filings,  including  this report.
These forward-looking statements speak only as of the date hereof and should not
be given  undue  reliance.  Actual  results  may vary  significantly  from those
projected.

        DBSI   undertakes  no  obligation  to  publicly  update  or  revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events, or otherwise.

General

        DBSI  has  historically  funded  the  operating  and  development  costs
associated  with the E-SAT system in excess of its pro rata amount  evidenced by
its 20% share  ownership of E-SAT.  This financing  excess has been treated as a
receivable from EchoStar.  Since the approval of E-SAT's  application for an FCC
license in March 1998,  development costs associated with the E-SAT license have
increased significantly.

Plan of Operation

        An essential  element of DBSI's  business plan is the  negotiation  with
EchoStar to obtain a  controlling  interest  in E-SAT  and/or the FCC license to
operate the Little LEO satellite  system.  Although DBSI will continue its plans
to develop the E-SAT System,  such plans are contingent on the  assumption  that
current  negotiations  with  EchoStar  will result in DBSI gaining a controlling
interest in E- SAT and/or the FCC license.

        Throughout  1999,  DBSI plans to advance  the  development  of the E-SAT
license by  negotiating  vendor  agreements  with the  objectives  of  beginning
construction  of the LEO  satellites,  securing a launch service  provider,  and
developing  the  ground  support  network.  The plan  includes  a  Research  and
Development program to produce a low cost ASIC chip CDMA-DSSS RTU. DBSI plans to
satisfy all milestone  conditions  provided within the Little Leo license issued
by the FCC.

        DBSI plans to attract partners to the E-SAT project who would be engaged
in technical and marketing  aspects to effectuate the business  plan.  Technical
and  marketing  personnel  resources  may be increased  and will depend on those
resources provided by E-SAT partners.

        DBSI will seek to satisfy its 1999 cash  requirements  by  supplementing
its present cash base with the potential  future  exercise of previously  issued
warrants and other outside  sources of capital  including the sale of additional
stock or debt  securities.  In  addition,  DBSI will seek to attract  new equity
partners in the E-SAT project.


<PAGE>16



Results of Operations

Three Months Ended March 31, 1999 Compared to March 31, 1998

Revenues

        DBSI remains in the development  stage and did not generate any revenues
in either the quarter ended March 31, 1999 or March 31, 1998.

Cost and Operating Expenses

        Cost and operating  expenses for the quarter ended March 31, 1999,  were
$1,118,643 as compared to $404,464 for the quarter ended March 31, 1998. General
and  administrative  expenses  increased by  approximately  $592,560 to $898,042
during the  quarter  ended March 31,  1999,  compared to $305,482 in the quarter
ended March 31, 1998. This  significant  increase in general and  administrative
expenses was due primarily to  approximately  $260,000 in  compensation  expense
relating to stock  options  granted for  services  provided by  consultants  and
non-employee directors, and the expansion of DBSI's business interests in Europe
and the U.S.

        Research and development  expenditures increased  approximately $121,619
to $220,601 during the quarter ended March 31, 1999,  compared to $98,982 in the
quarter  ended  March 31,  1998.  This  significant  increase  in  research  and
development  was due  primarily  to the issuance of E-SAT's FCC license in April
1998 and related  increases  in  engineering  and design costs  associated  with
meeting  the  terms of the FCC  license  and the  development  of the  satellite
system.  In addition,  $94,000 in compensation  expense was incurred relating to
options granted for services provided by a consultant for the E-SAT project.

Other Income (Expense)

        DBSI  experienced a non-operating  gain of $12,369 for the quarter ended
March 31,  1999,  compared to a loss of $1,678 for the  quarter  ended March 31,
1998. During 1999, interest income was recognized on cash received in connection
with the exercise of  approximately  2.5 million warrants to purchase the Common
Stock of DBSI at an exercise price of $3.00 per share.

Net Loss

        DBSI's net loss for the quarter  ended March 31,  1999,  was  $1,106,274
compared to a net loss of $406,142 for the quarter ended March 31, 1998.

Year Ended December 31, 1998 Compared to December 31, 1997

Revenues

        DBSI remains in the development  stage and did not generate any revenues
in either of the last two fiscal  years ended  December 31, 1998 or December 31,
1997.

<PAGE>17



Cost and Operating Expenses

        Cost and operating  expenses for the year ended December 31, 1998,  were
$2,995,848  as compared to  $1,682,277  for the year ended  December  31,  1997.
General and  administrative  expenses  increased  by  approximately  $726,500 to
$2,198,701 during the year ended December 31, 1998, compared to $1,472,162 spent
in the  year  ended  December  31,  1997.  This  50%  increase  in  general  and
administrative expenses was due primarily to approximately $350,000 in stock and
cash as  settlement  of a lawsuit  against an officer  of DBSI,  a  compensation
expense of $159,000  relating to options for services  provided by  consultants,
and the expansion of DBSI's business interests in Europe and the U.S.

        Research and development  expenses increased  approximately  $587,000 to
$797,147 during the year ended December 31, 1998,  compared to $210,115 spent in
the year ended  December 31,  1997.  This  significant  increase in research and
development was due primarily to the issuance of the E-SAT license in April 1998
and related  increases in engineering  and design costs not  capitalized by DBSI
and associated  with meeting the terms of the FCC license and the development of
the E-SAT System.

Other Income (Expense)

        DBSI  experienced  a  non-operating  loss of $296,045 for the year ended
December 31, 1998,  compared to a non-operating  gain of $4,831,994 for the year
ended  December 31, 1997.  During 1998,  interest  income was recognized on cash
received in  connection  with the sale of  approximately  2.8  million  units of
DBSI's stock and warrants 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.  Interest  income was more than offset by losses in 1998 of $328,466 from
the sale of  investment  in Seimac and its  equity  interest  in the  results of
operations of E-SAT.  DBSI sold its interest in Seimac during 1998. During 1997,
DBSI  incurred  interest  expense of $308,094  relating  to certain  outstanding
debentures owed to EchoStar.  During 1997,  these  debentures were exchanged for
EchoStar Common Stock that EchoStar held as collateral  against such debentures.
DBSI  experienced a loss of  approximately $1 million relating to this exchange.
DBSI also incurred a loss of $80,975  attributed  to its equity  interest in the
results of operations of E-SAT and Seimac. These  expenses/losses were more than
offset  by a gain  of  approximately  $6.2  million  on the  sale  of  equitable
securities.

Net Loss and Income

        DBSI's net loss for the year ended  December  31, 1998,  was  $3,293,493
compared to a net income of  $3,068,917  for the year ended  December  31, 1997.
During 1997,  DBSI's net income was due  primarily to a one-time gain on sale of
equity  securities  of  approximately  $6.2  million  offset  by  operating  and
non-operating expenses.

Liquidity and Capital Resources

        DBSI has been in the  development  stage since its inception and has not
generated  any   significant   revenues.   DBSI's  monthly   expenses   averaged
approximately $350,000 per month during the first quarter of 1999 which included
approximately  $250,000 per month for operating,  legal and consulting expenses,
and $100,000 per month for E-SAT research & development.  Expenses will continue
to increase  during 1999 with the demands of developing  the  satellites for the
E-SAT  System (and  contractual  obligations  related to such  development)  and
business  applications  of the E-SAT  System,  and  additional  capital  will be

<PAGE>18

necessary  to expand  operations  or  continue  current  operations.  During the
quarter ended March 31, 1999,  DBSI raised $1.5 million in gross proceeds from a
private  placement  of its Common  Stock and $7.5  million  from the exercise of
outstanding  warrants.  DBSI made  approximately  $1.1  million in  payments  to
several contractors during the first quarter of 1999.  Subsequent to the quarter
ended March 31, 1999, DBSI made additional contractual payments of $7.8 million.

        Traditionally, DBSI has relied on equity and debt financings to fund its
operations.  This financing was supplemented from the sale of DBSI's interest in
entities that held direct broadcast satellite  licenses.  DBSI no longer has any
interest in direct  broadcast  satellite  licensees.  DBSI will need substantial
additional  capital,  an  estimated  $111  million  over the next 24 months,  to
construct and launch the satellites  comprising the E-SAT System.  Further,  the
construction  of the first two of the six  planned  satellites  was  required to
commence by March 1999 pursuant to the terms of the FCC license granted to E-SAT
and will require milestone payments of an additional $24.5 million over the next
12 months, through April of 2000.

        DBSI had cash and cash  equivalents  of $9,306,274  and $1,291,711 as of
March 31, 1999 and at December 31, 1998, respectively.  DBSI had working capital
of $8,727,069 as of March 31, 1999 compared to working capital of $233,078 as of
December  31,  1998.  Until DBSI is able to develop,  construct  and operate its
E-SAT  System and derive  revenues  therefrom,  DBSI will  continue  to use cash
obtained from outside  sources for its operations  and  development of the E-SAT
System.

        Net cash used in operating  activities  was  $1,229,075  for the quarter
ended March 31,  1999,  as  compared to $50,007 for the quarter  ended March 31,
1998. Net cash used in operating  activities  increased  during 1999 as compared
with the same quarter last year was a result of increased cash  expenditures  as
DBSI  expanded  its  development  activity  relating  to the E-SAT  System.  The
increased level of development costs is expected to continue through 1999.

        Net cash used in operating  activities was $2,161,111 for the year ended
December 31, 1998,  as compared to  $2,972,153  for the year ended  December 31,
1997.  Net cash used in operating  activities  during 1998 as compared  with the
prior  year was a result of the 1998  loss of  $3,293,493  as offset by  certain
non-cash charges, a loss on sale of investment in Seimac and the equity in E-SAT
losses.  Cash  expenditures  accelerated  in the fourth  quarter of 1998 as DBSI
increased its level of  development  activity  relating to the E-SAT System.  An
increased level of development costs is expected to continue into 1999. Net cash
used in operating  activities  was  $2,972,153  for the year ended  December 31,
1997,  which  reflects  an  increase  compared  to 1996,  due to the  payment of
accounts payable which accrued during 1996 and were paid in 1997.

        Net cash used in investing  activities  for the quarter  ended March 31,
1999, was $1,126,342. This net cash used represents a loan to a director secured
by DBSI's stock for $60,000 and  approximately  $1 million in progress  payments
relating to satellite  construction costs. Net cash used in investing activities
was $204,848 in 1998 and was comprised of  investments  in and advances to E-SAT
or EchoStar.

        Net cash used in investing  activities  for the year ended  December 31,
1998, was $1,484,958.  This net cash used represents the difference  between the
proceeds  from the  divestiture  of Seimac of $199,940  less DBSI's  advances to
E-SAT of $407,292 and  approximately  $1.2 million in progress payments relating
to satellite  construction costs. Net cash provided by investing  activities was
$4,183,565  in 1997 as DBSI received  proceeds of $3,573,677 in connection  with
its divestiture of its interest in Continental Satellite Corporation.


<PAGE>19



        Net cash  provided by financing  activities  for the quarter ended March
31, 1999, was  $10,369,980  compared to no financing  activities for the quarter
ended March 31,  1998.  Net cash  provided by financing  activities  during 1999
related  to the net  proceeds  from the sale of units of  common  stock for $1.5
million,  exercise of warrants for $7.5 million,  and the exercise of options by
directors, officers and employees of DBSI, as well as other non-employee grants.

        Net cash provided by financing  activities  for the year ended  December
31, 1998, was $4,554,726 compared to $1,230,994 used in financing activities for
the year ended  December 31,  1997.  Net cash  provided by financing  activities
during 1998 related to the net proceeds  from the sale of units of common stock.
Net  cash  used in  financing  activities  of  $1,230,994  during  1997  related
primarily to the repayment of debentures in the amount of $1,043,445.

Risks and Uncertainties Affecting Future Operating Results

        A number of factors could cause future results to differ materially from
historic  results.  Among  these  factors  is the fact  that  DBSI is  currently
negotiating with EchoStar  regarding DBSI's obtaining a controlling  interest in
E-SAT,  which  owns  the FCC  license.  EchoStar  owns  80% of  E-SAT.  To date,
negotiations  have not produced  acceptable terms for the transfer of control of
the FCC license.  Other factors, in addition to those identified in this report,
which could affect future results would include DBSI's ability to retain a prime
contractor  for  the  development,  construction  and  deployment  of the E- SAT
System,  DBSI's  ability to raise  significant  additional  capital from outside
sources for the development of the E-SAT System,  the availability of capital on
commercially  acceptable  terms,  the completion of a commercially  viable E-SAT
System,  the dependence and uncertainty of utility companies or other commercial
customers to utilize such data messaging service,  the reliance on third parties
for the  advancement  of the design,  manufacturing  and  marketing of the E-SAT
System,  satisfying  the  milestones  of E-SAT's FCC  license  and  construction
contracts,  the fulfillment of contract obligations by suppliers and other third
parties,  the availability of qualified  personnel and equipment,  delays in the
receipt of or failure to receive  necessary  governmental  approvals,  obtaining
permits and licenses or renewals thereof,  risks and  uncertainties  relating to
general   economic   and   political    conditions,    both   domestically   and
internationally,  changes in the law and regulations governing DBSI's activities
in the Little LEO satellite technology,  results of DBSI's financing efforts and
marketing conditions, and other risk factors related to DBSI's business. Readers
of this report are  cautioned  not to put undue  reliance  on "forward  looking"
statements  which are, by their  nature,  uncertain  as reliable  indicators  of
future performance.

        Successfully  addressing  the  factors  discussed  above is  subject  to
various risks described in this report, as well as other factors which generally
affect the market for stocks of development  stage,  high technology  companies.
These  factors could affect the price of DBSI's stock and could cause such stock
prices to fluctuate significantly over relatively short periods of time.

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 DBSI'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  DBSI's  assessment,   because  DBSI's  and  its  subsidiaries'
information  systems are  primarily  comprised  of recently  purchased  personal

<PAGE>20

computers  and  software,  DBSI does not  believe  that the Year 2000 Issue will
materially affect its operations.

        In addition,  in developing  the E-SAT  System,  DBSI 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 control stations which are Y2K compliant.  DBSI has
entered into contracts with several vendors to develop the E-SAT System, and, an
assessment  has been made as to their Year 2000  compliance.  As part of ongoing
contract  negotiations,  DBSI will request and  determine the vendors' 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 DBSI's business plans.

<PAGE>21



                                    BUSINESS

        This discussion,  other than the historical financial  information,  may
consist of  forward-looking  statements  that involve  risks and  uncertainties,
including quarterly and yearly fluctuations in results,  the timely availability
of new communication  products, the impact of competitive products and services,
and the other  risks  described  in DBSI's SEC  reports.  These  forward-looking
statements  speak  only as of the date  hereof  and  should  not be given  undue
reliance. Actual results may vary significantly from those projected.

        DBSI   undertakes  no  obligation  to  publicly  update  or  revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events, or otherwise.

General

        DBSI was formed August 3, 1989, under the laws of the State of Delaware.
DBSI is involved in designing and developing a data messaging  service utilizing
low earth orbit ("LEO")  satellites.  DBSI  anticipates  developing its business
primarily  through  its  investment  in  E-SAT,  Inc.,  a  Colorado  corporation
("E-SAT") and through DBSI's  subsidiary,  Newstar Limited  ("Newstar") and to a
lesser extent through its second  subsidiary,  Global Energy  Metering  Service,
Inc. ("GEMS").

        DBSI,  through  its  wholly-owned  subsidiary,   Newstar,   proposes  to
construct,  launch and  operate a system  (the  "E-SAT  System")  utilizing  six
non-voice,   non-geostationary  mobile  ("Little  LEO")  satellites  to  provide
two-way,  low-cost data messaging services  worldwide.  In March 1998, E-SAT was
granted a license by the Federal  Communications  Commission  ("FCC") to develop
and  operate  the  E-SAT  System.  (See  "FCC  Regulations".)   DBSI's  proposed
development  of the E-SAT System is intended to utilize the FCC license  granted
to E-SAT.

        With  DBSI's  technology,  these  Little LEO  satellites  are capable of
collecting and transmitting data at regular intervals from fixed devices such as
meters (i.e.,  electric/gas  meters on homes and  buildings,  vending  machines,
stream gauges,  etc.) at a cost substantially less than manually  retrieving the
information.  Meters equipped with DBSI's designed Remote Terminal Units ("RTU")
will allow Little LEO  satellites to retrieve  data from the meters,  store such
data,  and  forward  the  data at  specified  times to an  earth  station  to be
processed, validated and delivered to the customer. DBSI intends to provide data
messaging  services  for  the  energy  industry  including  gas  and  electrical
utilities and water agencies,  as well as for vending machines,  heavy equipment
usage, and environmental monitoring, worldwide.

        Our goal is to provide low-cost data messaging services using Little LEO
satellites to enable  businesses to economically  gather data from fixed devices
located in remote and hard-to-access  locations. With the emergence of automatic
meter  reading  ("AMR") and the  deregulation  of the utility  industry,  one of
DBSI's target  markets is the electric and natural gas  utilities,  particularly
their high-cost-to-read metering segment which historically required such "meter
reading" to be conducted by utility  personnel.  This labor  intensive  activity
presents  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, all
of which can contribute to higher costs for utilities.

        Other target markets include vending  machines,  where numerous machines
could be monitored for stock and coin levels; heavy equipment usage, where heavy
equipment could be monitored  worldwide for in-use time, mileage and maintenance

<PAGE>22

scheduling; and environmental monitoring, where plant waste discharge,  streams,
lakes or air could be continuously monitored for pollutants, volume, etc.
        DBSI  began  business  operations  by  purchasing  interests  in  direct
broadcast satellite  licensees.  in the past, DBSI has had an interest in Direct
Broadcast  Satellite  Corporation  which was  subsequently  acquired by EchoStar
Communications  Corporation  ("EchoStar").  In  addition,  DBSI had an equitable
interest in Continental Satellite  Corporation.  During 1997, DBSI sold its last
indirect  interest  in  a  direct  broadcast   satellite  licensee  and  settled
litigation  involving  DBSI's  equitable  interest in another  direct  broadcast
satellite licensee.

        Prior to its involvement  with E-SAT,  DBSI was developing  hardware and
software   for  data   collection   and   transmission.   DBSI   has   conducted
proof-of-concept   demonstrations   with  utility  companies  to  determine  the
effectiveness  and  viability of Little LEO  satellites  to collect and transmit
data from fixed  devices.  DBSI has also been  evaluating  rocket and  satellite
vendors in  anticipation  of  acquiring  an FCC  license to operate a Little LEO
satellite  system.  As a result of these efforts,  DBSI had  identified  several
potential prime contractors to construct the LEO satellites and a launch service
provider to lift the  satellites  into their  intended  orbit.  (See  "Satellite
Constellation".)

Ownership Interest in E-SAT

        E-SAT was  incorporated  in 1994 by DBSI and EchoStar.  Currently,  DBSI
holds  20% of the  issued  and  outstanding  shares  of E-SAT  common  stock and
EchoStar  holds the remaining 80%. E-SAT was formed for the purpose of acquiring
an FCC license to develop,  construct and operate a Little LEO satellite system.
Since E-SAT's  formation,  DBSI has had  negotiations  with EchoStar to transfer
control of E-SAT to DBSI.  If and when DBSI  obtains a  controlling  interest in
E-SAT or the FCC license, DBSI, through its subsidiary Newstar, will assume full
responsibility for the development,  launching and operation of the E-SAT System
and the marketing of its transmission capacity through joint ventures with other
partners.  In light of the recent  satellite  construction  and launch  services
agreements  entered into by DBSI,  DBSI is actively  negotiating  with  EchoStar
regarding the future development rights of the FCC license and the E-SAT System.
However,   despite  several  months  of  negotiations,   EchoStar  has  not  yet
transferred  control of E-SAT to DBSI.  No assurance can be given that DBSI will
be able to obtain control of E-SAT or enter into a leasing or other  arrangement
with E-SAT on terms  deemed  acceptable  to DBSI.  Further,  any  transfer  of a
controlling interest in E-SAT will be subject to FCC approval.

        In the event  that DBSI  cannot  obtain  control  of E-SAT or  otherwise
acquire the rights to utilize E-SAT's FCC license,  DBSI will continue to have a
minority interest in E-SAT and be subject to the limitations  inherent in such a
position. Furthermore, DBSI's percentage of ownership in E-SAT may be subject to
dilution if DBSI cannot meet  E-SAT's  future  funding  requirements.  The total
capital  requirements for the E-SAT System's proposed data transmission  system,
including the  anticipated six satellites and other start up costs, is estimated
to be  approximately  $111  million.  For the years ended  December 31, 1998 and
1997, DBSI funded E-SAT expenses of $407,292 and $385,671,  respectively.  These
amounts represent greater than 20% of E-SAT's total expenditures for those years
and  includes  advances  made by us on behalf of EchoStar.  No assurance  can be
given  that  DBSI  will  have   sufficient   resources  to  meet  the  financial
requirements of E-SAT to maintain DBSI's current equity interest in E- SAT.


<PAGE>23

        In  addition,  if DBSI does not obtain  control of E-SAT's FCC  license,
DBSI's  business plans set forth in this  Prospectus may have to be curtailed or
suspended.  There is also the possibility that DBSI would be unwilling or unable
to proceed with DBSI's  development  plans as currently  described  below.  This
might  result in DBSI's  inability  to proceed  with  DBSI's  current  satellite
construction and launch agreements.  Any cancellation or significant revision of
these contracts could result in substantial costs to DBSI.

Little LEO Satellite Technology Development

        The  technology of using Little LEO satellites has been in existence for
over 40 years and has been used  extensively in weather  satellite  applications
worldwide.  However,  the  commercial  use of Little  LEO  satellites  is in its
development stage.

        GEMS, a wholly-owned  subsidiary of DBSI, was formed in December 1994 to
develop   commercial  service   applications   utilizing  Little  LEO  satellite
technology.  A previous company,  JPS Systems,  Inc. ("JPS") had been working on
this technology and, in 1995, the business of JPS was consolidated with GEMS and
JPS was  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.  JPS conducted a proof-of-concept  trial
for Pacific Gas & Electric Co. in California, in which data from several natural
gas wellhead  meters was collected and  transmitted  by Little LEO satellites to
the customer.  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 utility  companies  as well as  collection  and
transmission of data from other fixed devices.  This plan is intended to provide
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  were  conducted in
conjunction  with ABB  Power  T&D  Company,  Inc.  ("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. These early trials
utilized  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").

        We also had an agreement with North American CLS, Inc. ("NACLS"),  which
provided access to a limited amount of Little LEO satellite  capacity for trials
of DBSI's AMR applications  utilizing the Argos System. In 1996, GEMS received a
purchase  order for  Little LEO  transmitters  that could be used with the Argos
System as part of its overall development of a satellite transmitter  integrated
with an electronic utility meter from ABB. DBSI's agreement for use of the Argos
System expired on December 31, 1997,  and in March 1998,  NOAA  established  new
criteria which limits future  commercial use of the Argos System and effectively
prohibits us from using the Argos System.  The expiration of the NACLS agreement
and the future  limits on use of the Argos  System  have  caused GEMS and ABB to
suspend the purchase  order.  Although  DBSI and ABB intend to pursue the use of
the LEO satellite 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 DBSI.

<PAGE>24

The E-SAT System

        DBSI is focusing its  technology  development  on the E-SAT System.  The
E-SAT System will consist of the following: six Little LEO satellites; a Mission
Control  Center (to manage data flow);  a  Satellite  Control  Center (to handle
telemetry, tracking and control of the satellites); an Earth Station (serving as
the network  control  center);  a Ground Support  Network (to distribute data to
customers); and numerous RTU's (transmitting data to the satellites).  The E-SAT
System has been designed to provide low cost  messaging  services  worldwide for
use  primarily  by  industrial/commercial   customers.  The  E-  SAT  System  is
specifically suited for the projected service markets and is intended to provide
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,  will  electronically
transmit the relevant data in digital form to E-SAT's satellite which stores the
collected data to be forwarded to the Earth Station.  The Mission Control Center
will provide  overall  operational  control of the  collection  and retrieval of
data, and will interface with the Earth Station and the Satellite Control Center
which will provide overall operational  control of the satellites.  Based on the
current design, E- SAT estimates that these 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.
Similar advantages could be realized with numerous vending machines, residential
propane gas tanks or remote environmental monitoring.

        The E-SAT  System  will be  transmitting  non-voice  data in short  data
transmissions  and will not be  designed  for  transmitting  data that  requires
real-time  or  near  real-time   communications.   As  a  result,  the  System's
infrastructure  is expected to be simpler and less costly than those  Little LEO
systems offering real-time data information services. The E-SAT System will also
incorporate emergency back-up systems.

CDMA/DSSS Technology

        Due to the continuing  growth of electrical  and  electronic  equipment,
such  as  personal  paging  systems  that  incorporate  wireless   communication
technology,  the  radio  frequency  spectrum  has  become  crowded  or  "noisy".
Commercial  applications demand the communication  system transmit data reliably
and accurately.  This objective is harder to achieve with conventional solutions
because of numerous  wireless systems creating more noise in the frequency bands
of operation. To minimize the impact of noise and interference on the data being
transmitted,  the E-SAT  System will use Code  Division  Multiple  Access/Direct
Sequence Spread Spectrum  ("CDMA/DSSS")  modulation  techniques.  CDMA/DSSS will
enable the E-SAT System to function well in a noisy radio frequency  environment
and achieve its particular data transmission objectives.

        With most conventional  modulation  techniques,  energy concentration is
maximized for a narrowband  transmission channel. While narrowband  transmission
normally uses a single carrier  channel,  the transmitted  signal must be strong
enough to be recognized over the background noise. Therefore, RTU's operating in
a  narrowband  channel must have  relatively  high power  capability.  CDMA/DSSS
spreads the data signal over the entire band of  operations  reducing  the power
required by an E-SAT RTU to transmit data to a satellite. E-SAT is presently the
only commercial Little LEO system to implement  CDMA/DSSS in its  communications
design.  DBSI believes CDMA/DSSS is a strategic advantage over competing systems
to effectively transmit data messages.

<PAGE>25

        In operation,  the E-SAT System would assign each RTU with an individual
and a group  identification  number.  All  individual  and  group  transmissions
between the RTU and the LEO  satellite  would be managed by the  Mission  Center
based on a  predetermined  schedule.  The receiver on each E- SAT satellite will
store the incoming code stream over the entire  frequency  band of operation and
forward  that code  stream  to the  Earth  Station  as it  passes  over.  Signal
processing  performed at the Mission  Center  regenerates  the original RTU data
messages by digitally  screening out unwanted  background  noise  signals.  This
schedule would be  synchronized  with the Satellite  Control Center so that each
satellite can download  collected data and receive new instructions as it passes
over the Earth Station. The total time of connectivity scheduled between a group
of  RTU's  and a  satellite  will be  optimized  by the  number  of RTU's in any
particular group.

Satellite Constellation

        The  initial  constellation  to be  launched  in the E-SAT  System  will
consist of six satellites. DBSI's plans are to initially launch three satellites
on a single  launch  vehicle in a  circular,  near polar orbit at an altitude of
approximately  550 miles and a 99 degree  inclination  angle.  At this altitude,
there will be fourteen  revolutions  per  satellite  per day.  After the initial
three  satellites  are  deployed  and  become  operational,  and the  system  is
established,  an additional  three  satellites will be deployed in a second near
polar orbital plane within FCC  guidelines.  The Little LEO  satellites  will be
almost constantly illuminated by the sun, thereby significantly reducing battery
usage. Supplemental battery power will be required only for power load leveling,
occasional brief eclipse periods and contingencies.

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

        On December  15, 1998,  DBSI and Alcatel  Space  Industries  ("Alcatel")
entered into a Memorandum of  Understanding  ("MOU") and an Authority to Proceed
("ATP")  pursuant to which  Alcatel  would become the prime  contractor  for the
design,  construction  and delivery into orbit of the E- SAT System  satellites.
DBSI and Alcatel are currently negotiating a definitive  construction agreement.
Upon  signing  the MOU and ATP,  DBSI paid  $1,000,000  to Alcatel  to  commence
project work.  DBSI made two additional  payments of $500,000 each to Alcatel in
January and February of 1999.  The MOU expired on March 15, 1999,  while the ATP
was extended to and  completed on April 15, 1999. At this time,  both  companies
are  continuing  to  negotiate  a  final  contract.  Although  DBSI  believes  a
definitive  agreement  will be reached with  Alcatel,  there can be no assurance
that such will be the case. If no final agreement is reached, DBSI would have to
find some other company to be the prime contractor for the E- SAT System.

        On March 31, 1999,  DBSI entered into a contract  with Surrey  Satellite
Technology Ltd. of the U.K.  ("SSTL") to design and construct the six satellites
for  the  E-SAT  System.  The  construction  contract  includes  SSTL  providing

<PAGE>26

designing, developing, manufacturing, and testing the E-SAT microsatellites. The
contract contains provisions whereby SSTL will provide integration support with
other satellite  sub-systems and will provide launch and early operation support
once the  satellites  are placed into orbit.  The contract has a term of two (2)
years.

        DBSI  previously  entered  into  a  launch  reservation  agreement  with
Eurockot Launch Services GmbH ("Eurockot"). On March 31, 1999, DBSI entered into
a formal launch service  agreement with  Eurockot.  The first three  satellites,
when  constructed,  are  expected  to be launched  on a single  Eurockot  launch
vehicle. Under the terms of the launch service 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.

        The SSTL and Eurockot  contracts  provide for contract payments totaling
$47 million.

Investment in Seimac Limited

        In November  1995,  DBSI  purchased a 20% equity  ownership  interest in
Seimac Limited ("Seimac"),  a privately-held Canadian satellite radio design and
manufacturing  company.  On April 30, 1998, DBSI sold its interest in Seimac for
$200,000 in cash and cancellation of $51,417 of debt owed to Seimac.

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 from the FCC to launch and operate their satellites and to provide
permitted services in assigned spectrum segments.

        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 guidelines 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.  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.  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

<PAGE>27

engage in consultations as required by Article 14 of the INTELSAT  Agreement and
Article 8 of the Inmarsat Convention.

        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.  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. DBSI
believes that the contract with Surrey Satellite Technology, Ltd. represents the
commencement of satellite construction and satisfies the initial FCC requirement
that  satellite  construction  commence on or before March 31,  1999.  By letter
dated  April  18,  1999,  DBSI's   representative   notified  the  FCC  of  this
achievement.  To  comply  with  the  requirements  of the FCC  license,  DBSI is
currently  negotiating  with Alcatel for the design and development of the E-SAT
satellites,  however,  no contract has yet been entered  into.  (See  "Satellite
Constellation".)  In the  event E- SAT fails to meet  these and other  specified
conditions, absent any modification of terms by the FCC, E- SAT could jeopardize
its license with the FCC.

International Regulations

        The E-SAT  System  operates  in  frequencies  that are  allocated  on an
international basis under the authority of the International  Telecommunications
Union  ("ITU").  The U.S.,  on behalf of various  Little LEO service  providers,
pursued  international  allocations of additional  frequencies for use by Little
LEO systems.  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.  The  coordination  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 second filing included the specific  characteristics of
E-SAT, along with those of the other applicants in the FCC's second round Little
LEO  licensing  proceeding.  The first filing has  progressed in the ITU process
through successful coordination with a number of countries. When coordination is
successfully  completed  with all countries  that  requested  coordination,  the
system  is  "notified"  to the ITU  and is  placed  in the  Master  Register  of
satellite systems. The FCC has advised E-SAT that it may use the earlier filing,
if it chooses,  or may use the later  filing.  E-SAT is working  with the FCC to
complete  the  necessary  coordination  as well as to update  both the first and
second  ITU  filings  with  the  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 E-SAT System will  successfully  complete the
international coordination process, most countries seek to accommodate satellite
systems of other countries and historically, virtually all coordination requests
are  ultimately  successful.  However,  any  delays in  obtaining  international
satellite  coordination  would result in delays in offering  messaging  services
outside  the  U.S.  The  United  States  permits  its  licensed  systems  to  be
implemented  even  when the  coordination  process  has not been  completed.  In
addition,  E-SAT must receive operational authority called "landing rights" from
each of the foreign  countries  in which it proposes to provide  services.  DBSI
intends to utilize  international  distributors  or licensees of each country to
obtain such authority.  In the event DBSI is unable to obtain authority to offer

<PAGE>28

its service in a particular country or region,  this may have a material adverse
affect on its business plans and operations.

Potential Markets

        Our  goal is to  provide  low cost  data  messaging  satellite  services
worldwide using the Little LEO satellite technology.  DBSI believes that E-SAT's
two-way,  low cost data  messaging  services  will reduce costs for customers by
providing a more  efficient  and  reliable  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.  DBSI  expects to 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.

        We envision a customer base comprised of investor owned utilities, rural
electric  membership  co-operatives,  municipalities  and other  publicly  owned
utilities,  electric  holding  companies,  meter data management  agents,  meter
manufacturers,  local  public  works  agencies  and others  that have  dispersed
operations  and may  require  aggregate  billing  services.  It is the rural and
hard-to-access  meter  segment  that DBSI  will  initially  focus its  marketing
efforts.  DBSI  intends to 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.  DBSI  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 cooperatives 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.  DBSI believes its
planned data messaging services will address these needs.

        Natural Gas Wells.  The natural gas  industry is  regulated  by the U.S.
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.  (Pennwell  Publications).  It is estimated  that more than
285,000 well heads exist  throughout  the U.S.  There is over  300,000  miles of
interstate  pipeline  connected to a 1.2 million-mile  natural gas gathering and
distribution  network serving over 160 million gas service meters throughout the
U.S.  Collecting data from these fixed locations is another service DBSI intends
to 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. The waste disposal
industry,  faced with an increased public awareness of pollution problems,  must
monitor  the  quality of its waste  disposal  efforts  through  readings  of air
quality and water quality,  temperature, and flow-rates from multiple points. In
addition,  DBSI believes that existing  irrigation  systems for agricultural and
land management  applications  will benefit  significantly  from E- SAT System's
monitoring and remote control services.

<PAGE>29
     Vending Machines. The E-SAT System is also designed to remotely communicate
with  stand-   alone   equipment,   such  as  vending   machines.   This  remote
communications  capability  is  expected  to  increase  the  efficiency  of  the
personnel  servicing  the vending  machines,  and has the  potential to increase
sales for those companies.  For example,  a soda distributor tracks the contents
of each soda  vending  machine,  thus  allowing  the soda  truck  driver to know
exactly which kind and quantity of soda to bring to refill the vending  machine.
As of 1997, in the U.S. there were  approximately  6.9 million vending  machines
owned and operated by independent vending machine companies (Vending Time Census
of Industry Issue 1998).

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 FCC licensed  commercial  Little LEO satellite  operators  (Orbcomm,
LeoOne,  and Final  Analysis).  A fifth  Little LEO  operator is  Volunteers  In
Technical Assistance ("VITA"), a non-profit organization established to transmit
humanitarian/ emergency data and is not deemed to be a competitor to DBSI.

        Our  competitors  are all attempting to serve  multiple  markets such as
cargo and vehicle mobile asset tracking,  monitoring and remote control personal
communications  services,  emergency  services and  transaction  processing.  By
choosing to address markets requiring near real time inter-connectivity,  DBSI's
competitors  (excluding  VITA) 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
compared to the E-SAT System.  DBSI believes the RTU's designed for other Little
LEO operators are more expensive and require more power to operate than E- SAT's
RTU's.  DBSI believes that the lower uplink power  requirement  for an E-SAT RTU
will give E- SAT System a cost competitive advantage when targeting fixed device
applications.

        A number of competitors are currently  developing proposals to implement
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 densely  populated  urban areas,  it may not be cost  effective to
implement  in rural and  hard-to-access  areas;  and it is in these niche market
locations that DBSI intends to compete  effectively by utilizing  E-SAT System's
satellite technology.

Employees

        As of March 31, 1999, DBSI had nine full-time employees.  DBSI considers
its relationship with its employees to be good.

<PAGE>30

                                    PROPERTY

        DBSI and its  subsidiaries  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.

                                          MANAGEMENT


Directors and Executive Officers of DBSI

        The present directors,  executive  officers,  and key employees of DBSI,
their ages, positions held in DBSI, and duration as such, are as follows:
<TABLE>
<S>                         <C>                                <C>         <C>

Name                        Position                            Age        Period
- --------------------------- ----------------------------------- ---------  --------------------------
Fred W. Thompson            Chairman of the Board, President,   56         December 1992 - present
                            Chief Executive Officer, and
                            Chief Financial Officer                        November 1993 - present

Michael T. Schieber         Director, Secretary                 59         December 1992 - present

E. A. James Peretti         Director, Chief Operating Officer   56         February 1996 - present

H. Tate Holt                Director                            47         February 1996 - present

Jerome W. Carlson           Director                            62         May 1997 - present

Jessie J. Knight, Jr.       Director                            48         February 1999 - present

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

Frederick R. Skillman, Jr.  Vice President, Business            37         August 1995 - present
                            Development
</TABLE>


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

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.

<PAGE>31

Fred W. Thompson,  serves as Chairman of the Board, President,  and CEO of DBSI.
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 DBSI 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. Mr. Holt
holds an AB from Indiana University.

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

<PAGE>32

Jessie J. Knight,  Jr.,  Director,  appointed in February 1999, is President and
Chief Executive  Officer of the Greater San Diego Chamber of Commerce.  He was a
Commissioner  of the California  Public  Utilities  Commission from 1993 through
December 1998.  Appointed by former  Governor  Peter Wilson,  he was one of five
individuals  responsible  for economic and regulatory  oversight of California's
$52 billion  telecommunications,  utility, trucking and rail industries.  Before
his appointment to the Commission,  he was Executive  Vice-President  of the San
Francisco  Chamber  of  Commerce,   responsible  for  international  operations,
economic development and attracting businesses to San Francisco.  He also served
as Vice-  President,  Marketing for the San Francisco  Newspaper  Agency, a $400
million publishing  operation  encompassing the San Francisco  Chronicle and the
San  Francisco  Examiner.  Mr. Knight is a director of Blue Shield of California
and serves on the board of  directors  of Avista,  Inc.  Mr.  Knight  holds a BA
degree from St. Louis University and an MBA from the University of Wisconsin.

Gregory T. Leger,  Executive  Vice President  Engineering,  joined DBSI 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.

Frederick R. Skillman, Jr., Vice President Business Development,  joined DBSI in
August 1995. Mr. Skillman manages the business case development and oversees the
marketing and the sales  activities for DBSI.  Mr.  Skillman has been working in
the utility industry for 14 years, with extensive utility operating  experience,
contract administration, product development, project management and direct line
supervision.  Prior to joining  DBSI,  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,  Carlson,
and Peretti,  a nominating  committee  consisting of Messrs.  Holt,  Carlson and
Thompson,  and a  compensation  committee  consisting  of Messrs.  Schieber  and
Carlson.

        The primary  functions of the audit committee is to review the scope and
results of audits by DBSI's  independent  auditors,  DBSI'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 DBSI's various stock option plans
and approves compensation,  remuneration and incentive arrangements for officers
of DBSI.

<PAGE>33

Family Relationships

        There  are no  family  relationships  between  any  director,  executive
officer.


                                    EXECUTIVE COMPENSATION

        The following  table provides  certain  summary  information  concerning
compensation of DBSI's Chief Executive  Officer and each employee of DBSI or its
subsidiaries  who earned in excess of $100,000  for the year ended  December 31,
1998.


                                      SUMMARY COMPENSATION TABLE
<TABLE>
<S>                     <C>     <C>              <C>       <C>             <C>            <C>

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

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


Fred W. Thompson         1998          $ 180,000   $20,000         $ 8,005          - 0 -      $235,691(2)
Chief Executive          1997         $ 80,000(3)  -  0  -         $ 6,705        185,000
Officer                  1996         $ 80,000(4)  -  0  -         $ 4,245        312,500
- -----------------------------------------------------------------------------------------------------------

E.A. James Peretti       1998          $ 155,000   -  0  -         $ 2,576          - 0 -
Chief Operating          1997          $ 155,000   -  0  -         $ 3,732        150,000
Officer                  1996          $ 155,000   -  0  -         $   971        375,000
- -----------------------------------------------------------------------------------------------------------
Randall Smith            1998          $  72,917   -  0  -         $ 1,798          - 0 -      $ 52,0839(5)
Former Executive VP      1997          $ 125,000   -  0  -         $ 2,385         87,500
GEMS                     1996          $ 125,000   -  0  -         $ 2,216        125,500
- -----------------------------------------------------------------------------------------------------------

Gregory T. Leger         1998          $  93,230   $20,000          $1,914        125,000
Executive VP
- -----------------------------------------------------------------------------------------------------------

Frederick R. Skillman,   1998          $ 110,000   -  0  -          $2,512          - 0 -
Jr., Vice President
- -----------------------------------------------------------------------------------------------------------
</TABLE>



(1)  Consists entirely of payment of insurance premiums.
(2)  Represents  $27,691 of pay in lieu of vacation and $208,000 of compensation
     deferred in 1996 and 1997.
(3)  $80,000  paid  in  cash,  $100,000  deferred  pursuant  to  his  employment
     agreement.
(4)  $72,000  paid  in  cash,  $108,000  deferred  pursuant  to  his  employment
     agreement.
(5)  In July 1998, DBSI agreed to a severance  package with Mr. Smith consisting
     of $125,000 in cash payments to be made through July 1999 (of which $52,083
     was paid in 1998) and the immediate  vesting of all of Mr. Smith's unvested
     stock options.

Employment Agreements

        Mr. Thompson entered into an employment agreement with DBSI 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
DBSI's  Common  Stock.  In October  1998,  DBSI paid Mr.  Thompson the amount of
$208,000 related to his previously  deferred  compensation  through December 31,
1997. DBSI maintains 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.

<PAGE>34

        DBSI also entered into an employment  contract with E.A.  James Peretti,
Chief  Operating  Officer  of DBSI  and 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.

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

Stock Option Plans

        DBSI has  established the 1998 Stock Option Plan (the "1998 Plan") which
was  approved by the  stockholders  in May 1998 to serve as a vehicle to attract
and retain the services of key employees and to help such key employees  realize
a direct  proprietary  interest in DBSI. 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 DBSI 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 DBSI on the date of grant. The aggregate Fair Market Value  (determined
as of the Grant Date) of the Stock for which  Incentive  Stock Options may first
become  exercisable  by  Optionee  during  any  calendar  year  under this Plan,
together with that of Stock subject to Incentive Stock Options first exercisable
by such Optionee under any other plan of DBSI or any  Subsidiary,  cannot exceed
$100,000.  Shares  subject to options  under the 1998 Plan may be purchased  for
cash.  Unless otherwise  provided by the Board, an option granted under the Plan
is  exercisable  for a term of ten  years  (or for a  shorter  period  up to ten
years).  The  1998  Plan is  administered  by the  Board  of  Directors  and its
Compensation Committee,  which has discretion to determine optionees, the number
of shares to be covered by each option, the exercise  schedule,  and other terms
of the options.  The 1998 Plan may be amended,  suspended,  or terminated by the
Board,  but no such action may impair rights under a previously  granted option.
Each option is  exercisable  only so long as the  optionee  remains  employed by
DBSI. No option is  transferable  by the optionee other than by will or the laws
of descent and  distribution.  As of March 31, 1999,  options to acquire 150,000
shares of Common Stock were outstanding.

        DBSI 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 DBSI. The 1996 Plan
provided  for the grant of up to 1,650,000  non-statutory  and  incentive  stock
options of which 860,236 were  outstanding as of March 31, 1999.  Under the 1996
Plan,  officers,  directors,  consultants and employees of DBSI 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 DBSI 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

<PAGE>35


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
DBSI. No option is  transferable  by the optionee other than by will or the laws
of descent and distribution.

        DBSI also has  established  three stock  option  plans to award  certain
employees,  directors,  and consultants  with the opportunity to purchase DBSI's
Common Stock.  Under DBSI's 1993  Incentive  Stock Option Plan ("1993 ISO Plan")
options to purchase up to 69,644  shares of Common Stock were issued to eligible
employees.  Under the Non-Qualified Stock Option Plan for Non-Employee Directors
("Director's Plan") options to purchase up to 48,750 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 14,625  shares of
Common Stock were granted to certain consultants.  As of March 31, 1999, options
to acquire 24,875,  42,500,  and 14,625 shares of Common Stock were  outstanding
under the 1993 ISO Plan, Director's Plan and Consultant's Plan, respectively.

                OPTION GRANTS IN THE YEAR ENDED DECEMBER 31, 1998
                                INDIVIDUAL GRANTS
<TABLE>
<S>                         <C>              <C>                   <C>                <C>
                               Number of
                               Securities
                               Underlying      % of Total Options
                                Options       Granted to Employees   Exercise or Base    Expiration
Name                          Granted 1998    in Fiscal Year 1998     Price ($/SHARE)       Date
- --------------------------- ---------------- ---------------------- ------------------- ------------
Gregory T. Leger,
Executive Vice President        125,000               100%                 $.53            3/1/08
</TABLE>


                          FISCAL YEAR-END OPTION VALUE

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

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

                                    Exercisable/Unexercisable       Exercisable/Unexercisable
Name                              Options at December 31, 1998     Options at December 31, 1998
- -------------------------------- ------------------------------- --------------------------------
Fred W. Thompson,
President, CEO                           312,612 / 204,388             $1,328,601 / $868,649

E. A. James Peretti,
CEO GEMS                                 350,000 / 175,000             $1,487,500 / $743,750

Gregory T. Leger
Executive Vice President                 65,000 / 60,000                $276,250  / $255,000

Frederick R. Skillman, Jr.              50,000 / 100,000                $212,500  / $425,000

</TABLE>


*    The value of unexercised in-the-money stock options is based on a per share
     price of $4.25 as quoted on the OTC Bulletin Board on December 31, 1998.


<PAGE>36



                                   OPTION REPRICING SCHEDULE

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

                                                                                                       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
- ---------------------- ------------------- -------------- -------------- ------------  ----------- -----------------
Fred Thompson          December 31, 1997        4,375         $  .53        $1.58       $  .58         1 year
President              December 31, 1997        3,750            .53         1.58          .58         1 year
                       December 31, 1997        4,500            .53         1.58          .58         2 years
                       December 31, 1997        6,875            .53         1.58          .58         3 years
                       December 31, 1997      312,500            .53         1.44          .53         8 years
                       February 13, 1997        4,375           1.44         3.20         1.58         2 years
                       February 13, 1997        3,750           1.44         3.20         1.58         2 years
                       February 13, 1997        4,500           1.44         2.40         1.58         3 years
                       February 13, 1997        6,875           1.44         6.00         1.58         4 years
                       February 13, 1997      312,500           1.44         5.20         1.44         9 years

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


Report on Repricing of Stock Options

        During  calendar  1997 there was a  substantial  decrease  in the market
price of DBSI'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  DBSI's  quality  employees  and
directors who had lost a significant portion of their financial interest in DBSI
because their options were "out of the money." In February 1997,  DBSI completed
the first stock option  repricing  program for DBSI'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,  DBSI completed a
second stock option repricing program for DBSI's employees (including employee

<PAGE>37

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. Directors maintained their original vesting schedules.

        Stock options are intended to provide  incentives  to DBSI's  directors,
officers  and  employees.  The Board of  Directors  believes  that  such  equity
incentives  are a significant  factor in DBSI's  ability to attract,  retain and
motivate directors,  officers and employees who are critical to DBSI'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 DBSI'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 DBSI. The
Board of  Directors  believes  that the  repricing  of the  options is a form of
incentive to the directors, officers, and employees of DBSI and believes that it
is in the best interests of DBSI and its stockholders.

   Board of Directors                                Date:  February 12, 1998
                                           As Supplemented: February 23, 1998

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


Directors Compensation

        DBSI  reimburses  directors  for expenses  incurred in  connection  with
attending  Board  meetings  but does  not pay  directors's  fees or  other  cash
compensation  for  services  rendered as a director.  In lieu of fees,  DBSI has
granted to each  non-employee  director  options to  purchase  37,500  shares of
Common  Stock  upon  first  becoming  a  director  and for each year of  service
successfully  completed,  under a stock option plan as approved by a shareholder
vote in 1996 and the 1998 Plan which allows an unspecified  number of options to
be  awarded  to  directors.  Options  are  issued  at the  time  of  the  Annual
Shareholders Meeting and vest over the next 12-month period.


<PAGE>38



        Current  non-employee  directors of DBSI have been awarded the following
stock options (all of which have a 10-year term):

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

                                  Date                   Number of                Exercise
        Director             Options Granted          Options Granted               Price
- -----------------------     -----------------        ----------------          -------------
 Michael T. Schieber            April 1996                37,500                  $1.4375*
                                May 1997                  37,500                  $0.60**
                                May 1998                  37,500                  $2.1875
H. Tate Holt                    February 1996             37,500                  $1.4375*
                                April 1996                37,500                  $1.4375*
                                May 1997                  37,500                  $0.60**
                                May 1998                  37,500                  $2.1875
Jerome W. Carlson               May 1997                  75,000                  $0.60**
                                May 1998                  37,500                  $2.1875
Jessie J. Knight, Jr.          February 1999              37,500                  $5.50

</TABLE>

*       Repriced 2/13/97 from $4.75

**      Repriced 2/23/98 from $1.00


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  DBSI's
certificate of incorporation states that DBSI may provide indemnification of its
agents,  including  its officers and directors for reach of duty to DBSI, to the
maximum  extent  permitted  by the General  Corporation  Law.  Article VI of the
Bylaws  provide  that  DBSI  shall,  to the  maximum  extent  and in the  manner
permitted in the  Commercial  Corporations  Laws,  indemnify each of its agents,
including its officers,  directors, and employees, 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 DBSI.

        Insofar as indemnification  for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
DBSI pursuant to the foregoing provisions,  or otherwise,  DBSI 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 DBSI of  expenses  incurred  or paid by a  director,  officer or
controlling  person of DBSI 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,  DBSI  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.


<PAGE>39



                                 SECURITY OWNERSHIP OF CERTAIN
                               BENEFICIAL OWNERS AND MANAGEMENT

Principal Stockholders

        The following table set forth certain  information as of April 30, 1999,
with respect to the  beneficial  ownership  of DBSI's  Common Stock for (i) each
director,  (ii) all  directors  and officers of DBSI as a group,  and (iii) each
person  known  to  DBSI to own  beneficially  five  percent  (5%) or more of the
outstanding shares of its Common Stock.
<TABLE>
<S>                                               <C>                     <C>


Name and Address of                                  Beneficially and
Beneficial Owner                                     Record Owned(1)         Percent of Class
- ------------------------------------------------ ------------------------ -----------------------
Fred W. Thompson
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941                                  868,267 (2)                 6.1%

Michael T. Schieber
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941                                  353,989 (3)                 2.5%

E.A. James Peretti
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941                                  425,000 (4)                 3.0%

H. Tate Holt
100 Shoreline Highway, Suite 190A
Mill Valley, CA 94941                                  156,379 (5)                 1.1%
                                                    --------------               --------

Officers and Directors as a Group (6 persons)        1,947,385                    13.7%  *

Astoria Capital Partners, L.P.
6600 Southwest 92nd Street, Suite 370
Portland, OR 97223                                   1,000,000                     7.0%

</TABLE>

*       Total percentage amount does not reflect rounding of individual
        ownership percentages.

(1)     The persons named in the table have sole voting or 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 this table.

(2)     Includes (i) 15,418  shares held by Mr.  Thompson;  (ii) 474,558  shares
        held in Thompson 1996  Revocable  Trusts;  and (iii) options to purchase
        312,500 shares at $0.531 per share  expiring  January 1, 2006, and 4,125
        and 61,666  shares of Common Stock  exercisable  at $0.584 per share and
        expiring December 31, 2000 and December 31, 2002, respectively.

(3)     Includes (i) 215,625 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  27,500 shares of Common Stock  exercisable  at $0.60 per share
        which  expire May 13,  2007,  and options to purchase  37,500  shares of
        Common Stock at $2.1875 which expire on May 12, 2008.

<PAGE>40



(4)     Options to purchase 375,000 and 50,000 shares of Common Stock
        exercisable at $0.531 per share, and expiring January 1, 2006 and
        December 31, 2007, respectively.

(5)     Includes (i) 21,488 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  20,833  shares of Common  Stock
        exercisable at $0.60 per share which expire May 13, 2007, and options to
        purchase 37,500 shares of Common Stock at $2.1875 per share which expire
        May 12, 2008.

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

(7)     Options to purchase 37,500 shares of Common Stock exercisable at $5.50
        per share which expire February 19, 2009.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        Except as otherwise  indicated below,  during 1997 and 1998, and through
the  first  quarter  of 1999,  DBSI  has not  been a party  to any  transaction,
proposed  transaction,  or series of  transactions  in which the amount involved
exceeds  $60,000,  and in  which,  to the  knowledge  of DBSI  any  director  or
executive  officer,  nominee,  five percent  beneficial  security holder, or any
member of the  immediate  family of the  foregoing  persons  have or will have a
direct or indirect  material  interest.  In March  1999,  DBSI  indemnified  its
president  relating  to a lawsuit  filed  against  the  president.  (See  "Legal
Proceedings.")

        On March 31, 1999,  DBSI entered into a launch  services  agreement with
Eurockot.  Pursuant to that  agreement,  DBSI paid Eurokot an initial payment of
$4.4 million.  On April 8, 1999,  Eurockot purchased  1,333,334 shares of DBSI's
restricted Common Stock for a total of $4 million.

        On March 31, 1999, DBSI entered into a satellite  construction agreement
with Surrey. Pursuant to that agreement,  DBSI paid Surrey an initial payment of
$1  million.  On April  14,  1999,  Surrey  purchased  333,333  shares of DBSI's
restricted Common Stock for a total of $1 million.

        Pursuant  to a  purchase  agreement  among  DBSI,  Astoria  Capital  and
Microcap, DBSI was obligated to register with the SEC the Registrable Securities
acquired  by  Astoria  Capital  and  Microcap  in  a  private   placement.   The
registration  statement  had to be declared  effective by the SEC by December 4,
1998. In the event the registration  statement was not declared effective by the
SEC by December 4, 1998,  DBSI was  obligated  to refund to Astoria  Capital and
Microcap, in the aggregate, an amount equal to $2.5 million times 3% for each 30
days (prorata 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.  DBSI filed a  registration  statement with
the SEC which was declared  effective on November 30, 1998,  thus fulfilling its
obligation under the purchase agreements.

        All expenses of the registration  statement  including,  but not limited
to, legal,  accounting,  printing and mailing fees were borne by DBSI.  DBSI has
agreed to indemnify  Astoria Capital and Microcap  against  certain  liabilities
under the Securities Act. DBSI's registration obligations to Astoria Capital and
Microcap ceased effective upon disposition of the Registrable Securities by such
holders pursuant to the above referenced effective registration statement.



<PAGE>41


                              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 negotiated 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  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 a Selling  Stockholder,  the broker may offer and
sell such pledged  shares of Common Stock from time to time.  Upon a sale of the
shares of Common  Stock,  the  Selling  Stockholder  intends to comply  with the
Prospectus  delivery  requirements,  under the  Securities  Act, by delivering a
Prospectus  to each  purchaser  in the  transaction.  DBSI  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.

        DBSI  is  required  to  pay  all  fees  and  expenses  incident  to  the
registration of the shares of Common Stock,  including fees and disbursements of
counsel to the Selling Stockholders. DBSI has agreed to indemnify the Selling

<PAGE>43


Stockholders  against certain  losses,  claims, damages and liabilities,
including liabilities under the Securities Act.

                                     SELLING STOCKHOLDERS

        The  following  table  sets  forth  certain  information  regarding  the
beneficial ownership of shares of Common Stock by the Selling Stockholders as of
April 30,  1999,  and the  number of shares  of  Common  Stock  covered  by this
Prospectus.

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

                                 Number  of                                      Number of
                              Common Shares          Number of                 Common Shares
                                Beneficially           Common                Beneficially Owned
                               Owned Prior to      Shares Offered               Following the
Name of Shareholder             the Offering           Hereby                      Offering

                              # Of      % Of            # Of          # Of            % Of
                              Shares    Class          Shares        Shares          Class
- -----------------------   -----------  ---------    --------------  --------- -------------------

Michael Associates          100,000         *          100,000         -0-             -0-

Lodestone Capital           133,334 (1)     *          133,334         -0-             -0-

Michael Fitzsimmons          33,334 (1)     *           33,334         -0-             -0-

Fourteen Hill Capital       666,666 (1)   4.7          666,666         -0-             -0-

High Peak Ltd.              166,666 (1)   1.2          166,666         -0-             -0-

Bridge Group Holdings        65,453         *           63,239     2,214                 *

Eurockot Launch
Services GmbH             1,333,334       9.4        1,333,334         -0-             -0-

Surrey Satellite
Technology                  333,333       2.3          333,333         -0-             -0-

Cyrrus Consulting            20,000 (2)     *           20,000         -0-             -0-

Cardinal Capital LLC        325,000 (3)   2.3           75,000     250,000             2.0
</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 Options to acquire 20,000 shares of Common Stock.

(3)     Includes 225,000 shares of Common Stock that may be acquired pursuant to
        Warrants.

<PAGE>43


                          DESCRIPTION OF CAPITAL STOCK


        DBSI's authorized  capital stock consists of 50,000,000 shares of Common
Stock,  $.0004 par value, and 5,000,000  shares of Preferred  Stock,  $.0004 par
value. As of April 30, 1999, there were outstanding  14,195,427 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  DBSI'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
DBSI,  the  holders  of  Common  Stock  and any  participating  Preferred  Stock
outstanding  at that time  would be  entitled  to share  ratably  in all  assets
remaining  after the payment of liabilities  and the payment of any  liquidation
preferences with respect to any outstanding Preferred Stock.

Preferred Stock

        The  Board  of  Directors  is  authorized,  subject  to any  limitations
prescribed by the General  Corporation Law of the State of Delaware,  to provide
for the  issuance  of  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 DBSI.  There are no
shares of Preferred Stock outstanding.

Warrants

        As of April 30, 1999,  DBSI had Warrants  outstanding  providing for the
purchase of an aggregate of 1,329,920 shares of Common Stock. The exercise price
of the Warrants  range from $1.4375 to $4.00 per share,  with terms  expiring on
dates ranging from April 26, 2001 to January 13, 2006.


<PAGE>43


Options

        As of April 30, 1999 DBSI had non-employee  Options  outstanding for the
purchase of an aggregate of 278,250  shares of Common Stock.  The exercise price
of the  options  range from $1.45 to $4.6875  per share with terms  expiring  on
dates ranging from February 1, 2003 to February 18, 2009.


                          CERTIFICATE OF INCORPORATION

        Certain  provisions of DBSI's  Certificate of  Incorporation  and bylaws
have the effect of deterring a change of control of DBSI. DBSI's  Certificate of
Incorporation   contains  provisions  requiring  the  approval  of  80%  of  its
stockholders for certain merger, sales of all or substantially all of its assets
and certain other corporate  action unless the transaction is approved by 75% of
the disinterested  board members or unless all stockholders  receive a price for
their shares of DBSI's capital stock which meets certain minimum price criteria.
In addition, DBSI's Certificate of Incorporation also contains a provision which
establishes a "classified" Board of Directors  consisting of three classes,  the
members of which serve  staggered  terms of three years.  A vacancy on the Board
can be filled  only by vote of 75% of the  Continuing  Directors  (as  defined).
Further,  directors  can be removed,  for cause only, by either a 80% vote or by
vote of a majority of the  Continuing  Directors (as  defined),  or by a vote of
stockholders holding 80% or more of the outstanding voting stock which vote must
include at least 67% of the  outstanding  voting stock exclusive of voting stock
held  by  an  "Interested  Stockholder"  (as  defined).  DBSI's  Certificate  of
Incorporation  also requires the approval of 80% of its stockholders in order to
amend these provisions.


                                LEGAL PROCEEDINGS

        DBSI is not a party to any legal proceedings.  In July 1998, a complaint
was filed in the Superior Court of California,  County of Marin, by Bridge Group
(HK) International, Ltd. (the "Bridge Group") against DBSI's president, alleging
that the Bridge Group was promised shares of DBSI's Common Stock. DBSI agreed to
indemnify its  president for any damages or settlement  related to this lawsuit.
In March 1999,  this case was settled by issuing  63,239 shares of DBSI's Common
Stock and paying $15,000 to the Bridge Group.


                                  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 DBSI representing less than 1% of the outstanding  shares of Common Stock. In
addition,  the firm has a warrant to  purchase  up to  200,000  shares of Common
Stock.


                                     EXPERTS

        The  consolidated  balance  sheets as of December 31, 1998 and 1997, and
the related consolidated statements of operations, stockholders' equity and cash
flows for the years then ended and for the period  from April 25,  1990 (date of
inception) to December 31, 1998, included in this Prospectus have been


<PAGE>44


included  herein  in  reliance  on the  report  which  includes  an  explanatory
paragraph  regarding  certain  factors  raising  substantial  doubt about DBSI's
ability  to  continue  as  a  going  concern,  of  PricewaterhouseCoopers   LLP,
independent  accountants,  given on the  authority  of that firm,  as experts in
accounting and auditing.


                              AVAILABLE INFORMATION

        DBSI files annual,  quarterly and current reports,  proxy statements and
other information with the Securities and Exchange Commission.  You may read and
copy any reports,  statements or other  information on file at the  Commission's
Public  Reference  Section in  Washington,  D.C. You can request copies of those
documents,  upon payment of a duplicating  fee, by writing to the  Commission at
the  Public  Reference  Section  of the  Commission,  450  Fifth  Street,  N.W.,
Washington, D.C. 20549.

        DBSI  has  filed  a  registration   statement  on  Form  SB-2  with  the
Commission. This prospectus,  which forms a part of that registration statement,
does not contain all information included in the registration statement. Certain
information  is omitted and you should refer to the  registration  statement and
its exhibits. With respect to references made in this prospectus to any contract
or other document of DBSI, such references are not necessarily  complete and you
should refer to the exhibits  attached to the registration  statement for copies
of the actual  contract or document.  You may review a copy of the  registration
statement at the  Commission's  public  reference room, and at the  Commission's
regional  offices  located at 500 West  Madison  Street,  Suite  1400,  Chicago,
Illinois  60661,  and Seven World Trade Center,  13th Floor,  New York, New York
10048.  Please call the Commission at 1-800-SEC-0330 for further  information on
the operation of the public reference rooms. DBSI's filings and the registration
statement  can  also be  reviewed  by  accessing  the  Commission's  website  at
http://www.sec.gov.

<PAGE>F-1



                              FINANCIAL STATEMENTS AND SCHEDULES


Financial Statements

        The following Financial Statements  pertaining to DBSI are filed as part
of this Prospectus:
<TABLE>
<S>                                                                                       <C>

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

Consolidated Balance Sheets as of March 31, 1999 (unaudited)
and December 31, 1998 and 1997.............................................................F-3

Consolidated  Statements of Operations for the three months ended March 31, 1999
and 1998  (unaudited) and for the years ended December 31, 1998 and 1997 and for
the period from April 25, 1990
(date of inception) to March 31, 1999......................................................F-4

Consolidated Statements of Stockholders' Equity (Deficit) for the period
from December 31, 1990 to March 31, 1999...........................................F-5 to F-10

Consolidated  Statements of Cash Flows for the three months ended March 31, 1999
and 1998  (unaudited) and for the years ended December 31, 1998 and 1997 and for
the period from April 25, 1990
(date of inception) to March 31, 1999.............................................F-11 to F-12

Notes to Consolidated Financial Statements........................................F-13 to F-27


<PAGE>F-2



                               REPORT OF INDEPENDENT ACCOUNTANTS



February 5, 1999, except for Note 14,
as to which the date is April 8, 1999

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


        In our opinion,  the  accompanying  consolidated  balance sheets and the
related consolidated  statements of operations,  of stockholders' equity, and of
cash flows present fairly, in all material  respects,  the financial position of
DBS  Industries,  Inc. and  Subsidiaries  (a  development  stage  company) as of
December 31, 1998 and 1997,  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,  1998,  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.

\s\ PricewaterhouseCoopers LLP
    San Francisco, California




<PAGE>F-3



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


                                                      March 31, 1999    December 31,     December 31,
                                                       (Unaudited)          1998             1997
                                                       -----------          ----             ----
                       ASSETS

Current assets:
   Cash and cash equivalents                           $    9,306,274     $  1,291,711   $      383,054
   Prepaid and other current assets                            58,091           71,138          119,265
                                                      ---------------   --------------  ---------------
      Total current assets                                  9,364,365        1,362,849          502,319
                                                       ---------------   --------------  ---------------
Furniture and equipment (at cost)                              65,516           65,516           73,277
Less accumulated depreciation                                  45,738           42,989           47,828
                                                      ---------------  ---------------  ---------------
                                                               19,778           22,527           25,449
                                                      ---------------   --------------  ---------------
Other assets:
   Investments and advances                                   851,490          851,490        1,248,649
   Goodwill, net of accumulated amortization of
      $88,050, $87,428 and $81,864, respectively                2,934            3,562            9,126
   Satellite construction costs                             2,338,425        1,272,083                -
                                                       ---------------   --------------  ---------------
                                                            3,192,849        2,127,135        1,257,775
                                                       ---------------   --------------  ---------------
      Total assets                                        $12,576,992     $  3,512,511    $   1,785,543
                                                       ===============   ==============   ==============

                         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                   $       143,431    $     240,240   $      152,485
   Customer advances                                          400,000          400,000          400,000
   Accrued liabilities                                         93,865          489,531          145,019
   Deferred compensation                                            -                -          216,000
                                                      ---------------   --------------  ---------------
      Total current liabilities                               637,296        1,129,771          913,504
                                                      ---------------   --------------  ---------------

Commitments (Notes 8 and 14)
Stockholders' equity
   Common stock, $0.0004 par value; 20,000,000 shares
      authorized; 12,507,661, 8,581,117 and 5,882,928
      issued and outstanding at March 31, 1999, December
      31, 1998 and 1997, respectively                           5,023            3,452            2,373
   Capital in excess of par value                          19,124,433        8,511,410        4,681,295
   Warrants                                                  1,194136        1,085,500          112,500
   Note receivable from stockholder                           (60,000)               -                -
   Deficit accumulated during the development stage        (8,238,896)      (7,132,622)      (3,839,129)
   Treasury stock (51,562 shares as of March 31, 1999,
      and December 31, 1998 and 1997)                         (85,000)         (85,000)         (85,000)
                                                      ---------------   --------------  ---------------
      Total stockholders' equity                           11,939,696        2,382,740          872,039
                                                      ---------------   --------------  ---------------
          Total liabilities and stockholders' equity    $  12,576,992     $  3,512,511   $    1,785,543
                                                      ---------------   ==============  ===============
</TABLE>


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



<PAGE>F-4



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

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

                                                                                                             April 25, 1990
                                      Three Months Ended                                      April 25, 1990 (Inception) to
                                           March 31,                                          (Inception) to     March 31
                                          (Unaudited)                    December 31,          December 31,    (Unaudited)
                                          -----------                    -----------           ------------  ---------------
                                     1999            1998            1998            1997          1998           1999
                                     ----            ----            ----            ----          ----           ----
Revenue                           $           -    $          -   $          -   $           -  $    161,420 $     161,420
                                  --------------  -------------  --------------- -------------- ------------ --------------
Cost and operating expenses:
   Cost of revenue                            -               -                                      127,580       127,580
   General and administrative           898,042         305,482       2,198,701      1,472,162     8,661,689     9,559,731
   Research and development             220,601          98,982         797,147        210,115     2,966,718     3,187,319
                                 --------------    ------------ ---------------  -----------------------------------------
                                      1,118,643         404,464       2,995,848      1,682,277    11,755,987    12,874,630
                                  -------------     -----------    ------------  ------------- ---------------------------
      Loss from operations           (1,118,643)       (404,464)     (2,995,848)    (1,682,277)  (11,594,567)  (12,713,210)
                                  -------------     -----------    ------------   ------------ ------------- -------------
Other income (expense):
   Interest, net                         12,369          (1,678)         32,421       (308,094)     (709,459)     (697,090)
   Equity in loss of investees,
      net                                     -               -        (100,143)       (80,975)     (512,920)     (512,920)
   Gain (loss) on sale of
      investments                             -               -        (228,323)     5,221,063     5,829,218     5,829,218
   Other, net                                 -               -               -              -       (56,634)      (56,634)
                                ------------------------------------------------------------------------------ --------------
                                         12,369          (1,678)       (296,045)     4,831,994     4,550,205     4,562,574
                                ---------------   -------------    ------------  ---------------------------  ---------------
Income (loss) before provision
   for income taxes and minority
   interests                         (1,106,274)       (406,142)     (3,291,893)     3,149,717    (7,044,362)   (8,150,636)
Provisions for income taxes                   -               -           1,600         80,800        96,835        96,835
                                ----------------------------------------------- --------------------------------------------
Income (loss) before minority
   interests                         (1,106,274)       (406,142)     (3,293,493)     3,068,917    (7,141,197)   (8,247,471)
Minority interests in income of
   consolidated subsidiaries                  -               -               -              -         8,575         8,575
                                ---------------------------------------------------------------------------------------------
      Net income (loss)         $    (1,106,274)   $   (406,142)    $(3,293,493)  $  3,068,917 $  (7,132,622)$  (8,238,896)
                                  =============    =============     ===========   ============ ============= =============
Basic net income (loss) per
   share                        $         (0.11)   $     (0.07)      $    (0.47)  $       0.52
                                =================  ============= =============== =================
Diluted net income (loss) per
   share                        $         (0.11)   $     (0.07)$         (0.47)$          0.49
                                ================= ============= =============== =================
Weighted average number of
   shares of common stock,            9,632,620      5,896,906       6,979,818       5,863,261
                                      =========       =========       =========      =========
   basic
Weighted average number of
   shares of common stock,
   diluted                            9,632,620       5,896,906       6,979,818      6,235,144
                                      =========       =========       =========      =========
</TABLE>


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

<PAGE>F-5


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





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

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

 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

 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

</TABLE>


<PAGE>F-6


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



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

                                                                                                      Deficit
                                Common Stock                                   Note                 Accumulated
                                                   Capital in               Receivable               During the      Total
                                           Par      Excess of                  from      Treasury  Development    Stockholders'
                                Shares    Value     Par Value    Warrants   Stockholder    Stock       Stage        Equity
                                -------   -----   ------------  ---------- ------------ ---------- -------------  -------------

 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

 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

</TABLE>

<PAGE>F-7


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




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

                                                                                                       Deficit
                                 Common Stock                                   Note                 Accumulated
                                                    Capital in               Receivable               During the      Total
                                            Par      Excess of                  from      Treasury  Development    Stockholders'
                                 Shares    Value     Par Value    Warrants   Stockholder    Stock       Stage         Equity
                                 -------   -----   ------------  ---------- ------------ ---------- -------------  -------------



 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        10,000         4         18,796           -          -           -             -      18,800
$1.88 per share
   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

 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
</TABLE>


<PAGE>F-8


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

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

                                                                                                       Deficit
                                 Common Stock                                   Note                 Accumulated
                                                    Capital in               Receivable               During the      Total
                                            Par      Excess of                  from      Treasury  Development    Stockholders'
                                 Shares    Value     Par Value    Warrants   Stockholder    Stock       Stage         Equity
                                 -------   -----   ------------  ---------- ------------ ---------- -------------  -------------



 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
   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


</TABLE>

<PAGE>F-9


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




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

                                                                                                       Deficit
                                 Common Stock                                   Note                 Accumulated
                                                    Capital in               Receivable               During the      Total
                                            Par      Excess of                  from      Treasury  Development    Stockholders'
                                 Shares    Value     Par Value    Warrants   Stockholder    Stock       Stage         Equity
                                 -------   -----   ------------  ---------- ------------ ---------- -------------  -------------

 Common Stock issued for
   cash, on April 16, 1998,
   at $2.00 per share            102,000     41         203,959          -            -           -             -       204,000

 Common Stock issued upon
   exercise of options, on June
   11, 1998, at $1.44 per
   share                          12,500      5          17,964          -            -           -             -        17,969

 Common Stock issued
 (voided) in connection with
 services rendered:
 February 12, 1998, at $0.53
   per share                      26,209     10          13,906          -           -            -             -        13,916
 April 1, 1998, at $3.25 per
   share                          10,000      4          32,496          -           -            -             -        32,500
 May 14, 1998, at $3.75 per
   share                          13,646      6          51,168          -           -            -             -        51,174
 May 14, 1998, at $3.75 per
   share                         (22,743)    (9)        (85,277)         -           -            -             -       (85,286)

 Common Stock issued for cash
   in August and September
   1998 at $2.00 per share net
   of issuance costs of
   $485,826                    2,800,000  1,120       5,113,054          -          -             -             -     5,114,173

 Common Stock issued upon
   exercise of options at
   $0.53 per share               17,202      6            9,128          -          -             -             -         9,134

 Fair value of Common Stock
   warrants committed to
   representing stock
   issuance costs                                      (973,000)   973,000                        -             -        -  0  -


</TABLE>


<PAGE>F-10


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



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

                                                                                                       Deficit
                                 Common Stock                                   Note                 Accumulated
                                                    Capital in               Receivable               During the      Total
                                            Par      Excess of                  from      Treasury  Development    Stockholders'
                                 Shares    Value     Par Value    Warrants   Stockholder    Stock       Stage         Equity
                                 -------   -----   ------------  ---------- ------------ ---------- -------------  -------------


 Fair value of options granted in
   connection with services
   rendered                          -       -           159,000          -                        -             -        159,000

 Common Stock issued for
   exercise of options $.60
   per share 10/1/98            37,500      15            22,485          -          -             -             -         22,500

 Common Stock returned to
   investees at $2.00 per
   share in October 1998      (400,000)    (160)         (799,840)         -          -             -             -       (800,000)

 Common Stock issued upon
   exercise of options $.531
   per share in October 1998    94,375       38            50,075          -          -             -             -         50,113

 Common Stock issued
   representing stock issuance
   costs                         7,500        3            14,997          -          -             -             -         15,000

 Net loss for the year ended
   December 31, 1998                 -        -              -           -            -          -  (3,293,493)   (3,293,493)
                              ---------  -------     -----------  ----------  ----------  ---------  ----------   ------------
 Balance at December 31,
  1998                       8,581,117    3,452       8,511,410   1,085,500           -    (85,000)  (7,132,622    2,382,740

 Interim Transactions
 Fair value of options
 granted in connection
 with services
 rendered (unaudited)               -         -         353,250           -           -          -             -     353,250

 Common stock issued for
   cash in February 1999
   at $3.00 per share, net
   of issuance costs of
   $79,925 (unaudited)        500,000       200       1,420,075          -           -           -             -   1,420,275

 Common stock issued
   upon exercise of
   warrants and
   options (unaudited)      3,426,544     1,371       9,109,698   (161,364)          -           -             -   8,949,705

 Note receivable from
   stockholder (unaudited)          -         -               -          -   $ (60,000)          -             -     (60,000)

 Value of warrants granted
  representing
 stock issuance costs
   (unaudited)                      -         -        (270,000)   270,000           -           -             -           -

 Net loss (unaudited)               -         -               -          -           -           -    (1,106,274) (1,106,274)
                          -----------   --------    ------------ ---------- -----------    --------  ------------- ------------
 Balance of  March 31,
  1999 (Unaudited)         12,507,661   $ 5,023     $19,124,433 $1,194,136  $ (60,000)    $(85,000)  $(8,238,896)$11,939,696
                          ===========   ========     ===========  ==========  =========   ==========  ============ ==========
</TABLE>



<PAGE>F-11


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

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


                                                                                             April 25, 1990
                                  Three Months Ended                                            Inception      April 25, 1990
                                       March 31,                     Year Ended                    to           Inception to
                                      (Unaudited)                   December 31,               December 31        March 31
                                      -----------                   ------------               -----------      -------------
                                     1999           1998            1998            1997           1998              1999
                                     ----           ----            ----            ----           ----              ----
 Reconciliation of net income
 (loss) to net cash used in
 operating activities:
    Net income (loss)          $ (1,106,274)  $  (406,142)    $  (3,293,493)  $   3,068,917    $ (7,132,622)   $ (8,238,896)
 Adjustments to reconcile net
   income (loss) to net cash
   used in operating activities:
   Depreciation and amortization      3,377        30,012            73,122         126,989         431,256         434,633
   Minority interest's share of
    net loss                        353,250        13,916                 -               -          (8,575)         (8,575)
   Noncash charges                        -             -           573,999          76,293       1,084,545       1,437,795
   Equity in loss of investees,
    net                                   -             -           100,143          80,875         529,972         529,972
   Loss (gain) on sale of
    investments                           -             -           228,323      (5,221,063)     (5,829,218)     (5,829,218)
   Allowance for losses on
    advances                              -             -           216,932               -         216,932         216,932
   Common stock issued as
    payment for interest                  -             -                 -               -           7,000           7,000
   Decrease (increase) in
    accounts receivable and
    other assets                     13,047       (20,096)           48,127         (50,320)        (51,934)        (38,887)
   Increase (decrease) in
    accounts payable and
    accrued liabilities           (492,475)       332,303          (108,264)     (1,053,843)        405,240         (87,235)
   Increase in customer
    advances                              -             -                                 -         400,000         400,000
                                -----------     ---------     -------------     -----------   -------------   --------------
 Net cash used in operating
   activities                    (1,229,075)     (50,007)       (2,161,111)     (2,972,153)      (9,947,404)    (11,176,479)

 Cash flows from investing
   activities:
   Proceeds from sale of
    investment                            -             -           199,940               -       1,099,940       1,099,940
   Proceeds from Loral
    settlement                            -             -                 -       3,573,677       3,573,677       3,573,677
   Purchase of fixed assets               -             -            (5,523)              -        (111,047)       (111,047)
   Satellite Construction
    Payments                     (1,066,342)            -        (1,272,083)              -      (1,272,083)     (2,338,425)
   Organization costs                     -             -                 -               -         (28,526)        (28,526)
   Advances to officer                    -             -                 -               -         (31,187)        (91,187)
   Purchase of interest in
    Continental                           -             -                 -               -      (2,292,409)     (2,292,409)
   Investments and advances         (60,000)     (204,848)         (407,292)        309,888      (1,208,726)     (1,208,726)
   Net assets of purchased
    subsidiaries                          -             -                 -               -        (147,500)       (147,500)
   Cash transferred from Fi-Tek
    IV, Inc. pursuant to the
    merger and reorganization             -             -                 -               -         156,648         156,648
   Cash of divested subsidiary            -             -                 -               -            (277)           (277)
   Purchase of patents                    -             -                 -               -         (18,251)        (18,251)
   Proceeds from repayment of
    advances to affiliate                 -             -                 -               -         152,500         152,500
   Restricted cash on credit line         -             -                 -               -         300,000         300,000
                                 -----------     ---------     -------------     -----------   -------------  --------------
 Net cash provided by (used in)
   investing activities         $(1,126,342)    $(204,848)    $  (1,484,958)    $ 4,183,565   $     172,759  $     (953,583)
                                -----------     ---------     -------------     -----------   -------------  --------------

</TABLE>

<PAGE>F-12


                               DBS INDUSTRIES, INC. AND SUBSIDIARIES
                                   (A Development Stage Company)
                         CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
<TABLE>
<S>                               <C>                <C>            <C>               <C>       <C>               <C>


                                                                                                  April 25, 1990
                                       Three Months Ended                                            Inception      April 25, 1990
                                           March 31,                     Year Ended                    to           Inception to
                                          (Unaudited)                   December 31,               December 31        March 31
                                         -----------                   ------------               -----------      -------------
                                      1999           1998            1998            1997             1998              1999
                                      ----           ----            ----            ----             ----              ----

 Cash flows from financing
   activities:
   Repayment of borrowing
    under credit line                     -             -               -        (295,000)         (300,000)       (300,000)
   Issuance of debentures                 -             -               -         107,501         4,817,501       4,817,501
   Issuance of common stock      10,449,705             -       4,997,226               -         8,150,742      18,600,447
   Redemption of common
    stock warrants                        -             -               -               -           (19,490)        (19,490)
   Stock issue costs                (79,725)            -        (442,500)              -          (499,735)       (579,460)
   Purchase of shares                     -             -               -               -            (5,000)         (5,000)
   Payment of debentures                  -             -               -      (1,043,445)       (1,168,445)     (1,168,445)
   Proceeds from stockholder's
    loans                                 -             -               -         149,750           442,750         442,750
   Payment of stockholders'
    loans                                 -             -               -        (149,750)         (351,967)       (351,967)
                                ------------  ------------  -------------  ---------------  ----------------   -------------

 Net cash provided by (used in)
    financing activities         10,369,980             -       4,554,726      (1,230,994)       11,066,356      21,436,336
                                -----------  ------------  -------------  ---------------   ----------------   ------------
 Net increase (decrease) in cash  8,014,563      (254,855)        908,657         (19,534)        1,291,711       9,306,274
 Cash and cash equivalents,
   beginning of period            1,291,711       383,054         383,054         402,588                 -               -
                                -----------  ------------  -------------  ---------------   ----------------   ------------
 Cash and cash equivalents, end
   of period                   $  9,306,274    $  128,199   $   1,291,711   $      383,054    $   1,291,711   $   9,306,274
                               ============    ==========   =============   ==============    =============   =============
 Supplemental Disclosures of
   Cash Flow information:
   Interest                   $          -   $         -   $                $      11,456     $      57,651   $      57,651
                              ============    ==========   =============   ==============     =============   =============
   Income taxes               $          -   $         -   $       4,265    $       1,600     $      20,220   $      20,220
                              ============    ==========   =============   ==============     =============   =============
</TABLE>


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




<PAGE>F-13


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, 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  subsidiaries,  Global
Energy  Metering  Service,  Inc.  ("GEMS"),  and  Newstar  Limited  ("Newstar").
Intercompany transactions and balances have been eliminated in consolidation.

        DBSI was organized as a Delaware  corporation  on August 3, 1989.  Since
inception DBSI has been in the development  stage.  DBSI's current business plan
is to develop a low earth orbit satellite  constellation  through its subsidiary
Newstar and  through  proposed  licensing  arrangements  with its 20%  investor,
E-SAT.  DBSI's  financial  statements  have  been  prepared  assuming  DBSI will
continue as a going concern. Since inception, DBSI has devoted substantially all
of  its  efforts  to  developing  its  business.  DBSI  has  therefore  incurred
substantial  losses  and  negative  cash  flows  from  operating  activities  as
reflected in these financial statements.  Accordingly, DBSI has relied primarily
upon obtaining equity capital and debt financing to support its operations.

        DBSI does not expect  revenue to exceed  costs and expenses in 1999 and,
accordingly,  will  continue  to incur  losses  and  negative  cash  flows  from
operating  activities.  To address  financing  needs,  DBSI is pursuing  various
financing alternatives. These circumstances raise substantial doubt about DBSI's
ability  to  continue  as a going  concern.  During  fiscal  1998,  DBSI  raised
approximately  $5 million  from the sale of shares of Common  Stock.  During the
first  quarter  of 1999,  DBSI  raised  approximately  $9 million  from  warrant
exercises  and  sale  of  shares  of  common  stock.  However,  DBSI  will  need
substantial additional capital, at least $100 million, to construct its proposed
E-SAT  satellite  constellation.  Such  financing  is  likely  to  result  in  a
significant  dilution in the equity interests of the current  stockholders.  The
construction  of the first two of the six  planned  satellites  is  required  to
commence  by April  1999  pursuant  to the terms of the  Federal  Communications
Commission  (FCC)  license  granted  to E-SAT.  As  discussed  in Note 14,  DBSI
notified the FCC that it has entered into a  construction  contract on March 31,
1999.  These  financial  statements  do not reflect any  adjustments  that might
result from the outcome of this uncertainty.

        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.

        DBSI's investment in E-SAT  Corporation,  in which DBSI has an ownership
interest of 20%, is accounted for using the equity method.  DBSI's investment in
EchoStar  Communication  Inc.  (EchoStar) and interest in Continental  Satellite
Corporation were disposed of during 1997 (see Notes 3 and 6) and its interest in
Seimac Limited was disposed of during 1998 (see Note 3).

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



<PAGE>F-14


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


NOTE 2.        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

        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

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

        Depreciation and Amortization

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

        Goodwill

        Goodwill is amortized  using the  straight-line  method over five years.
Amortization expense charged to operations for the years ended December 31, 1998
and 1997, was $36,513 and $20,715, respectively. Amortization expense charged to
operations  for the three  months  ended March 31,  1999 and 1998,  was $628 and
$28,802, respectively.

        Income Taxes

        Income taxes are accounted for in accordance with Statement of Financial
Accounting  Standards ("SFAS") No. 109,  Accounting for Income Taxes. 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



<PAGE>F-15


                             DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


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 SFAS
No. 128,  Earnings Per Share,  which  establishes  standards  for  computing and
presenting  earnings (loss) per share.  Under the new standards,  basic earnings
per share is computed  based on the  weighted  average  number of common  shares
outstanding  and excludes any  potential  dilution;  diluted  earnings per share
reflects diluted effects of all outstanding common stock equivalents. Options to
purchase  2,044,156  shares of common stock with  exercise  prices  ranging from
$0.40 to $5.60 were  outstanding as of December 31, 1998, and were excluded from
the loss per share  calculation  for the year ended  December 31, 1998,  as they
have the effect of decreasing  loss per share.  Options and warrants to purchase
1,418,233  shares of common stock with  exercise  prices from $.40 to $5.60 were
outstanding as of December 31, 1997, and were included in the earnings per share
calculation  for the year ended  December  31,  1997.  Options  and  warrants to
purchase  3,607,906  shares of common  stock with  exercise  prices from $.53 to
$5.60 were outstanding as of March 31, 1999, and were excluded from the loss per
share  calculation for the three month period then ended as they have the effect
of decreasing loss per share.  Options and warrants to purchase 1,418,233 shares
of common stock with exercise  prices from $.40 to $5.60 were  outstanding as of
March 31, 1998,  and were excluded from the loss per share  calculation  for the
quarter then ended as they have the effect of decreasing loss per share.

        Recently Issued Accounting Pronouncements

     In March 1997,  SFAS No.  129,  Disclosure  of  Information  About  Capital
Structure,  was issued and has been  implemented by DBSI. In June 1997, SFAS No.
130, Reporting Comprehensive Income and SFAS No. 131, Disclosures About Segments
of an Enterprise and Related  Information  were issued and are effective for the
year ended December 31, 1998. DBSI has not implemented  SFAS Nos. 130 and 131 as
their provisions are not applicable to DBSI's operations.

        Interim Financial Information

        The consolidated  financial statements as of March 31, 1999, and for the
three  months  ended  March 31,  1999 and 1998,  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.

<PAGE>F16


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


        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' equity as previously reported.

NOTE 3.        INVESTMENTS IN AND ADVANCES TO AFFILIATED COMPANIES

        Following is a summary of DBSI's significant investment activities:

        Direct Broadcasting Satellite Corporation (DBSC)

        DBSC is one of nine permittees of the Federal Communications  Commission
for Direct  Broadcast  Satellite (DBS)  services.  As of December 31, 1996, DBSI
owned  approximately  25% of the common stock of DBSC.  DBSI  accounted  for its
investment using the equity method.

        On December 21, 1995, DBSC and EchoStar  agreed to a merger,  subject to
government approval.  Under the terms of the merger agreement,  (1) both parties
agreed to merge DBSC into a  wholly-owned  subsidiary of EchoStar,  and (2) DBSC
stockholders  would be  entitled  to receive at their  option,  $7.99 in cash or
 .67417  shares of EchoStar  common stock for each of the 973,148 DBSC shares not
already owned by EchoStar.  At December 31, 1996,  DBSI owned 401,107  shares of
the common stock of DBSC. The requisite  government  approvals were obtained and
the merger  consummated on January 8, 1997. On January 23, 1997, DBSI 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, DBSI recorded a gain of
approximately $6.2 million in its first quarter of 1997.

        On August 29, 1997, DBSI transferred the 270,414 shares back to EchoStar
in exchange for the  retirement of certain  debentures  and recognized a loss on
such transfer of approximately $2.3 million due to a decline in the market value
in the EchoStar stock.

        E-SAT Corporation (E-SAT)

        In October  1994,  DBSI 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.  DBSI holds a 20%  interest in
E-SAT.  DBSI's total  investments in E-SAT were $127,265 as of December 31, 1998
and 1997. The investment is accounted for using the equity method. DBSI's equity
in losses of E-SAT for the years ended December 31, 1998 and 1997, were $134,524
and $66,469,  respectively. The equity in losses for the year ended December 31,
1997,  was  recorded  in  December  1997,  when  financial   information  became
available. As of December 31, 1998, DBSI had a receivable of $724,225 from



<PAGE>F-17


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


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.

        On March  31,  1998,  the  Federal  Communications  Commission  approved
E-SAT's  application for a low earth orbit satellite license.  E-SAT is required
to meet certain milestones and other covenants in order to maintain its license.

        Seimac Limited

        On November 30, 1995, DBSI 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 DBSI,  valued  at  $662,010.  DBSI's  investment  of
$662,010  was $464,255 in excess of DBSI'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
$30,949  and  $92,851  for the years  ended  December  31,  1998 and 1997.  This
investment is accounted for using the equity method.

        For the years ended  December  31, 1998 and 1997,  DBSI has recorded its
proportionate  share of  Seimac  Limited's  net  (loss)  income of  $34,381  and
$(14,506), respectively.

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

        Continental Satellite Corporation (Continental)

        On January 12, 1996, DBSI 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,  DBSI issued a three-year,  Series B
convertible  debenture  to  EchoStar  on  January  12,  1996,  for  proceeds  of
$3,000,000.

        On January 22, 1996,  Loral  Aerospace  Holdings,  Inc.,  a  Continental
common  shareholder (the plaintiff),  filed a complaint in the Superior Court of
the State of California against  Continental and its stockholders  alleging that
the common  shares  purchased  by DBSI 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 DBSI was not without
equitable remedy and allowed DBSI to commence an action against Loral.

<PAGE>F-18


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


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

        The  agreement  provides  that DBSI  return the  Continental  stock DBSI
acquired, that DBSI acknowledge that all Continental stock held by DBSI owned is
invalid,  and that DBSI 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 DBSI'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.

NOTE 4.        SATELLITE CONSTRUCTION COSTS

        On  December  15,  1998,  the  Company  and  Alcatel  Space   Industries
("Alcatel")  entered into a Memorandum of  Understanding  and  authorization  to
proceed  ("MOU")  pursuant to which Alcatel would become the General  Contractor
for the design,  construction and launch services for the Company's  planned low
earth orbit  satellites.  The Company and Alcatel are  negotiating  a definitive
agreement.

        Upon  signing of the MOU with  Alcatel,  the  Company  made a $1 million
advance payment to Alcatel and made additional  payments  totaling $1 million in
January and February 1999.

        During the construction of the E-SAT System, the Company is capitalizing
all  construction   costs.   Included  in  Satellite   Construction   Costs  are
approximately  $300,000 in  engineering  and other costs in connection  with the
design of the  satellites  and the $2 million  payments  to  Alcatel  for design
services.

        On March 31, 1999, the Company signed  construction and launch contracts
with two European  entities  and made advance  payments of $7.8 million in April
1999.   Total   payments  under  such   cancelable   contracts  will  amount  to
approximately  $47 million  through  January 2001. On April 8, 1999, the Company
notified the FCC that it had entered into a construction  contract for the first
two satellites of the E-SAT System.

NOTE 5.        CUSTOMER ADVANCES

        DBSI'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 December 31, 1998, this purchase
order had been  suspended  by both parties due to DBSI's  limited  access to the
Argos System. The $400,000 in milestone

<PAGE>F-19


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


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 6.        LINE OF CREDIT

        DBSI  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,
DBSI 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 7.        CONVERTIBLE DEBENTURES

        On July 1, 1995,  DBSI  issued  Convertible  Debenture  1995 Series A to
EchoStar, the majority shareholder of E-SAT, and received $1,000,000 in proceeds
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 DBSI.

        On January 12,  1996,  DBSI  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 had a security  interest in 72,030 shares of common stock of
Continental and 200,000 shares of common stock of DBSC held by DBSI.

        On  December  5, 1996,  DBSI 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 DBSI.

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



<PAGE>F-20


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


NOTE 8.        COMMITMENTS

        Operating Leases

        DBSI and its  wholly-owned  subsidiaries  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,
  -----------------------------
              1999                              102,891
              2000                               17,149
                                           ------------
                                            $   120,040

        Total rent expense was $82,615 and $66,592 for the years ended  December
31, 1998 and 1997, respectively.

        Other

        In July 1998,  DBSI's  president  was named as a defendant  in a lawsuit
filed by a firm claiming that it was promised  shares of DBSI's Common Stock. In
March 1999,  DBSI settled this matter by issuing  63,239 shares of DBSI's Common
Stock,  valued at  approximately  $324,000,  and  paying  $15,000 in cash to the
plaintiff.

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

        Refer to Note 14 for certain contract commitments.

        Construction and Launch Contracts

        As  discussed  in Note 4, the  Company  signed  construction  and launch
contracts  with two European  entities in March 1999.  Total payments under such
cancelable  contracts will amount to  approximately  $47 million through January
2001.




<PAGE>F-21


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


NOTE 9.        STOCKHOLDERS' EQUITY

        Common Stock

        DBSI's   Certificate  of  Incorporation,   as  amended  in  April  1999,
authorizes the issuance of 50,000,000 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

        DBSI'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 DBSI 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 the series,  and to allow for the  conversion  of  preferred  stock into
common  stock.  No  preferred  stock has been issued by DBSI as of December  31,
1998.

        Equity Transactions With Non-Employees

        On January 13,  1996,  DBSI issued  warrants  for the purchase of 75,000
shares of DBSI's  Common  Stock at an exercise  price of $7.30.  On December 31,
1997, DBSI 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, DBSI issued warrants for the purchase of 200,000 shares
of DBSI'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 DBSI. As of December 31, 1997, the loan had been repaid.

        In April 1998, DBSI granted options to two consulting  firms to purchase
400,000 and 300,000  shares of DBSI'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.

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

        During the six months ended  December 31,  1998,  DBSI issued  2,800,000
units each  consisting  of a share of Common Stock at a price of $2.00 per share
and a warrant to purchase a share of common


<PAGE>F-22


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


stock at an exercise  price of $3.00.  In connection  with this stock  offering,
DBSI incurred the following stock issuance costs: (i) cash payments of $485,000,
(ii)  7,500  shares of Common  Stock  with a fair  value of  $15,000,  and (iii)
warrants to purchase  728,000  shares of DBSI's Common Stock at exercise  prices
varying  from  $1.50 to  $3.00.  The fair  value of such  warrants  amounted  to
$973,000 and was recorded as a separate element of DBSI's equity.

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

        Under the terms of the above stock offering, DBSI registered such shares
and warrants in December 1998.

        During April 1999,  the two  European  contractors  purchased  1,666,667
shares of the Company's Common Stock for a total of $5 million in cash.

        Equity Transactions With Employees

        In February  1996,  DBSI  adopted the 1996 Stock  Option Plan (the "1996
Plan") to consolidate  its three existing  plans.  In May 1998, DBSI adopted the
1998 Stock Option Plan (the "1998 Plan"),  which  provides for the issuance of a
maximum of 500,000  shares of DBSI's  Common  Stock.  Provisions of the 1996 and
1998 Plans are substantially  similar to those of the earlier plans. The overall
purpose of the 1996 and 1998 Plans is to advance the long-term  interest of DBSI
by motivating its employees,  directors and consultants  with the opportunity to
obtain an equity  interest in DBSI and to attract and retain such  persons  upon
whose judgments the success of DBSI largely depends.

        Eligible  employees,  directors,  and consultants can receive options to
purchase  shares of DBSI's Common Stock at a price  generally not less than 100%
of the fair market  value of the common  stock on the date of the grant of stock
options.  The options granted under the 1996 and 1998 Plans 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 and 1998 Plans are
subject to various restrictions as to resale.




<PAGE>F-23


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


        Information  with  respect to  activity  under  these plans is set forth
below:
<TABLE>
<S>                                 <C>          <C>             <C>                    <C>


                        Outstanding Options and Warrants
                                                                                         Weighted
                                                                                          Average
                                     Number of      Price Per        Aggregate            Exercise
                                      Shares          Share            Price                Price
                                   -------------  ------------   --------------          ----------
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                                  787,500   $0.53-$2.19          614,380              0.78
Exercised                               (161,577)  $0.53-$1.44          (99,722)             0.617
Terminated                                     -             -                -
                                     ------------                  ------------
Balance, December 31, 1998             2,044,156   $0.40-$5.60     $  1,786,306              0.87
                                     -----------                   ------------

Granted (unaudited)                       37,500      $5.50       $     206,250              5.50
Exercised (unaudited)                   (119,561)  $.53-$2.80     $    (118,341)             0.99
Terminated (unaudited)                         -            -                 -
                                    ------------                   -------------
Balance, March 31, 1999 (unaudited)    1,962,095                   $  1,906,051              0.97
                                     ===========                   ============
</TABLE>

        The following table summarizes information with respect to stock options
and warrants outstanding at December 31, 1998:

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

                      Options and Warrants Outstanding       Options and Warrants Exercisable

                                    Weighted
                                    Average       Weighted
                                   Remaining      Average                   Weighted Average
   Range of         Number      Contractual Life  Exercise       Number         Exercise
Exercise Price    Outstanding       (years)         Price     Exercisable         Price
- --------------   --------------- --------------- ---------  ---------------  ---------------
 $0.53-$1.44       1,856,372          7.76          $0.65       1,379,140         $0.69
 $1.60-$2.80         149,375          8.44          $2.24         105,797          2.26
 $3.00-$5.60          38,409          7.06          $5.23          38,409          5.23
                  --------------                              ------------
                   2,044,156                                    1,523,346
                  ==============                               ===========

</TABLE>


<PAGE>F-24


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)

     The following information  concerning DBSI'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 1998 was $0.90 and $0.68,
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:


                                    1998            1997
                                -----------     -----------

Risk free interest rate            5.7%             5.7%
Expected life                      7.3 years        8.2 years
Volatility                         227%              80%
Dividend yield                       -                -

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


                                            December 31,          December 31,
                                                 1998                 1997
                                          -----------------    -----------------

Net income (loss)        As Reported        $(3,293,493)           $3,068,917
                         Pro forma          $(3,713,942)           $1,793,791

Net income (loss)        As Reported        $     (0.47)            $    0.49
per share                Pro forma          $     (0.53)            $    0.29

        In February  1997,  DBSI 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,  DBSI  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 DBSI has  maintained  the  vesting
schedule from the original grants.


<PAGE>F-25


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


NOTE 10.       RELATED PARTY TRANSACTIONS

        In January 1997,  DBSI began to defer payment of a portion of all future
compensation of DBSI's president. The deferred compensation balance was $216,000
as of December 31, 1997. In October 1998,  DBSI paid its president the amount of
$246,000  related to his  deferred  compensation  through  September  1998.  The
president  also received a cash bonus of $20,000 in connection  with his efforts
in securing the E-SAT license.

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

        During  1997,  DBSI  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  7  for  disclosures  regarding  related  party
transactions with EchoStar.

NOTE 11.       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, 1998 and 1997, is as follows:
<TABLE>
<S>                                        <C>               <C>      <C>           <C>


                                                      1998                      1997
                                           ------------------------- -------------------------
                                              Federal       State       Federal       State
                                           ------------- ----------- ------------- -----------

Deferred tax assets:
Net operating loss carryforwards            $  1,785,000   $ 305,000   $   706,000   $ 108,000
Research and development credit
    carryforwards                                115,000           -        95,000           -
Excess of tax over book basis of investments,
    deferred compensation, and other              10,000       1,500        12,000       2,000
                                           ------------- ----------- ------------- -----------
Deferred tax assets                            1,910,000     306,500       813,000     110,000
Valuation allowance                           (1,910,000)   (306,500)     (813,000)   (110,000)
                                           ------------- ----------- ------------- -----------

Net deferred tax assets                     $          -  $        -    $        -   $      -
                                            ===================================================
</TABLE>


        Due to the  uncertainty of realization,  a valuation  allowance has been
provided to offset the net deferred tax assets.  The increase  (decrease) in the
valuation  allowance was  approximately  $1,293,500 and ($1,411,000)  during the
years ended December 31, 1998 and 1997, respectively. The provision for



<PAGE>F-26


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


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, 1998,  DBSI has net operating loss  carryforwards  of
approximately  $5,250,000  and  $5,000,000  for federal  income tax purposes and
California  state franchise tax purposes,  respectively.  DBSI has also research
and development  credit  carryforwards of $115,000 and $0 for federal income tax
purposes  and  California  state  franchise  tax  purposes,  respectively.  Such
carryforwards expire in varying amounts between 1998 and 2018.

        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 12.       RISKS AND UNCERTAINTIES

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

NOTE 13.       SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING
               ACTIVITIES

        During the years ended December 31, 1998 and 1997, the following noncash
activities occurred:

        o      In April 1998,  DBSI granted  options to two consulting  firms to
               purchase  700,000 shares of DBSI's Common Stock.  DBSI recorded a
               compensation   charge  of  $159,000  in   connection   with  this
               transaction during 1998.

        o      DBSI issued 728,000  warrants to purchase  shares of Common Stock
               to certain  individuals for services  rendered in connection with
               the placement of the September 1998 sales of DBSI's Common Stock.
               These  warrants  were valued at $973,000 and were offset  against
               the proceeds.

        o      During 1997,  DBSI 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,  DBSI 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,  DBSI  settled  all  principal  and  accrued
               interest balances  outstanding under its convertible  debentures,
               in exchange  for 270,414  shares of EchoStar  common  stock and a
               cash payment of approximately $936,000.



<PAGE>F-27


                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Information as of and for the three month periods ended
   March 31, 1998 and 1999, and subsequent to December 31, 1998, is unaudited)


NOTE 14.       SUBSEQUENT EVENTS

        In February 1999, the Company issued 500,000 units each  consisting of a
share of Common  Stock at a price of $3.00 per share and a warrant to purchase a
share  of  Common  Stock at an  exercise  price of  $4.00.  Sale of these  units
resulted in gross proceeds to the Company of $1.5 million.

        In March 1999,  the Company  received  proceeds  of  approximately  $7.5
million  from the  exercise of warrants  to purchase  2.5 million  shares of the
Company's  Common Stock issued in connection  with the 2.8 million unit offering
discussed above.

        Under  the  terms of the MOU  signed  with  Alcatel,  the  Company  made
additional  payments  totaling $1 million in January and February  1999. The ATP
was  extended to April 15,  1999.  The Company  and  Alcatel are  negotiating  a
definitive agreement.

        On March 31, 1999, the Company signed  construction and launch contracts
with two  European  entities and made advance  payments of $4.4  million.  Total
payments  under such  cancelable  contracts  will  amount to  approximately  $47
million through January 2001.

        On April 8, 1999, the Company  notified the FCC that it has entered into
a  construction  contract  for the first two  satellites  of the E-SAT System on
March 31, 1999.

        Subsequent  to December  31,  1998,  the Company  solicited  stockholder
approval  to  increase  the  number of  authorized  shares of Common  Stock from
20,000,000 to 50,000,000. The requisite stockholder approval was obtained.





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