DBS INDUSTRIES INC
SB-2, 2000-07-18
TELEGRAPH & OTHER MESSAGE COMMUNICATIONS
Previous: STRATEGIC SOLUTIONS GROUP INC, DEF 14A, 2000-07-18
Next: DBS INDUSTRIES INC, SB-2, EX-3.(I), 2000-07-18







As filed with the Commission on July 18, 2000              File No. 333-_____


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

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

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

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

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

</TABLE>

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

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

                                 With copies to:

                              Scott E. Bartel, Esq.
                               Eric J. Stiff, Esq.
                           Bartel Eng Linn & Schroder
                          300 Capitol Mall, Suite 1100
                          Sacramento, California 95814
                             Telephone: 916-442-0400
                     --------------------------------------

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

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

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

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

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

Pursuant to Rule 429,  this  registration  statement  also  relates to 2,924,906
shares of common stock  previously  registered on Form SB-2 (Commission File No.
333-77687) and 8,987,015  shares of common stock  previously  registered on Form
SB-2 (Commission File No.  333-63513).

<PAGE>i

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

                                CALCULATION OF REGISTRATION FEE

                                                        Proposed        Proposed
                                                        maximum          maximum        Amount of
      Title of each class of         Amount to be    offering price     aggregate     registration
    securities to be registered     registered (1)     per share     offering price        fee
--------------------------------   ----------------  -------------- ----------------  --------------
Common Stock (2)                      3,982,965(2)    $ 1.46875(3)   $ 5,849,980(3)    1,545.00
Common Stock (4)                      1,250,000(4)    $ 1.46875(3)   $ 1,835,938(3)      485.00
Common Stock (5)                        629,999(5)    $ 3.00         $ 1,889,997         499.00
Common Stock (6)                        250,000(6)    $ 1.6563       $   414,075         110.00
Common Stock (7)                        130,000(7)    $ 2.75         $   357,500          95.00
Common Stock (8)                        100,000(8)    $ 2.8138       $   281,380          75.00
Common Stock (9)                        300,000(9)    $ 1.46875(3)   $   440,625(3)      117.00
Common Stock (10)                       57,586(10)    $ 3.00         $   172,758          46.00
Common Stock (11)                    2,924,906(11)
Common Stock (12)                    8,987,015(12)
Total Registration Fee                                                                 2,972.00
====================================================================================================
</TABLE>

(1)  In the  event  of a stock  split,  stock  dividend,  or  other  transaction
     involving  our  common  stock,  the  number  of  shares   registered  shall
     automatically  be increased to cover the  additional  shares in  accordance
     with Rule 416(a) under the Securities Act of 1933, as amended  ("Securities
     Act").

(2)  Includes  3,750,000  shares of common stock issuable from time to time upon
     draw downs  pursuant to the common stock  purchase  agreement with Torneaux
     Ltd.

(3)  Fee  calculated  in  accordance  with Rule  457(c) of the  Securities  Act.
     Estimated  for the sole purpose of  calculating  the  registration  fee and
     based upon the  average  quotation  of the bid and asked price per share of
     the registrant's common stock on July 14, 2000, as reported on the OTC
     Bulletin Board.

(4)  Issuable  upon the  exercise  of warrants to  purchase  common  stock.  The
     warrants  are  issuable  to  Torneaux  Ltd.  from  time  to time  when  the
     registrant  exercises  its right to sell shares of common stock to Torneaux
     Ltd.  pursuant to a draw down.  The exercise  price of the warrants will be
     equal to 115% of the price per share paid by Torneaux upon a draw down.

(5)  Issuable upon the conversion of series A convertible  preferred stock. Each
     share of  preferred  stock  is  convertible  based on the five day  average
     closing price of our common stock immediately prior to the end of the three
     month period from the date of issuance.

(6)  Issuable  upon the  exercise of a warrant to  purchase  common  stock.  The
     exercise price is $1.6563 per share.

(7)  Issuable  upon the  exercise of a warrant to  purchase  common  stock.  The
     exercise price is $2.75 per share.

(8)  Issuable  upon the  exercise of a warrant to  purchase  common  stock.  The
     exercise price is $2.8138 per share.

(9)  Issuable  upon the  exercise of a warrant to  purchase  common  stock.  The
     exercise price is $0.6749 per share.

(10) Issuable  upon the  exercise of a warrant to  purchase  common  stock.  The
     exercise price is $3.00 per share, subject to adjustment.

(11) These shares have previously been registered on Form SB-2  (Commission File
     No. 333-77687) and a fee of $2,741.00 was previously paid.

(12) These shares have previously been registered on Form SB-2  (Commission File
     No. 333-63513) and a fee of $6,482.00 was previously paid.

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

<PAGE>1

PROSPECTUS                                                 Subject to Completion
                                                               July __, 2000


                              DBS INDUSTRIES, INC.

                                  Common Stock

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


       This prospectus  relates to the resale by the selling  stockholders of up
to 18,612,471  shares of common stock. The selling  stockholders may sell common
stock from time to time in the principal  market on which the stock is traded at
the prevailing market price or in negotiated transactions.

       We will not receive any  proceeds  from the sale of shares by the selling
stockholders.  However,  we have received  proceeds from the sale of shares that
are presently  outstanding and we will receive proceeds upon the exercise of any
warrants that may be exercised by the selling  stockholders and upon the sale of
shares to Torneaux Ltd.

       Our common stock is traded in the  over-the-counter  market and quoted on
the OTC Bulletin  Board under the symbol "DBSS." On July 14, 2000 the average of
the bid and asked price of our common stock was $1.46875 per share,  as reported
on the OTC Bulletin Board.

       Investing in the common stock  involves a high degree of risk. You should
invest  in the  common  stock  only  if you  can  afford  to  lose  your  entire
investment. See "Risk Factors" beginning on page 8 of this prospectus.

       Neither the Securities Exchange Commission nor any state securities
commission  has approved or disapproved  these  securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

       The information in this prospectus is not complete and may be changed. We
may not sell these securities  until the  registration  statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to  sell  these  securities  and it is not  soliciting  an  offer  to buy  these
securities in any state where the offer or sale is not permitted.

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

                  The date of this prospectus is July __, 2000.



<PAGE>2

       Please  read  this  prospectus  carefully.  You  should  rely only on the
information  contained  in this  prospectus.  We have not  authorized  anyone to
provide  you  with  different  information.  You  should  not  assume  that  the
information provided by the prospectus is accurate as of any date other than the
date on the front of this prospectus.

       The  following  table  of  contents  has been  designed  to help you find
important information contained in this prospectus. We encourage you to read the
entire prospectus.





                                      TABLE OF CONTENTS

<TABLE>
<S>                                                                                        <C>

Forward-looking Statements...................................................................2
Prospectus Summary...........................................................................2
The Offering................................................................................ 3
Risk Factors................................................................................ 6
Use of Proceeds.............................................................................12
Price Range of Common Stock.................................................................13
Dividend Policy.............................................................................13
Management's Discussion and Analysis of Financial Condition and Results of Operations.......13
Business....................................................................................18
Management..................................................................................30
Plan of Distribution........................................................................40
Selling Stockholders........................................................................41
Certain Relationships and Related Transactions..............................................42
Description of Capital Stock................................................................42
Certificate of Incorporation................................................................43
Legal Proceedings...........................................................................43
Legal Matters...............................................................................43
Experts.....................................................................................43
Available Information.......................................................................44

</TABLE>

<PAGE>3
                           FORWARD-LOOKING STATEMENTS

       This  prospectus  contains  forward-looking  statements,  as that term is
defined  in  the  Private  Securities  Litigation  Reform  Act  of  1995.  These
statements relate to future events or our future financial performance.  In some
cases, you can identify forward-looking statements by terminology such as "may,"
"will," "should," "expects," "plans,"  "anticipates,"  "believes,"  "estimates,"
"predicts,"  "potential"  or  "continue" or the negative of these terms or other
comparable terminology.  These statements are only predictions and involve known
and unknown risks,  uncertainties and other factors,  including the risks in the
section  entitled "Risk  Factors,"  that may cause our or our industry's  actual
results,  levels of  activity,  performance  or  achievements  to be  materially
different  from  any  future  results,   levels  of  activity,   performance  or
achievements expressed or implied by these forward-looking statements.

       Although   we   believe   that   the   expectations   reflected   in  the
forward-looking  statements are reasonable,  we cannot guarantee future results,
levels  of  activity,  performance  or  achievements.   Except  as  required  by
applicable law,  including the securities  laws of the United States,  we do not
intend  to  update  any of  the  forward-looking  statements  to  conform  these
statements to actual results.

       As used in this prospectus,  the terms "we," "us," "our," and "DBSI" mean
DBS Industries, Inc. and its subsidiaries, unless otherwise indicated.


                               PROSPECTUS SUMMARY

       The  following  summary is qualified in its entirety by the more detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this prospectus.  This summary is not complete and does not contain
all of the information you should consider before investing in the common stock.
You should read the entire  prospectus  carefully,  including the "Risk Factors"
section.

The Company

       We are a  telecommunications  company  dedicated  to  providing  low-cost
satellite-to-Internet  data messaging to and from remote locations.  Through our
ownership interest in E-SAT, Inc., we are the only company currently licensed by
the  Federal  Communications  Commission  to  provide  commercial  two-way  data
messaging using code division multiple access technology and  low-earth-orbiting
Little LEO satellites.
We expect to begin providing our data messaging services during 2002.

       We have designed our system, which we call the NewStar System, to provide
low cost, two-way data messaging services to customers  throughout the world who
need regular,  but not  real-time,  information.  In the  non-real-time  market,
delays  between  data  collection  and  transmission  to the  customer  are  not
critical, for example,  periodic data collection from utility maters as compared
to emergency  data from  residential  alarm systems.  By focusing  solely on the
non-real-time  market,  we believe we will be able to construct  and operate our
system at a lower cost and,  therefore,  provide our services at a lower cost to
the customer. In addition, by targeting the collection of data that is in remote
or  hard-to-access  locations,  we  believe  we  will  be  able  to  reduce  our
competition  from  terrestrial  technologies  where the  infrastructure  expense
incurred in providing the service, at each remote location, cannot be justified.


<PAGE>4

       The two-way communication capabilities of the NewStar System are designed
to substantially reduce customer costs while enabling new customer  applications
such as  initiating  remote  diagnostics  and remote  turn-on  and  turn-off  of
electric meters. Our initial focus is on energy meters in remote locations.  One
of our target  markets is the United  States  electric  and  natural gas utility
industries,   particularly  their  high-  cost-to-read  metering  segment  which
historically requires meter reading to be conducted by utility personnel.

       We believe that the NewStar System will offer significant advantages over
competing systems and alternative customer solutions, including:

     o    Global coverage: Using a Little LEO  satellite-to-internet  system, we
          will be able to provide reliable,  global,  two-way data and messaging
          communications services.

     o    Low cost system: The non-real time nature of the NewStar System allows
          us to use fewer  satellites and implement a  store-and-forward  system
          that requires fewer ground stations.

     o    Low-cost ground transceiver:  Using CDMA communications technology and
          an Application  Specific  Integrated  Circuit,  or "ASIC"  technology,
          should allow us to produce smaller and lower-cost ground  transceivers
          than competing systems.


        Our principal  executive  offices are located at 100 Shoreline  Highway,
Suite 190A, Mill Valley, California, and our phone number is 415-380-8055.

                                  THE OFFERING
 Common Stock Purchase Agreement

        Of the shares of common stock being registered for resale by the selling
stockholders,  5,000,000  shares are being  registered  in  connection  with our
common stock purchase agreement with Torneaux Ltd.

        On June 2, 2000, we entered into a common stock  purchase  agreement and
related agreements with Torneaux Ltd., a private equity fund organized under the
laws of the  Bahamas.  Subject to the  fulfillment  of certain  conditions,  the
agreements  provide us with a facility  through  which we may sell shares of our
common  stock,  at our option,  to Torneaux  Ltd.  periodically  over a 24-month
period.  Our  ability to request a draw down  under the  common  stock  purchase
agreement is subject to the  continued  effectiveness  of a resale  registration
statement filed with the Securities and Exchange  Commission to cover the shares
to be issued.  The amount of common  stock to be sold at each draw down will not
be less than  $100,000 nor more than $2.45  million.  We have agreed to sell our
shares to Torneaux Ltd. at a price equal to the then current market price of our
common stock  during the draw down  period,  less a discount of between 7.5% and
13%  specifically  determined  based upon a formula  related to the then current
market  price of the stock.  The number of shares  that we may sell to  Torneaux
Ltd.  varies  depending on certain  factors,  including  the market price of the
common  stock and the then  current  ownership  interest of our common  stock by
Torneaux Ltd. We have also agreed to issue to Torneaux Ltd. warrants to purchase
from 20% to 50% of the number of shares of common  stock being  purchased at the
time of each draw  down.  Torneaux  Ltd.  will  either  resell its shares of our
common stock in the open market,  resell its shares of our common stock to other
investors in negotiated  transactions  or hold shares of our common stock in its
portfolio. This prospectus covers the resale by Torneaux Ltd. of common stock

<PAGE>5

purchased by Torneaux Ltd. and issuable  upon  exercise of the related  warrants
either in the open market or to other investors.

        In connection with the  common   stock purchase agreement,  we issued a
warrant to  purchase an  aggregate  of 250,000  shares of our common  stock as a
finder's  fee to a third  party not  affiliated  with us or  Torneaux  Ltd.  The
warrant is exercisable at an exercise price of $1.6563 per share.  The resale of
the  shares  issuable  upon  exercise  of  the  warrant  are  included  in  this
prospectus.

Series A Convertible Preferred Stock

        Of the shares being registered, 629,999 shares of common stock are being
registered for resale upon  conversion of our  outstanding  series A convertible
preferred stock.

        From  December  1999 to March  2000,  we issued an  aggregate  of 35,897
shares for our series A convertible  preferred  stock in a private  placement to
accredited  investors.   The  shares  of  preferred  stock  have  a  liquidation
preference of $30.00 per share and are initially  convertible,  at the option of
the  holder,  into ten  shares of our  common  stock,  or at a rate of $3.00 per
common share. The conversion rate is adjusted if the 5 day average closing price
of our common stock three months after the shares were issued is below $3.00. As
a result of the  closing  price of our  common  stock  being less than $3.00 per
share for all of the issuances after the three month period, the conversion rate
has been adjusted for each investor.  Each share will convert,  at the option of
the holder, into more than ten common shares, the precise number of shares being
the liquidation  preference,  of $30.00 per share,  divided by the 5 day average
closing  price  immediately  prior to the end of the  three  month  period.  The
holders of series A  convertible  preferred  stock are also  entitled to receive
annual cumulative dividends equal to five percent of the liquidation preference.
We may redeem the preferred  stock,  in whole or in part, for the purchase price
plus any accrued and unpaid  dividends if the closing  price of our common stock
is $6.00 per share or greater for twenty  consecutive  days. Our right to redeem
the preferred  stock is subject to the holder's right to convert their shares of
preferred stock into shares of our common stock within thirty days of our notice
to redeem.  This  prospectus  covers  the  resale of the shares of common  stock
underlying the shares of preferred stock.

        In  connection  with the  private  placement  we issued a warrant to the
placement  agent to purchase  57,586  shares of our common  stock at an exercise
price of $3.00 per share, subject to adjustment.  The resale of the common stock
issuable upon conversion of the warrant is included in this prospectus.

Additional Shares We Are Registering

        In September  1999 we entered into an  agreement  with a consultant  for
services in  connection  with  obtaining  satellite  insurance.  As part of that
agreement, we issued a warrant to purchase an aggregate of 130,000 shares of our
common stock at an exercise  price of $2.75 per share.  In 2000,  we also issued
two warrants for  consulting  services.  The first is  exercisable  into 100,000
shares at an  exercise  price of  $2.8138  per share and the  second  warrant is
exercisable  into 300,000 shares at an exercise price of $0.6749 per share.  The
resale of the common stock issuable upon exercise of the warrants is included in
this  prospectus.  The resale of an additional  232,965  shares of common stock,
presently outstanding, are also included in this prospectus.

Other Shares Included in this Prospectus

          This prospectus  also relates to an  aggregate of  11,911,921  shares
which were  previously  registered  and are included to allow their resale under
this prospectus.
                             -----------------------


<PAGE>6

<TABLE>
<S>                                             <C>

The Offering Summary


Total shares of common stock outstanding as of
June 1, 2000...................................  14,460,557

Shares of common stock being offered for
resale by the selling stockholders.............  Up to 18,612,471 shares, assuming the sale of all
                                                 of the shares registered in connection with the
                                                 common stock purchase agreement and exercise of all warrants
                                                 by the selling stockholders.  Of these shares,
                                                 11,911,921 were previously registered and are included
                                                 to allow their resale under this prospectus.

Offering price.................................  Market price or negotiated prices at the time of
                                                 resale.

Use of proceeds................................  We will not receive any of the proceeds of the
                                                 shares offered by the selling stockholders.  Any
                                                 proceeds we receive from our sales of common
                                                 stock to Torneaux Ltd. and the exercise of warrants
                                                 will be used primarily for costs associated with the
                                                 construction and launch of our satellite system, for
                                                 working capital and other general corporate
                                                 purposes.

OTC Bulletin Board Symbol......................  DBSS


</TABLE>


<PAGE>7

                       Summary Consolidated Financial Data



       This  summary of  consolidated  financial  data has been derived from our
annual and interim consolidated  financial statements included elsewhere in this
prospectus. You should read this information in conjunction with those financial
statements,  and notes thereto,  along with the section  entitled  "Management's
Discussion and Analysis of Financial Condition."




<TABLE>
<S>                                     <C>             <C>           <C>              <C>
                                                                                        April 25, 1990
                                                                      Three months       (Inception)
                                         Year Ended December 31,     ended March 31,     to March 31,
                                           1998           1999            2000               2000
                                        ------------   ------------   ---------------   ----------------
                                                                         (Unaudited)       (Unaudited)
Consolidated Statement of Operations
Data:
Revenue                                 $         -    $         -     $            -    $      161,420
                                                  -
Loss from operations                     (2,995,848)    (6,028,829)        (1,525,040)      (19,148,436)
Net Loss                                 (3,293,493)    (5,915,493)        (1,525,482)      (14,573,597)
Loss per Share
       Basic                                  (0.47)         (0.45)             (0.11)                -
       Diluted                                (0.47)         (0.45)             (0.11)                -
Working Capital (deficiency)                233,078       (941,527)        (1,304,640)                -
Total Assets                              3,512,511     15,562,586         15,630,040                 -
Stockholders' Equity                     $2,382,740    $14,223,675         13,893,490                 -


</TABLE>


Consolidated Balance Sheet Data:                        As of March 31, 2000
                                                        ---------------------
                                                              (Unaudited)

Cash and cash equivalents.....................................$  351,574

Working Capital (deficiency).................................. (1,304,640)

Total Assets ................................................. 15,630,040

Total Liabilities.............................................  1,736,550

Stockholders' Equity.......................................... 13,893,490



<PAGE>8
                                  RISK FACTORS

       An  investment  in shares of our common  stock is very risky.  You should
carefully consider the risks described below in addition to other information in
this prospectus.  Our business,  operating results and financial condition could
be seriously  harmed due to any of the following risks. The trading price of the
shares of our common  stock  could  decline due to any of these  risks,  and you
could lose all or part of your investment.

We are a development stage company and we do not have any customers.

       We are a  development  stage  company  and as of June 1, 2000,  we had no
customers.  Although we previously  recorded gains from the sale of interests in
entities which own direct broadcast satellites licenses,  we have not earned any
significant operating revenues since our formation.  Given our limited operating
history  and lack of  revenues,  we  cannot  assure  you that we will be able to
construct and implement the NewStar System,  and, if  implemented,  to develop a
sufficiently large customer base to be profitable.

We have incurred significant losses and expect to continue to do so.

       We  expect  our  operating  expenses  to  significantly  increase  as our
satellite  system  reaches  its  critical  stages of  development.  We  recorded
operating  losses  of  approximately   $6,029,000  for  1999  and  approximately
$2,996,000 for 1998, and do not anticipate any revenues during the year 2000. We
expect to continue to incur  substantial  and  increasing  operating  losses and
negative net cash flow until our  satellite  system is  developed,  deployed and
operating in a profitable manner.

We will require additional financing.

       We currently estimate that we will require  approximately $120 million in
capital  related  to the  construction  and  launch  costs  associated  with our
satellite  system.  Given the risks in an undertaking of this nature,  we cannot
assure you that  actual  cash  requirements  will not exceed our  estimates.  In
particular,  additional  capital,  over and above amounts  anticipated,  will be
required in the event that we:

     o    incur  unexpected  costs in  completing  the NewStar  System design or
          encounter any unexpected technical or regulatory difficulties;

     o    incur  delays  and  additional  expenses  as the result of a launch or
          satellite failure;

     o    are unable to enter into  marketing  agreements  with third parties or
          sell our metering services; or

     o    incur any other significant unanticipated expenses.

       The occurrence of any of these events would adversely  affect our ability
to meet our business objectives.

<PAGE>9



Future financings will likely include restrictive conditions.

       We anticipate  that we will depend almost  exclusively  on long-term debt
and  equity  financings  to pay for our  satellite  system.  Capital  may not be
available to us, in sufficient amounts to meet the development costs or on terms
acceptable to us. The issuance of additional equity securities by us will result
in  significant  dilution to the equity  interests of the current  stockholders.
Selling debt securities, such as bonds, will increase our liabilities and future
cash commitments.  Further it is anticipated that, in the event of a significant
bond placement,  bondholders would require that all of our assets, including our
ownership  interest in E-SAT,  serve as security for the repayment of the bonds.
In the event of a default on such bonds, it would be unlikely that there will be
any assets  remaining to be distributed to equity  holders.  If we are unable to
obtain a sufficient amount of financing  necessary to complete our system and on
commercially-acceptable terms, our business and future success will be adversely
affected.

We are subject to development contract commitments.

        In order to  comply  with  development  milestones  required  by the FCC
license,  we  have  entered  into  various  development  contracts  including  a
satellite  construction contract and a satellite launch contract.  Entering into
these and other  development  and service  contracts are critical to the overall
development  of the  NewStar  System.  The  satellite  construction  and  launch
contracts  require progress  payments of approximately $60 million over the next
12 months.  Failure to  maintain  these  contracts  would  adversely  affect our
ability to construct the NewStar System.

The contract with our prime contractor could be declared void.

       We have not made the necessary payments to our prime contractor and, as a
result,  that contract  could be declared  void.  The  Agreement  with our prime
contractor,  Alcatel Space Industries,  required a payment at the end of 1999 of
approximately  $9.1 million in cash and the  equivalent  of $5 million in common
stock. This payment was necessary for Alcatel to continue work and to trigger an
effective  date for our full system  development  schedule.  As of June 1, 2000,
this payment has not been made, and Alcatel  therefore has the right to consider
this contract  void.  Although  Alcatel has verbally  indicated that it does not
intend to terminate the contract, it has the right to do so. Until the effective
date of contract, or "EDC", we continue to have a direct satellite  construction
contract with Surrey Satellite  Technology  Limited. At EDC, this contract would
be assigned to Alcatel. Any cancellation or termination of these contracts could
cause delay in  construction of the system and may result in the loss of the FCC
license.

The technology,  design and  construction of our satellite  system is subject to
numerous risks.

       The design and  construction  of the  NewStar  System is subject to risks
associated with a space-based  communications  system.  Although we believe that
the NewStar System is based on sound technology, its design will contain certain
technology  that has not been  used in a  commercial  application.  Although  we
intend  to  engage  contractors  that  are  experienced  in  the  satellite  and
communications industry, we have no experience in developing,  constructing, and
operating  a  satellite  based data  communications  system.  The failure of the
NewStar System to be constructed, 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  NewStar  System  unable to  perform  at the  quality  and  capacity  levels
anticipated.



<PAGE>10


Future advances in the industry could make our services obsolete.

       Future  advances  in the  telecommunications  industry  could lead to new
technologies,  products or services  competitive  or superior to the products or
services to be provided by us. Such technological  advances could also lower the
costs of other  products or services  that may compete with the NewStar  System,
resulting  in pricing  pressures  on our  products  and  services,  which  could
adversely affect our business and results of operations.

We have not been granted  control of E-SAT and without that control our business
 objectives are limited.

       E-SAT,  Inc.  has been  granted an FCC license to  construct,  launch and
operate  six  Little  LEO  satellites  to  provide  two-way,  low-cost  data and
messaging  services in the United States.  Currently,  we hold a 20% interest in
E-SAT with  EchoStar DBS  Corporation,  or EchoStar,  holding the  remaining 80%
interest. On July 30, 1999, we reached an agreement with EchoStar concerning the
transfer of control of E-SAT,  including  the FCC license  from  EchoStar to us,
subject to regulatory  approval.  In May 2000, we filed an application  with the
FCC for their  approval  of the  transfer  of  control  of E-SAT.  If we were to
receive FCC  approval,  we would hold an 80.1%  interest in E-SAT,  and EchoStar
would hold the remaining 19.9%. In addition  EchoStar would have a 20% undivided
interest in the satellite transmission capacity associated with the FCC license.
In the event that we are unable to obtain  control  of the FCC  license  held by
E-SAT,  we may be  unable to obtain  the  financing  necessary  to  fulfill  our
business objectives.

Our  satellite  system may  experience  unscheduled  delays which could harm our
business or lead to the loss of the FCC license.

       Delays and related  increases  in costs in the  construction,  launch and
implementation  of the  NewStar  System  could  result from a variety of causes,
including:

     o    delays encountered in the construction, integration and testing of the
          NewStar System;

     o    launch delays or failures;

     o    delays  caused by  design  reviews  in the  event of a launch  vehicle
          failure or a loss of satellites or other events beyond our control;

     o    further  modification of the design of all or a portion of the NewStar
          System in the event of, among other things,  technical difficulties or
          changes in regulatory requirements;

     o    our failure to enter into agreements with marketing providers on terms
          acceptable to us; and

     o    the failure to develop or acquire effective  applications for use with
          the NewStar System.

       We cannot  assure  you that the  Little  LEO  satellites  or the data and
messaging  services we intend to provide will be available on a timely basis, or
at all. A significant  delay in the completion of the NewStar System could erode
our competitive  position,  could result in cancellation of the FCC license, and
could have a material  adverse effect on our financial  condition and results of
operations.


<PAGE>11


We will face many risks associated with the launching of satellites.

       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.  Each
launch is  expected  to carry  three  Little LEO  satellites.  Consequently,  an
unsuccessful  launch could adversely  affect  one-half of our planned  satellite
constellation.  We intend to obtain a certain  amount of insurance to cover some
of our  potential  losses  in this  area,  but we  cannot  assure  you  that the
insurance  will cover all  incidents or be in a  sufficient  amount to cover the
losses.

       We have entered into a launch  services  agreement  with Eurockot  Launch
Services GmbH, Breman, Germany to provide for two payload launches from a launch
site  in  Plesetzk,  Russia  during  specified  periods.  Eurockot  has  limited
experience in launching commercial  satellites.  Further, it is anticipated that
any launch must be approved by a governmental  agency of the Russian Federation.
We do not know whether the launches  will be approved by the Russian  Federation
or if the  launches  will take place as planned.  The failure of the launches or
the occurrence of any problems  generally  associated  with  satellite  launches
would have an adverse effect on us.

Our satellites may malfunction or fail prematurely.

       A number of factors will affect the useful lives of the NewStar  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 and adverse effect on
the efficiency of the overall system and the operation of the NewStar System.

We will only be able to obtain a limited amount of satellite insurance.

       We expect to obtain launch  insurance for each of our satellite  launches
and have engaged Frank  Crystal & Co. and its  subsidiary,  International  Space
Brokers, Inc. to provide risk management counsel in obtaining insurance coverage
for our planned Little LEO satellite constellation. This insurance would, in the
event of a launch failure,  provide funds for replacement launch satellites.  In
addition,  we expect to obtain  satellite  replacement  insurance,  which  would
provide funds for rebuilding  satellites  damaged in  construction,  shipment or
launch.  In the  event a  covered  loss  occurs,  we will  need to  satisfy  the
insurance  underwriters that the technological or other problems associated with
the covered loss have been addressed prior to continuing the launch process. The
launch and  replacement  insurance  marketplace  is volatile  and we do not know
whether launch or replacement insurance, or both, will be available to us, or if
available,  will be available  on terms  acceptable  to us. We will  continue to
evaluate the insurance marketplace to determine the level of risk we are willing
and able to absorb  internally  as well as the  amount of risk we may be able to
transfer to third parties.

We are subject to governmental regulation which can be difficult to satisfy.

       Our  business  is  subject  to  both  United  States  and   international
regulations and licensing. The E- SAT license has several milestones, including:

<PAGE>12

     o    the  completion of  construction  of the first two satellites by March
          2002,

     o    the launch of those satellites by September 2002, and

     o    the  construction and launch of the remaining four satellites by March
          2004.

       Our ability to meet these  milestones is dependent on a number of factors
many of which are outside of our  control.  The  failure to meet the  milestones
could  result in loss of the FCC  license.  Furthermore,  we will need to secure
"landing rights" in various  countries where we hope to do business.  Failure to
secure  foreign rights would preclude us from offering our full services in such
countries, which would adversely affect our anticipated results of operation. In
addition,  if the FCC fails to approve our  application  for consent to transfer
control of the FCC license or if other  technological or financial  difficulties
arise,  we may be unable to meet our  obligations  under  our  construction  and
launch agreements. Any cancellation or termination of these contracts could also
result in loss of the FCC license.

The services we intend to provide must be acceptable to the utility industry.

       Our success is largely  dependent  on whether  utility and other  related
companies will contract for services  utilizing the NewStar System.  Although we
have other proposed uses for the data  messaging  services,  utility  companies,
such as gas, electrical and water utility companies, remain the primary focus of
our  marketing  and  development  efforts.  We cannot assure you that we will be
successful in completing the  development and commercial  implementation  of our
services  using the  NewStar  System.  We must  complete  a number of  technical
developments   and   continue  to  expand  and  upgrade  the  NewStar   System's
capabilities  prior to  implementing  our 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,  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 NewStar  System is only one possible  solution for
hard-to-access  meter sites.  We may not be successful in achieving the adoption
of the NewStar System by the utility industry or to a significant extent. In the
event that utility companies do not adopt our technology,  or do so less rapidly
than   expected,   our  future   results,   including  our  ability  to  achieve
profitability, will be materially and adversely affected.

The price of ground transceivers will affect the success of our service.

       The development of low-cost  ground  transceivers to collect and transmit
data from fixed devices such as meters will be important in the development of a
broad utility market for our data messaging  services.  Ground transceivers must
be  manufactured  and operated at a low cost in order to make our data messaging
services  attractive to commercial users. It is expected that the cost of ground
transceivers  will decline as the volume of units  produced  increases.  We must
develop a low-cost ground  transceiver  which requires less power to operate and
will be attractive to utility and other companies. However, we cannot assure you
that ground  transceivers  can be developed at a cost and with the  capabilities
that will attract a large enough  commercial  subscriber  base for us to receive
significant revenues or achieve profitability.

<PAGE>13


We are dependent on third party vendors and consultants.

       We have relied on, and will continue to rely on, vendors and  consultants
that  are  not  our   employees  to  complete  the  design,   construction   and
implementation of the NewStar System, to market our data messaging  services and
for  representation  on regulatory  issues.  These vendors and consultants  must
continue  to  provide  the  expertise  necessary  to  complete  the  design  and
construction  of the  NewStar  System,  and we cannot  assure you that  suitable
vendors and consultants will be available in the future, and if available,  will
be available on terms deemed acceptable to us.

We are dependent on third party manufacturers.

       We rely on, and will continue to rely on, outside  parties to manufacture
parts  and  equipment  for the  NewStar  System  such as  meters,  transceivers,
antennas,  and other Little LEO satellite related devices.  We cannot assure you
that these  manufacturers  will be able to meet our needs in a satisfactory  and
timely manner or that we 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 and adverse effect on our ability to successfully  provide
our  proposed  services.  Further,  the failure of third  parties to deliver the
products,  components,  necessary parts or equipment on schedule, or the failure
of third parties to perform at expected  levels,  could delay our  deployment of
the NewStar System.  Any such delay or increased costs could  significantly harm
our business and operating results.

Our  failure to  effectively  manage our growth  would harm our future  business
results.

       As we proceed with the development of our satellite  system, we expect to
experience  significant  and rapid  growth in the  scope and  complexity  of our
business.  We will need to add staff to market our services,  manage operations,
control the  operations of the proposed  satellites,  handle sales and marketing
efforts and perform  finance and  accounting  functions.  We will be required to
hire  a  broad  range  of  additional   personnel  before  we  begin  commercial
operations.  This  growth  is likely  to place a strain  on our  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 our potential  subscriber
base and  business,  or the failure to manage growth  effectively,  could have a
material adverse effect on our business and financial condition.

We are dependent on key personnel.

       Our  success  is  substantially  dependent  on  the  performance  of  our
executive  officers and key  personnel and on our ability to retain and motivate
our  personnel.  The  loss of any of our  key  personnel,  particularly  Fred W.
Thompson,  our  president,  would  harm our  ability  to manage  operations  and
development of the NewStar System,  and could have a material and adverse effect
on our business, financial condition, and operating results.

Intense  competition  from existing and new entities could adversely  affect our
business.

       We will encounter competition from other Little LEO satellite systems, as
well as from competitive  terrestrial-based  communication companies. 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 has led
to  substantial  and  increasing  competition.  Many of our  present  and future
competitors using Little LEO satellites have begun to address the collecting and

<PAGE>14


transmitting  data from fixed devices and at least one of these  competitors has
substantially greater

     o    financial, marketing, technical and manufacturing resources,

     o    name recognition, and

     o    experience.

       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.  Our  technology  must be
competitive so that the NewStar System can provide the data transmission service
at a cost lower than most of our competitors' systems. We cannot assure you that
such  competitors will not succeed in developing  better or more  cost-effective
data transmission systems.

We face  increased  competition  as a result of  strategic  alliances  and other
consolidation in the industry.

       Our 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 subscribers of
data  messaging  services.  Further,  terrestrial-based  wireless  communication
systems are already  providing data messaging  services to the utility industry.
Such  existing  and future  competition  could  affect  our  ability to form and
maintain agreements with utility companies and other customers. We cannot assure
you that we will be able to compete  successfully against our current and future
competitors,  and our failure to do so would have a material  adverse  effect on
our business.

Substantially   all  of  our  assets  consist  of  our   capitalized   satellite
construction costs and acquisition costs relating to the E-SAT license and these
assets may be  significantly  impaired if we are unable to obtain the  necessary
financing or unable to obtain control of E-SAT.

       We  cannot  assure  you  that we will be able to  obtain  financing  in a
sufficient   amount  for  the  construction  and  deployment  of  our  satellite
constellation or that we will be granted control of E-SAT. Our failure to obtain
sufficient and timely  financing  will likely result in our conclusion  that the
carrying  amounts  of the  capitalized  satellite  construction  costs  and  the
investment in E-SAT are not  recoverable.  Under generally  accepted  accounting
principles  relating to the  impairment of assets,  we would then be required to
write off all or a portion of the capitalized  satellite  construction costs and
our acquisition  costs relating to the E-SAT license which would have a material
and  adverse  effect  on our  business,  results  of  operations  and  financial
position.

Our certificate of  incorporation  and Delaware law contain  certain  provisions
which could deter  takeovers  which may prevent you from receiving a premium for
your shares.

       Provisions of our  certificate  of  incorporation  and Delaware law could
delay,   defer  or  prevent  a  change  in  our  control.   Our  certificate  of
incorporation  contains a fair price provision that requires a certain threshold
approval by our board of directors  in the event of a merger,  sale of assets or
other types of business combinations. In addition, our board consists of members
who serve  staggered three year terms so that only a portion of our board can be
removed at the annual meeting of stockholders.  Further, the board is authorized
to issue  preferred  stock,  the classes and terms of which may be determined by
the board. We are also subject to the anti-takeover provisions of Section 203 of
the Delaware  General  Corporation  law,  which  prohibits us from engaging in a

<PAGE>15


"business  combination"  with an "interested  stockholder" for a period of three
years after the date of the transaction in which the person became an interested
stockholder, unless the business combination is approved in a prescribed manner,
under Delaware law. These  provisions in our  certificate of  incorporation  and
Delaware law could have the effect of delaying, deferring or preventing a change
in control, even if doing so would be beneficial to our stockholders.

We have not paid  dividends  and are not likely to pay  dividends  on our common
stock in the future.

       We have not declared or paid any  dividends on our common  stock,  and do
not anticipate paying any dividends for the foreseeable future. In addition, the
holders of our shares of series A preferred  stock are entitled to receive,  out
of any  legally  available  funds,  annual  cumulative  dividends  equal to five
percent of the  liquidation  preference of their shares.  All dividends  must be
paid on the series A convertible  preferred  stock before any may be declared or
paid  on the  common  stock.  It is also  anticipated  that  if we  obtain  bond
financing or other financing facilities, we will be restricted in our ability to
declare future dividends on our common stock.

Our stock price is volatile.

       Our  common  stock is  quoted  on the OTC  Bulletin  Board  and is thinly
traded. In the past, our trading price has fluctuated widely,  depending on many
factors that may have little to do with our operations or business prospects. In
addition,  the OTC Bulletin  Board is not an exchange  and,  because  trading of
securities on the OTC Bulletin  Board is often more sporadic than the trading of
securities  listed on an exchange of NASDAQ,  you may have difficulty  reselling
any of the shares that you purchase from the selling stockholders.

The exercise of outstanding  options and warrants may adversely affect our stock
price and your percentage of ownership.

       In addition to the shares  issuable to Torneaux Ltd., as of June 1, 2000,
there  were  outstanding  warrants  and  options to  purchase  an  aggregate  of
6,251,694  shares of our common stock.  The majority of the options and warrants
have exercise prices at less than the current trading price of our common stock.
Further,  the outstanding  options and warrants may have a detrimental impact on
the terms under which we may obtain financing through a sale of our common stock
in the future  since they may  hinder our  ability to raise  capital at a higher
market price due to the dilutive effect to new investors. For these reasons, any
evaluation  of the  favorability  of market  conditions  for a subsequent  stock
offering must take into account any outstanding warrants and options.

                                 USE OF PROCEEDS

       We will not  receive  any  proceeds  from the  resale of shares of common
stock by the selling  stockholders.  We will receive  proceeds from any sales of
shares  pursuant to the common stock  purchase  agreement with Torneaux Ltd. and
upon any exercise of warrants issued to Torneaux Ltd. or the third party finder.
We intend to use the proceeds  from our sales to Torneaux  Ltd. and the exercise
of warrants  primarily for the costs associated with the construction and launch
of our  satellite  system,  for  working  capital  and other  general  corporate
purposes.


<PAGE>16

                           PRICE RANGE OF COMMON STOCK

       The  following  table  sets  forth the high and low bids  quoted  for our
common stock during each quarter for the past two fiscal year ends and until the
quarter ended March 31, 2000, as quoted on the OTC Bulletin Board.

                                                     Common Stock

Quarter Ended                                    High            Low
--------------------                             ----           -----
March 31, 2000                                   5.45           1.66

December 31, 1999                                2.25           2.16
September 30, 1999                               2.56           2.44
June 30, 1999                                    3.00           2.75
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


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

       As of June 1, 2000, we had 14,460,557  shares of common stock outstanding
and 411  stockholders  of record.  The number of  stockholders  does not include
those who hold our securities in street name.

                                 DIVIDEND POLICY

       We have not declared or paid any cash dividends  since our inception.  In
addition,  the holders of our shares of series A preferred stock are entitled to
receive,  out of any legally available funds, annual cumulative  dividends equal
to five percent of the  liquidation  preference of their  shares.  All dividends
must be paid on the  series A  convertible  preferred  stock  before  any may be
declared  or paid on the  common  stock.  We  currently  intend  to  retain  any
additional  future  earnings,  for use in the  operation  and  expansion  of our
business.  We do not intend to pay any cash dividends on our common stock in the
foreseeable future.

<PAGE>17

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

General

       We were formed in Delaware in 1989 and our  principal  executive  offices
are  located  in  Mill  Valley,   California.  We  completed  a  share  exchange
reorganization  with DBS  Network  in 1992.  Since  1994,  our focus has been to
pursue business  opportunities  in satellite  telecommunications.  We began this
pursuit  originally  by  purchasing  interests  in  direct  broadcast  satellite
licensees. During 1997, we sold our last indirect interest in a direct broadcast
satellite licensees.

       We formed  E-SAT,  Inc.,  a Colorado  corporation,  in  partnership  with
EchoStar in November 1994 for purposes of applying for a Little LEO FCC license.
On March 31,  1998,  the FCC issued a license to E- SAT to launch and  operate a
Little LEO satellite system.  Pursuant to the initial formation agreement for E-
SAT, we hold 20% of the capital stock of E-SAT and EchoStar  holds the remaining
80%. In July 1999, we entered into an agreement to acquire an  additional  60.1%
from EchoStar, to bring our total ownership of E- SAT to 80.1%. This transfer is
subject to the  approval  of the FCC,  which was  formally  requested  by us and
EchoStar on May 2, 2000.

       We established a dedicated  marketing and sales group in 1999 and plan to
increase our marketing activities during fiscal 2000.

       We seek to  satisfy  our fiscal  2000 cash  requirements  by raising  new
equity and debt capital, as well as by seeking the exercise of previously issued
third-party  warrants and stock options.  Through June 1, 2000, we issued 35,897
of our preferred stock in exchange for gross proceeds of $1,076,910 in cash.

Results of Operations

Three Months Ended March 31, 2000 Compared To The Three Months Ended March 31,
1999

Revenues

       We  remain in the  development  stage and did not  generate  revenues  in
either the quarter ended March 31, 2000 or March 31, 1999.

Operating Expenses

       Total  operating  expenses  for the  quarter  ended  March  31,  2000 was
$1,525,040  compared to $1,118,643  for the quarter ended March 31, 1999.  These
costs are related to marketing and sales  expenses,  general and  administrative
expenses, and research and development expenses.

Marketing and Sales Expenses

       Marketing  and sales  expenses  are  primarily  the  costs of  personnel,
including non-cash stock  compensation and travel.  Marketing and sales expenses
for the  quarter  ended  March 31,  2000 were  $362,500,  or 23.7% of  operating
expenses.  We did not incur any  marketing  and sales  expenses  for the quarter
ended  March 31,  1999.  This  increase  resulted  from our  establishment  of a
dedicated  marketing  and  sales  group  in  June  1999  and  included  non-cash
compensation of approximately $57,000.

<PAGE>18


General and Administrative Expenses

       General and  administrative  expenses  include costs associated with debt
financings  and our legal,  administrative  and  general  management  functions.
General and  administrative  expenses for the quarter ended March 31, 2000, were
$987,833,  or 64.8% of operating  expenses,  compared to  $898,042,  or 80.3% of
operating  expenses,  for the quarter  ended March 31,  1999.  The  increase was
primarily  due to  increased  personnel  related  costs  of  $117,000,  non-cash
compensation of approximately  $177,000 and consulting fees of $114,000,  offset
by a decrease in the cost of options for  services  provided by  consultants  of
approximately $350,000.

Research and Development Expenses

       Research  and  development  expenses  represent   non-capitalized   costs
incurred to develop the NewStar System.  Research and  development  expenses for
the quarter ended March 31, 2000 were $174,707,  or 11.5% of operating expenses,
compared to $220,601 or 19.7% of operating expenses.  The decrease was primarily
due to a decrease in  consulting  expenses by $103,000  and a decrease in travel
expenses by $35,000,  offset by an  increase  in  personnel  cost of $74,000 and
non-cash compensation of approximately $13,000.

Non-Cash Stock Compensation

       In order to attract and retain personnel,  we granted options to purchase
1,913,106  shares of our common stock at exercise  prices  ranging from $0.39 to
$2.81 to several  employees  and our  service  providers.  Some of the  exercise
prices  were  below the fair  market  value of the  common  stock at the time of
grant,  resulting in deferred stock  compensation of $2,490,337.  This amount is
being  amortized over the vesting periods of the granted  options.  As a result,
$247,279 was  recognized as non-cash stock  compensation  expense in the quarter
ended March 31, 2000 in the relevant  expense  category as described  above.  No
similar expenses were incurred in the quarter ended March 31, 1999.

Other Income (Expense)

       We experienced a non-operating  loss of $442,  consisting of net interest
income of $1,279  and a loss on the  disposal  of  equipment  of $1,721  for the
quarter ended March 31, 2000, a decrease of $12,811 over net interest  earned of
$12,369 for the quarter  ended March 31,  1999.  The  reduction  in net interest
income was due to the reduction of our cash and cash equivalents.

Net Loss

       Our net loss for the quarter ended March 31, 2000 was $1,525,482 compared
to a net loss for the quarter  ended March 31,  1999 of  $1,106,274.  During the
first  quarter of 2000,  we incurred  $362,500 in marketing  and sales  expenses
while we did not incur any sales and marketing expenses during the first quarter
of 1999.

<PAGE>19

Year Ended December 31, 1999 Compared to December 31, 1998

Revenues

       We remain in the development  stage and did not generate  revenues in the
last two fiscal years ended December 31, 1999 or December 31, 1998.

Operating Expenses

       Total  operating  expenses  in 1999  were  $6,028,829  and in  1998  were
$2,995,848. These costs are related to marketing and sales expenses, general and
administrative  expenses, and research and development expenses. The increase in
our  operating  expenses  were a result of the expansion of our business and our
efforts to develop the NewStar System.

Marketing and Sales Expenses

       Marketing and sales expenses consist primarily of the costs of personnel,
including non-cash stock  compensation and travel.  Marketing and sales expenses
for 1999 were $922,623,  or 15.3% of operating expenses.  No marketing and sales
expenses were incurred in 1998. This increase was a result of the  establishment
of our dedicated marketing and sales group in June 1999.

General and Administrative Expenses

       General and administrative expenses for 1999 were $4,060,910, or 67.4% of
operating  expenses,  compared to $2,198,701,  or 73.4% of operating expenses in
1998. The increase was primarily due to increased  personnel  costs arising from
the expansion of the management  team, and from non-cash stock  compensation  of
approximately $760,000.

Research and Development Expenses

       Research and  development  expenses  represent the costs we have incurred
developing the NewStar System.  Research and development  expenses for 1999 were
$1,045,296 or 17.3% of total operating expenses,  compared to $797,147, or 26.6%
of total  operating  expenses in 1998.  The increase was due to the expansion of
our research and development staff in Toulouse,  France, and from non-cash stock
compensation of approximately $50,000.

Non-cash Stock Compensation

       In order to attract and retain personnel,  we granted options to purchase
1,913,106  shares of common stock at exercise prices ranging from $0.39 to $2.81
to several  employees and service  providers.  Some of the exercise  prices were
below the fair market value of the common stock at the time of grant,  resulting
in deferred stock  compensation  of $2,490,337.  This amount is being  amortized
over the vesting periods of the granted options,  and as a result,  $957,755 was
recognized as non-cash  stock  compensation  expense during 1999 in the relevant
expense  category as described  above. No similar  expenses were incurred during
1998.

<PAGE>20

Other Income and Expenses

       We experienced a non-operating gain of $113,336, consisting solely of net
interest  income,  for the fiscal year ended  December 31, 1999,  an increase of
$80,915  over net  interest  earned of $32,421 for the year ended  December  31,
1998.  This gain was generated from investment  income arising from  substantial
fundraising activities during the year ended December 31, 1999. We also recorded
no gains or losses on sale of investments in 1999, compared to a loss in 1998 of
$228,323 arising from the sale of our interest in Seimac Ltd.

Net Income (Loss)

       Our net  loss  for the year  ended  December  31,  1999,  was  $5,915,493
compared to a net loss for the year ended December 31, 1998 of $3,293,493.

Liquidity and Capital Resources

       We have been in the  development  stage since our  inception and have not
recognized any significant revenues. Our monthly expenses averaged approximately
$300,000  per month  during the year ended  December  31, 1999 and  $508,000 per
month during the first quarter of 2000 which included approximately $121,000 per
month for marketing and sales,  approximately  $329,000 per month for operating,
legal and  consulting  expenses  and  approximately  $58,000 per month for E-SAT
research &  development.  However,  expenses  will  continue to increase  during
fiscal 2000 with the demands of  increased  efforts in both systems and business
development.  Additional  capital  will be  necessary  to expand  operations  or
continue current operations.

       Traditionally,  we have relied on equity and debt  placements  to finance
our operations.  We have also received proceeds from the sale of our interest in
entities that held direct broadcast  satellite  licenses.  We no longer have any
interest in direct broadcast satellite licensees.

       During 1999 we received  proceeds from the sale of common stock  totaling
approximately $15 million before stock issuance costs of approximately  $154,000
and we received  proceeds from the sale of common and preferred  stock  totaling
approximately  $1,022,000  before stock issuance costs of approximately  $85,000
for the quarter  ended  March 31,  2000.  These  transactions  included  private
placements  of common  stock,  units  consisting  of shares of common  stock and
warrants  to purchase  common  stock,  and shares of  preferred  stock.  We also
received proceeds in the amount of approximately  $7.8 million from the exercise
of warrants and approximately  $786,000 from the exercise of options in 1999. We
received  proceeds in the amount of approximately  $134,000 from the exercise of
options and  warrants in the quarter  ended  March 31,  2000.  We also  received
approximately  $900 from the sale of stock to  employees  pursuant  to our stock
purchase  plan.  These  proceeds  were  used  primarily  to fund  our  satellite
construction costs, investing activities and for working capital.

       Our cash and cash  equivalents  were $282,945 as of December 31, 1999 and
$1,291,711  as of December 31, 1998,  and $351,574 as of March 31, 2000.  We had
negative  working  capital of $941,527 as of December 31, 1999 and $1,304,640 as
of March 31,  2000,  compared to working  capital of $233,078 as of December 31,
1998,  and  $8,727,069  as of March  31,  1999.  Until  we are able to  develop,
construct and operate the NewStar System and begin receiving  revenues,  we must
continue  to raise cash from  outside  sources  for our  operations  and for the
development of the NewStar System.

<PAGE>21

       Net cash used in operating  activities  was $3,681,956 for the year ended
December  31, 1999 and $830,488  for the quarter  ended March 31, 2000.  The net
cash used in 1999  resulted  from a net loss of  $5,915,493,  offset by non cash
stock  compensation  of  $957,755,  the  issuance  of options and  warrants  for
services in the amount of $774,298, the issuance of shares of common stock equal
to $324,391 in connection  with the  settlement of litigation and an increase in
accounts  payable of $204,675  as a result of  increased  marketing  and general
administrative  activities  during the fourth quarter of 1999. The net cash used
in the  quarter  ended  March 31, 2000  resulted  from a net loss of  $1,525,482
offset  primarily by non-cash  stock  compensation  of $247,279,  an increase in
accounts  payable of  $408,389  arising  from  increased  marketing  and general
administrative  expenses,  and a decrease in prepaid and other current assets of
$34,103 due to a reduction in prepaid insurance and employee receivables

       Net cash used in  operating  activities  for the year ended  December 31,
1999 was $3,293,493 as offset by certain non-cash charges, a loss on the sale of
our investment in Seimac Ltd. and our equity in E-SAT's losses. Net cash used in
operating activities for the quarter ended March 31, 1999, was $1,229,075.

       Net cash used in  investing  activities  for the year ended  December 31,
1999 was $12,413,265 an increase of $10,928,307 from the year ended December 31,
1998.  Approximately $10.8 million of the net cash used in investing  activities
was related to satellite construction payments made to our satellite contractors
and  approximately  $1.5  million paid to a consultant  in  connection  with the
negotiation  of the  agreement  to obtain  control  of  E-SAT.  Net cash used in
investing  activities was $38,151 for the quarter ended March 31, 2000. This was
a  decrease  of   $1,088,191   over  the  same  period  ended  March  31,  1999.
Approximately  $35,000 of the net cash used in investing  activities  during the
quarter ended March 31, 2000 was related to satellite construction payments made
to our satellite contractors.

       Net cash provided by financing activities for the year ended December 31,
1999 was  $15,086,455  compared to  $4,554,726  for the year ended  December 31,
1998.  Net cash  provided by  financing  activities  during  1999 was  primarily
related to the net proceeds from our sale of units of common stock, the exercise
of warrants and the sale of common stock to two our satellite  contractors.  Net
cash provided by financing  activities for the quarter ended March 31, 2000, was
$937,268  compared to $10,369,980  for the same period ended March 31, 1999. Net
cash provided by financing  activities  during the quarter ended March 31, 2000,
was related  primarily to the net proceeds from the sale of preferred  stock and
the exercise of options and warrants.

       In 1996, we received milestone payments under the terms of a $1.2 million
purchase order for 10,000  satellite radio units from ABB. Under this agreement,
we were  eligible  to  receive up to  $500,000  towards  development  costs upon
meeting  the  milestone  requirements  of the  contract.  We met the first  four
milestones of the contract and received  $400,000 in cash. The parties agreed to
suspend  all  development  under this  agreement  due to the  expiration  of our
agreement  for the  use of the  Argos  System  on  December  31,  1997,  and the
subsequent  limits  placed  on  future  commercial  use  of  the  Argos  System.
Therefore,  the milestone  payments  could be subject to refund,  in whole or in
part.

<PAGE>22

                                    BUSINESS

Overview

       We are a  telecommunications  company  dedicated  to providing a low-cost
satellite-to-Internet  data  messaging  service  to and from  remote  locations.
Through our ownership interest in E-SAT, Inc., we are the only company currently
licensed by the FCC to provide  commercial two-way data messaging services using
the  code  division  multiple  access,  or  CDMA,  technology  and  Little  LEO,
low-earth-orbiting  satellites,  known as the NewStar System. We expect to begin
providing our data messaging services in 2002. Our initial target market is data
collection and communications with energy meters in hard to access locations.

       Historically, remote and hard to access energy meters have been expensive
for  utility  companies  to read as a result of the  significant  time and labor
costs  involved in collecting  the data.  Using low earth orbit  satellites,  we
believe  that  we  will  be  able  to  collect  data  from  those  meters  at  a
significantly  lower cost to utility companies and in a more timely manner. This
should also improve the ability of utility  companies to manage the distribution
of valuable energy resources. By focusing on the collection of data in remote or
hard  to  access  locations,  we  believe  we can  limit  the  competition  from
terrestrial  based  technologies,   like  cellular  communications,   where  the
infrastructure costs are generally too high to justify implementation.

       We have also identified other significant  follow-on markets for our data
messaging services including, the collection of data from propane tanks, oil and
gas  wellheads  and gas  pipelines,  checking the  inventory  and cash status of
vending  machines and the  monitoring of air and water quality of waste disposal
sites in various geographic regions.

       The NewStar System is designed for use with a small  constellation of low
earth  orbiting  satellites.  The term "LEO" is  shorthand  for  low-earth-orbit
satellites  and  the  term  "Little  LEO"  is  shorthand  for  low-  earth-orbit
satellites operating in a lower frequency band. The system uses a radio terminal
unit which attaches to a customer's  meter or other device and transmits data to
Little LEO satellites.  From the satellites, the information is then transmitted
to a ground  station that sorts the data and transmits it, via the Internet,  to
the end user.  The  two-way  features  will also allow us to send  instructions,
messages  and  updates  to the  radio  terminal  unit.  Through  use of the CDMA
technology,  the NewStar System is designed to require less  transmission  power
and provide superior noise  tolerance.  The store and forward design also allows
the  Little LEO  satellites  to store  data for later  transmission  to a ground
station, minimizing the number of necessary ground stations.

Our Strategy

       To achieve our business objectives,  we have identified the following key
components to our business strategy:

     Providing a reliable,  worldwide, two-way data communications network based
     on existing  technologies.  We believe that, by incorporating  existing and
     proven   technologies  such  as  CDMA   communications   technology  and  a
     store-and-forward  design into the  NewStar  System and by using six Little
     LEO  satellites  in  polar  orbits,  we will be able to  provide  reliable,
     global,   two-way  data  and   messaging   communications   services.   The
     distribution of our satellite  constellation in polar orbits is designed to
     provide us access to all of the earth's  populated land mass  approximately

<PAGE>23


     every hour with each satellite,  reducing the potential risks from the loss
     or outage of one or more satellites.

     Offering a low-cost service. We believe the relatively lower costs involved
     in designing,  constructing,  launching  and operating the NewStar  System,
     together with lower-powered,  relatively  inexpensive ground  transceivers,
     will  allow  us  to  provide  data  messaging   services  to  customers  in
     hard-to-access  or remote  locations  at  substantially  lower  rates  than
     competing systems. We have designed our system specifically for the two-way
     communication  of short  messages,  using fewer  satellites  than competing
     near-real  time low earth orbit  systems.  Our system  should  utilize less
     complex  and less  expensive  components  than  those  required  for larger
     satellite systems designed to carry voice,  video and  high-intensity  data
     traffic.  Competing Little LEO systems using the older TDMA  communications
     technology  will require more  satellites  and more gateway earth  stations
     than the NewStar System.

     Offering a low-cost  ground  transceiver.  We expect to offer a smaller and
     lower  cost  ground  transceiver  than  competing  systems  by  using  CDMA
     technology  and  an  application  specific  integrated  circuit,  or  ASIC,
     technology.  This should provide us with significant  competitive advantage
     in the marketplace.

     Capitalizing on not being the first to market. We have learned a great deal
     from  earlier  commercial  satellite  operators  whose  services  have  not
     developed as they may have  anticipated.  This  experience  has provided us
     with the  ability to market  what we believe  is a superior  system  using,
     among other things,  the CDMA  technology and lower cost  transceivers,  to
     help differentiate our services from those of our competitors.

     Capitalizing  on the  barriers to entry into our  marketplace.  The primary
     barrier to entry into the Little LEO satellite service market in the United
     States is the acquisition of an operating  license from the FCC. Before the
     FCC issues any additional licenses,  it must allocate an additional portion
     of the frequency  spectrum for use, which we do not expect to happen in the
     near future.

     Directly marketing to large industrial customers and governmental entities.
     We believe  that  marketing  directly  to large  industrial  customers  and
     governmental  entities will ensure greater  customer service and support in
     each geographic region or targeted market than will value-added  resellers,
     and will reduce our selling and  administrative  expenses  for bringing the
     NewStar System to market. Outside of the United States, it will also aid us
     in securing any necessary local regulatory and other approvals.

     Capitalizing on the commitment and expertise of our strategic partners.  We
     have successfully  assembled a group of investors who we believe are highly
     qualified strategic partners. We negotiated equity investments totaling $10
     million.  We received a total investment of $5 million from Eurockot Launch
     Services,  our launch service  provider,  and Surrey  Satellite  Technology
     Limited, our satellite  manufacturer.  We have received a commitment for an
     additional  $5  million  investment  from  Alcatel  Space  Industries,  our
     end-to-end  system prime  contractor,  which is  contingent on our bringing
     into effect the prime contract  effective date. Due to delays in financing,
     we did not meet the milestone payment necessary to establish the "effective
     date of contract"  and, as of June 15,  2000,  we continue to be overdue on
     this payment requirement.

<PAGE>24

Development Milestones

       The NewStar System is expected to be deployed with a constellation of six
Little  LEO  satellites  in  2002.  To  date,  we have  achieved  the  following
milestones:

     Development of the system. We initially  conducted  research and testing to
     develop our NewStar System design and were  successful in  integrating  our
     satellite transmitter and antenna completely within a utility meter.

     Completed    proof-of-concept   trials.   We   conducted   proof-of-concept
     demonstrations  with 36 electric  and natural gas  utilities  demonstrating
     Little LEO  satellite  technology  as a viable  method to collect data from
     hard-to-access locations. We conducted a proof-of-concept trial for Pacific
     Gas & Electric  Company,  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. Subsequently, a series of
     proof-of-concept  demonstrations  were  conducted in  conjunction  with ABB
     Power T&D Company,  Inc.,  commonly  referred to as ABB, in which prototype
     radio  terminal  units and  electric  meters were  installed at 34 electric
     utilities in the continental  United States 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,
     or NOAA.

     Granting of FCC License.  On March 31, 1998,  E-SAT was issued a license by
     the FCC to provide Little LEO satellite services in the United States.

     Commenced  construction of the  satellites.  On March 31, 1999, we signed a
     contract with Surrey Satellite  Technology  Limited for the construction of
     our  constellation  of six Little LEO  satellites.  We have  assigned  this
     contract to our prime contractor, Alcatel Space Industries.

     Engaged a launch service  provider to deliver our satellites into orbit. On
     March 31, 1999, we signed a contract with Eurockot  Launch  Services  GmbH,
     for two  launches.  Two launches are  currently  expected to occur in 2002,
     each for a set of three  satellites.  The total  contract price for the two
     launches is $30.0 million.

     Acquired controlling interest, subject to FCC approval, of the FCC license.
     On July 31,  1999,  we signed a contract  with  EchoStar  to  increase  our
     ownership in E-SAT to 80.1%. EchoStar will have the right to use 20% of the
     NewStar  System's  communications  capacity.  The  transfer  of  control is
     subject to FCC approval, which was officially requested on May 2, 2000.

     Entered into an  agreement  with an  end-to-end  prime  contractor  for the
     NewStar System. On October 8, 1999, we signed a contract with Alcatel Space
     Industries  for the final design,  construction  and delivery to the launch
     site of six Little LEO  satellites.  This agreement also includes the final
     design,  construction and delivery of the ground infrastructure,  including
     the gateway earth station, mission center, satellite control center, ground
     communications  network and ground-based  transceivers to be installed into
     devices,  like utility  meters.  Alcatel is also  responsible for providing
     in-orbit  testing of the NewStar  System.  The total contract price for the
     end-to-end system is $88.5 million. Either party has the right to terminate
     this  agreement  under  certain  circumstances.  We have paid $2 million in

<PAGE>25

     construction  payments  to  Alcatel  and have  not yet  made the  milestone
     payment necessary to establish the "effective date of contract."

     Negotiated equity  investments in us by all of our strategic  partners.  We
     negotiated  equity  investments  totaling  $10 million by  Eurockot  Launch
     Services and Surrey Satellite Technology Limited and a potential investment
     by Alcatel, subject to making the milestone payments necessary to establish
     the effective date of contract.

     Organized  our risk  management  through  insurance.  On July 14, 1999,  we
     engaged  Frank  Crystal  and Co. and its  subsidiary,  International  Space
     Brokers as our exclusive risk management advisors and insurance brokers for
     both space and ground segments.

Targeted Markets

       We have  designed  the NewStar  System to provide low cost,  two-way data
messaging  services  to  industrial  customers  throughout  the  world  who need
regular,  but not  real-time,  information.  By  focusing  on the  non-real-time
market,  where data  collection is not triggered by a real-time event such as an
emergency condition, and where delay between data collection and transmission to
the  customer  has   insignificant   business   consequence,   we  are  able  to
substantially  lower the costs of our system,  and therefore  lower the price to
the customer. By focusing on collecting data that is in remote or hard-to-access
locations,  we reduce our competition  from  terrestrial  technologies,  such as
cellular  communications,  who cannot justify the infrastructure expense in each
remote  location,  and we increase the value offered to the customer as a result
of their higher costs in those areas.

       Energy Meters

       Our initial focus is on energy meters in remote locations. One of the our
target markets is the United States electric and natural gas utility industries,
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 significant travel time to
a meter site, rugged terrain,  physical risk,  restricted  sites,  environmental
issues,  and  mis-reads  requiring  additional  site  visits,  all of which  can
contribute to higher costs for utilities.

       Our messaging services can provide a reduction in the cost to gather data
from  hard-to-access  meters.  We expect to charge  significantly  less than the
costs utility companies normally incur in sending meter reading personnel out to
each of those difficult to reach  locations.  This provides  several  advantages
including:

     o    Planning  and  decision-making  is improved  through  greater and more
          timely availability of their consumers' energy-related information.

     o    Estimated billing is eliminated.

     o    Service  connects  and  disconnects  can be  scheduled  and  performed
          automatically.

     o    Value added features are available such as meter  diagnostics,  tamper
          detection, outage reporting, and power quality information.

<PAGE>26

     o    Two-way  communication  capabilities can substantially reduce customer
          costs while  enabling new  customer  applications  such as  initiating
          remote diagnostics and remote turn-on/turn-off of electric meters.

       In the United  States,  the  emergence of automatic  meter  reading as an
accepted  technology and the deregulation of the utility industry in a number of
states,  which has forced  utility  companies  to focus on all  aspects of their
costs and, in some cases, to compete to retain the meter reading  activity,  has
provided a foundation for us to market our services.

       There  is  also a  significant  potential  market  for  our  services  in
countries who do not broadly monitor energy  consumption.  For those  countries,
implementing or expanding  coverage of metering is of significant  strategic and
economic  benefit  both as a source of revenue  and as a critical  component  of
implementing  their energy  infrastructure.  By working with these  countries as
they develop their  services and providing  them with a low-cost  alternative to
traditional  meter  reading  methods,  we believe we can  succeed in becoming an
integral part of their utility infrastructure.

       Other Markets

       We believe  other  significant  markets for our data  messaging  services
include:

       Propane  tanks.  Currently,  most  propane  tanks  are  not  metered  and
       customers can be invoiced only on fuel delivery.  Automated meter reading
       enables monthly billing based on actual  consumption,  which improves the
       distributor's cash flow and, even more important,  creates an opportunity
       for fuel  arbitrage.  Since the  consumer  would not need to pay for fuel
       upon delivery,  the  distributor can fill customer tanks in the summer or
       other times,  when fuel prices are lower.  The  consumer  also avoids the
       inconvenience of running out of fuel and enjoys a reduction in the safety
       issues associated with re-lighting the pilots on their appliances.

       Oil and gas  wellheads.  In the  energy  sector,  data from  particularly
       remote  and  hard-to-access  oil  and  gas  wellheads  can  be  collected
       electronically,  providing  material  savings in costs per read.  Some of
       these wellheads are located in areas that are not only extremely  remote,
       but are also  high-risk and the physical  safety of the meter reader is a
       real concern.  In addition to eliminating  the personal  safety risk this
       also will create an opportunity to aggregate data internationally, if the
       service provider has global coverage.

       Gas  pipelines.  Monitoring  for  cathodic  protection,  flow control and
       leakage from gas pipelines is another market appropriate for the periodic
       data  transmission  from sensors located in isolated  areas.  Most of the
       cathodic,  flow  control  and leakage  sensors  around the world are read
       manually,  which is a tedious process,  frequently using  helicopters for
       typical pipeline  terrain.  Given the cost of product flowing through the
       pipeline  and  the  ecological  impact  of  a  pipeline  failure,  energy
       companies are  motivated to quickly  identify any failures as well as the
       sources of the problem.

       Vending  machines.  Vending  machines can use our proposed data messaging
       service for  inventory and cash  control.  By  collecting  data from each
       machine on a timely basis,  distributors can deliver the right product to
       the right  machine  at the  right  time,  thereby  improving  sales,  the
       productivity of their route personnel,  and greatly  simplifying the cash
       reconciliation process. While most vending machines are not located in

<PAGE>27

       hard-to-access    places, a  system   that offers both ease-of-use   and
       complete    geographic  coverage     offers  significant  benefits to the
       distributor.

       Environmental and Agriculture.  The waste disposal  industry,  faced with
       increased public awareness of pollution problems, is required by federal,
       state, and local  governments to closely monitor air and water quality at
       all waste  disposal  sites.  Collecting  data from  these  locations  and
       reporting it to both operating and regulatory  agencies is well suited to
       our proposed services.  In addition,  we believe that existing irrigation
       systems can become more  efficient  through  timely  monitoring  of usage
       data.

The NewStar System

       The NewStar System is designed to minimize infrastructure  investment and
maximize  efficiency by utilizing a small constellation of Little LEO satellites
with  the  ability  to reach  markets  not  readily  accessible  by  terrestrial
technologies.  We expect that the  aggregate  cost to  construct  and launch the
NewStar System into commercial  service will be approximately  $120 million,  of
which approximately $12 million had been spent through 1999.

       The NewStar  System's  radio  terminal  units will attach to a customer's
meter or other device and transmit data to the satellites using CDMA technology.
From these Little LEO  satellites,  the data is transmitted to ground  stations,
which  sort the data and  transmit  the  information  to our  customers  via the
Internet.  The two-way  service also allows our customers to send  instructions,
messages,  and updates to their remote  meters or other  devices.  The following
illustrates the data collection and dissemination process:

                                [GRAPHIC OMITTED]

       Space Segment

       The initial  constellation to be launched will consist of six satellites.
We plan 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,  taking about 100 minutes per orbit.  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.  These Little LEO  satellites,  which
will weigh about 110 kg each, 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

<PAGE>28


and contingencies.  Based on the current design, we estimate that each satellite
will operate for a period of five years.

       The satellites will consist of two functional segments,  the platform and
the payload.  Put simply,  the platform is the structure  part of the satellite.
The payload is the radio frequency  equipment on board the satellite that allows
it to  communicate  with  earth-based  transceivers.  The platform  provides the
payload with power and thermal  control,  allowing it to operate and perform the
mission. The platform provides the altitude control in order to keep the payload
antenna pointing towards the earth. Orbit determination and control is performed
by the platform in order to maintain the proper constellation configuration.

       The FCC license will allow us to operate from earth to the  satellites in
the  148.0000  - 148.905  MHz band and from the  satellites  to the earth in the
137.0725  to137.9275  MHz band.  The  communications  plan for our  system  will
utilize direct sequence spread spectrum multiple access transmission for service
links,  from  meter to  satellite,  and feeder  links,  from  ground  station to
satellite.  This modulation technique is designed to allow the communications to
distinguish between messages and the background noise emanating into space.

       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 reliable  communication systems. This objective is harder to
achieve  with  conventional  solutions  because  of  numerous  wireless  systems
creating  more noise in the frequency  bands of  operation.  CDMA is designed to
enable our system to  provide  high  functionality  in a noisy  radio  frequency
environment and achieve those particular data transmission objectives.

       With most conventional  modulation  techniques,  energy  concentration is
maximized for a narrowband  transmission channel. While narrowband solutions opt
for a single carrier channel, the transmitted signal must be strong enough to be
recognized  over the  background  noise.  Therefore,  terminals  operating  in a
narrowband  technique must have relatively high power  capability.  CDMA spreads
the data signal over the entire band of operations  reducing the power  required
by a terminal  unit to  transmit  data to a  satellite.  Through  E-SAT,  we are
presently the only commercial  Little LEO system operator licensed in the United
States to implement CDMA in its communications protocol.

       Ground Segment

       Rather than using  traditional  technology  which transmits the data to a
ground  station  as soon as it is  received,  the  non-real-time  nature  of our
markets allows us to use a store-and-forward design. Our satellites are designed
to receive the information from terminals on the ground,  store it in memory and
hold all of the data until they pass over a ground  station.  This  allows us to
use fewer ground  stations,  reducing  costs and radio  frequency  licensing and
coordination  requirements.  We  currently  intend to locate our initial  ground
station on Svalbard Island in Spitzbergen,  Norway,  and are evaluating  certain
sites in other countries for additional service.

       The mission  control  center will manage the  collection and retrieval of
data. It will interface with ground stations and a satellite control center. The
satellite  control  center will  communicate  directly with and provide  overall
operational control of the satellites.  The mission center location is currently
in review and the satellite control center is currently planned to be located in
the United Kingdom.

<PAGE>29

       Secure  Internet  communication  with  customers is a crucial part of the
NewStar  System.  Data  collected  or  delivered  will utilize the Internet as a
global,  cost-effective  vehicle to disseminate data and maximally  automate the
customer  servicing  system.  Data will lack meaningful  descriptors or customer
identification  and so should  have no meaning if  intercepted,  but may also be
encrypted.

       Terminals

       The system is also comprised of remote  terminal units which will connect
to a device such as an electric  utility meter and allow that device to send and
receive  signals  to  and  from  the  system.  The  terminal  will  provide  the
communication link between the meter and our satellites.  A relatively  low-cost
terminal is a key success factor for this business plan and, for that reason, we
intend to strictly control the development and manufacturing of the terminals.

       The complete terminal unit will consist of two parts, the core engine and
the fixed asset  interface  module.  The core engine will include a programmable
controller  unit and  will  incorporate  the  cost-saving  benefits  of the ASIC
technology. This will allow us to manufacture the terminals at a lower cost. The
fixed asset  interface  module will be optimized  for the specific  application,
such as an electric meter, vending machine or propane tank, and will contain all
the  application  specific  functions  required to interface the device with the
core engine.  The interface will also contain any necessary  power  conditioning
components  to  allow  reliable  communication  between  the  terminal  and  the
satellites.

       During 1998, we worked with SAIT Radio  Holland SA to perform  studies on
antennas for the proposed terminal units and to develop and test prototypes. The
development  of terminal  units was also included as an item under our agreement
with  Alcatel.  We  have  not  yet  identified  a  main  subcontractor  for  the
engineering,  development  and  provision  of hardware and software for terminal
units, or for the manufacture of terminals.

Regulatory Environment

       United States

       All commercial non-voice,  non-geostationary  mobile-satellite  services,
such  as  Little  LEO  satellites,  in the  United  States  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 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 spectrum
sharing  plan,  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.

<PAGE>30

       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 United States in the 148 to 148.905 MHz for service and feeder uplinks,  and
the 137.0725 to 137.9725 MHz  frequency  band for service and feeder  downlinks.
For its uplink,  E-SAT is licensed to utilize 500 kHz of contiguous  spectrum in
the 148 to 148.855  MHz band that is not  shared  with the other  United  States
licensees.  Some of this  spectrum  may be required to be operated  co-frequency
with the French S-80 system, based on inter-governmental  agreements between the
United States and France.  In December 1998, we completed our coordination  with
France on this shared use. E- SAT is licensed to utilize  148.855 to 148.905 MHz
for  feeder  uplinks.  E-SAT  will  operate  in the  other 355 kHz of the 148 to
148.905 MHz band on a co-frequency basis with three other companies, Leo One USA
Corporation,  Final  Analysis  Communication  Services and Orbcomm  Corp. In the
downlink  direction,  E-SAT will  operate in the band  137.0725 to 137.9275  MHz
co-frequency  with  NOAA  satellites,  Orbcomm  and  Final  Analysis.  E-SAT  is
obligated to coordinate with the other Little LEO licensees and NOAA, coordinate
internationally  and engage in  consultations  as  required by Article 14 of the
INTELSAT Agreement and Article 8 of the Inmarsat Convention.

       In order to maintain the  validity of the FCC license,  E-SAT must comply
at all times with the terms of the FCC license,  unless  specifically  waived or
modified by the FCC. The terms include,  among other things, system construction
milestones.  In  order to  comply  with the  milestone  requirements  of the FCC
license, E-SAT was required to commence construction of the first two satellites
by March 1999 and the  remaining  four  satellites  by March 2001.  On March 31,
1999, we, on E-SAT's behalf, entered into an agreement with Surrey Satellite for
the construction of the Little LEO satellites,  and we notified the FCC on April
8, 1999,  that we had met the first  milestone of the license,  commencement  of
satellite  construction by March 1999. The FCC has neither  confirmed nor denied
our assertion.  Because of the competitive  nature of the Little LEO market, the
other  licensees  may  challenge in the future our  timeliness or our ability to
meet the  conditions  of the license.  The terms of the FCC license also require
that construction, launch and operation of the NewStar System be accomplished in
accordance  with the technical  specifications  set forth in the FCC application
and consistent  with the FCC's rules,  unless  specifically  waived.  During the
process of constructing the NewStar System,  there may be certain  modifications
to the design set forth in the FCC application  that may necessitate  regulatory
approval.

       Assuming continued compliance,  the FCC license will remain effective for
ten  years  from  the  date on which  we  certify  to the FCC  that the  initial
satellites have been  successfully  placed into orbit and that the operations of
the satellites conform to the terms and conditions of the FCC license.

       In addition,  the FCC must approve the  integration  of NewStar  System's
ground  transceivers  with the fixed  devices.  If received,  the approval would
apply to all transceivers to be operated in the United States.

       International Regulations

       Landing  Rights.  In addition to the FCC  license  for  operation  of the
NewStar  System  in the  United  States,  we will be  required  to seek  certain
"landing  rights"  in each  country  in which our  ground  transceivers  will be
located. We intend to utilize international  clients,  partners or affiliates in
each country we intend to operate in to obtain such  authority.  In the event we
are unsuccessful in obtaining a foreign license in a particular country, we will
be able to  offer  only  one-way,  broadcasting  from  the  satellite,  data and
messaging services in that country.

<PAGE>31


       International  Telecommunications  Union  Coordination.  The E-SAT System
operates in frequencies that are allocated on an  international  basis under the
authority  of the  International  Telecommunications  Union,  or ITU. The United
States, 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, 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  radio frequency  interference  from other
communication  systems.  This process,  called "satellite  coordination,"  takes
place under the  auspices  of the 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.

Ownership Interest in E-SAT

       E-SAT  was  incorporated  in  1994  in  partnership  with  EchoStar.   In
connection with the formation  agreement,  we hold 20% of the outstanding shares
of E-SAT 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.  In March 1998 the FCC issued the  license to E-SAT.  In July
1999, we entered into an agreement to acquire an additional 60.1% from EchoStar,
to bring  our  total  ownership  of  E-SAT  to  80.1%.  Under  the  terms of the
agreement,  EchoStar  will also have a 20%  undivided  interest in the satellite
transmission  capacity associated with the FCC E-SAT license.  The agreement and
transfer  of control of E-SAT is subject  to FCC  approval,  which was  formally
requested on May 2, 2000.

Competition

       Competition in the  communications  industry is intense,  fueled by rapid
and   continuous   technological   advances  and  alliances   between   industry
participants  seeking to use such advances on an international  scale to capture
significant  market share.  At this time,  Orbcomm has a Little LEO in operation
using time  division  multiple  access,  or TDMA or narrow  band,  communication
protocols  using  thirty-eight  satellites and numerous  ground stations for its
real-time  system.  In the future,  we expect that  potential  competitors  will
include other Little LEO systems, certain geosynchronous or geostationary orbit,
or GEO, based systems,  terrestrial based communications  systems, LEO satellite
systems  operating above 1GHz, often called Big LEO systems,  and various medium
earth orbit, or MEO, systems.

       In addition to E-SAT,  four other  entities have been licensed by the FCC
to provide Little LEO satellite  services in the United States although no other
entity has been issued a license to use CDMA communication  protocols.  In 1998,
the FCC's  international  bureau granted licenses to Leo One, Final Analysis and
an additional license to Orbcomm.  Further in 1998, the FCC granted a license to
Volunteers in Technical  Assistance to transmit health,  research and scientific
data on a delayed basis between developing countries and the United States.

       Other than Orbcomm's  existing TDMA based system,  we do not believe that
any of the other proposed Little LEO systems will be commercially operational in
the near  term.  We  believe  that we hold an  advantage  over  these  potential
competitors  by  having  obtained  an  FCC  license  for  the  only  CDMA  based
store-and-forward  Little  LEO  system in the  United  States  and by  achieving

<PAGE>32


international  coordination of our designated  frequencies through the ITU. Over
the course of the next several  years,  we expect to obtain  further  advantages
over these potential competitors by demonstrating that a CDMA  store-and-forward
system can offer service at lower cost than those offered by the competition.

       Plans for Little  LEO  systems  have also been  announced  in  Australia,
Brazil, France, Russia, South Korea, Tonga and Uganda, although we believe that,
without additional  allocations of spectrum in the United States,  these systems
will be unable to offer  services  in the  United  States  and they will have to
reach coordination  agreements with all countries who have prior ITU filings for
the same spectrum.

       In  addition,  we believe  that we will  compete in certain of our market
segments with existing  operators and users of certain GEO-based systems such as
American  Mobile  and  Qualcomm,  and  companies  providing  services  using the
Inmarsat system.  American Mobile offers data services,  both satellite only and
dual-mode,  satellite  and  terrestrial,  through a public data network that can
reach both densely populated urban areas and sparsely  populated rural areas. In
1998,  American  Mobile  acquired  Motorola's  ARDIS  two-way  terrestrial-based
wireless  messaging  network,   which  complements  American  Mobile's  existing
satellite-based  voice and data  communications  services.  This allows American
Mobile to offer a hybrid solution that has the ability,  among other things,  to
serve urban areas and to penetrate  buildings.  Qualcomm designs,  manufactures,
distributes and operates a  satellite-based,  two-way mobile  communications and
tracking system that provides  messaging,  position reporting and other services
for transportation companies and other mobile and fixed site customers using GEO
satellites.  In  addition,  various  companies  using the  Inmarsat  system  are
providing fishing vessel and other marine tracking applications. We believe that
the  NewStar  System  will have  certain  advantages  over these  other  systems
including worldwide coverage and lower equipment costs.

       While we do not intend to compete in general  with  existing  and planned
terrestrial-based  communications  systems, in certain of our market segments we
believe  that we may compete  with  certain of these  systems.  SkyTel  provides
messaging  services  in cities in the United  States and is using its  messaging
network to provide fixed location services,  specifically  utility meter reading
in  urban  areas.   Because  of  the   inherent   coverage   limitations   of  a
terrestrial-based communications system, we believe that the NewStar System will
also complement these systems,  providing  cost-effective  services primarily in
metropolitan  areas where  subscriber  densities  justify  construction of radio
towers.   Such  systems  generally  do  not  have  sufficient  coverage  outside
metropolitan  areas, making them less attractive to certain market segments such
as the  hard-to-access  and remote locations that we target. We believe that the
NewStar  System will present an attractive  complement to  tower-based  services
because it can provide geographic gap-filler service at affordable costs without
the need for an additional infrastructure investment.

       The  Big  LEO  and  MEO  systems  are  expected  to  provide  real  time,
uninterrupted  service.  These systems are designed primarily to provide two-way
voice services that require larger,  more complex satellites than our satellites
and larger  constellations to provide coverage. As a result, the cost of the Big
LEO and MEO systems is  significantly  greater than those of the NewStar System.
However,  the marginal cost on a per-message basis of providing services similar
to those we will offer could be relatively  low for a Big LEO or MEO system that
is unable to sell its capacity for voice  services.  For example,  the satellite
system  operated by  Globalstar,  L.P.  is  expected to utilize a  multi-billion
dollar constellation of 48 satellites,  as compared with our planned system of 6
satellites with an expected cost of approximately $120 million.

<PAGE>33

Employees

       As of December 31, 1999, we had fourteen full-time employees. We consider
our relationship with our employees to be good.

Properties

       We have leased 4,566  square feet at a monthly  rate of $14,845,  for our
principal offices at 100 Shoreline Highway, Suite 190A, Mill Valley, California,
on a three-year  lease which  expires on July 31, 2003.  We also have short term
leases for our offices in Paris and Toulouse, France.

                                   MANAGEMENT

       Our directors and executive  officers,  their ages,  positions  held, and
duration as such, are as follows:

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

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

Fred W. Thompson            Chairman of the Board, President,   57      December 1992 - present
                            Chief Executive Officer


Michael T. Schieber         Director                            60      December 1992 - present


H. Tate Holt                Director                            48      February 1996 - present
                            President, NewStar Ltd.                     June 1999     - present


Jerome W. Carlson           Director                            63      May 1997      - present

Jessie J. Knight, Jr.       Director                            49      February 1999 - present

Roy T. Grant                Director                            42      August 1999   - present

Gregory T. Leger            Executive Vice President            44      March 1998    - present
                            Engineering

Frederick R. Skillman, Jr.  Vice President, Operations          38      August 1995   - present

Stanton C. Lawson
                            Director, Senior Vice President of  42      October 1999  - present
                            Finance, Chief Financial Officer

Randy Stratt                Senior Vice President, General      43      November 1999 - present
                            Counsel and Secretary

</TABLE>

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>34

       Fred W.  Thompson has served as our chairman of the board,  president and
chief  executive  officer since 1992. Up until October 1999,  Mr.  Thompson also
served as our chief financial officer.  Mr. Thompson has over 30 years of senior
management experience in the telecommunications industry, including more than 20
years with AT&T Bell Labs,  Western  Electric  Co. and the Long Lines  Dept.  As
founder and chief  executive  officer of Inter Exchange  Consultants,  Inc., Mr.
Thompson  provided  management,  design and  engineering  services  for cellular
telephone operations in major world markets,  including New York, San Francisco,
London and Tokyo.  Mr.  Thompson  received  his  bachelor  of science  degree in
electrical engineering from California Polytechnic.

       H.  Tate  Holt  has  served  as a  director  since  February  1996 and as
president of NewStar,  Ltd.  since 1999.  Mr. Holt has been  president of Holt &
Associates, a growth management consulting firm. From 1987 to 1990, Mr. Holt was
a senior vice president at Automatic Data  Processing,  Inc. (ADP).  Mr. Holt is
also a director of Onsite Energy and AremisSoft Corporation, and various private
companies.  Prior to 1987,  Mr. Holt held various  senior  sales,  marketing and
general management  positions with IBM, Triad Systems and ADP. Mr. Holt received
his bachelor of arts degree from Indiana University.

       Michael T. Schieber has served as a director 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 nationwide  paging  licenses.  From 1984 to 1993, Mr. Schieber
was a civil engineer for the Department of Fisheries in the State of Washington.
He is a retired Air Force Major and Command  Pilot.  Mr.  Schieber  received his
master  of arts  degree  in  international  relations  and  government  from the
University of Notre Dame, his bachelor of science degree in engineering from the
Air Force Academy, and his bachelor of arts in business from The Evergreen State
College.

       Jerome W.  Carlson  has  served  as a  director  since  May  1997.  He is
currently president of Raljer, Inc., a management  consulting firm. From 1984 to
1995, Mr. Carlson was the chief financial officer, vice president of finance and
corporate  secretary for Triad Systems  Corporation.  Mr.  Carlson also has over
twenty years  experience in both finance and general  management  positions with
Hewlett  Packard.  Mr.  Carlson  is a  director  of  Valley  Community  Bank and
Tri-Valley  Business  Council,  as well as a director  and  advisor  for several
private companies.  He holds a bachelor of science degree from the University of
California at Davis and a masters in business  administration  from the Stanford
University.

       Jessie J. Knight, Jr. has served as a director since February 1999.  He
also is president and chief executive  officer of the San Diego Regional Chamber
of Commerce.  From 1993 to 1998 he was a commissioner  of the California  Public
Utilities Commission. Mr. Knight is also a director of Blue Shield of California
and serves on the board of Avista,  Inc.  Mr.  Knight  holds a bachelor  of arts
degree from St. Louis  University  and an masters in business of  administration
from the University of Wisconsin.

       Roy T. Grant has served as a director  since  August  1999.  Mr. Grant is
also a director  and chief  financial  officer of  Wayport,  Inc.,  a high speed
internet access and service company for hotels, airports and conference centers.
From 1996 to 1999, Mr. Grant was employed by Iridium,  LLC as vice president and
chief financial officer. Subsequent to Mr. Grant's departure, Iridium, LLC filed
for protection  under the bankruptcy  laws in 1999. From 1992 to 1996, Mr. Grant
served as finance director for Edison Mission Energy, a large  independent power
developer.  Mr. Grant is also a director of Megacode  Technologies,  Inc., e-tel
Corporation and E-Trend  Networks.  Mr. Grant holds a bachelor of science degree
in  administration  and  management  science,  mathematics  and  economics  from
Carnegie  Mellon  University and a masters in business  administration  from the
University of Chicago.

<PAGE>35

       Stanton C. Lawson has served as a director  since  December  1999. He has
also served as senior vice president of finance since October 1999. From 1997 to
1999, Mr. Lawson worked as finance manager for the worldwide information systems
division of  Autodesk,  Inc.  From 1994 to 1997,  Mr.  Lawson was  president  of
Lawsons'   Resort,  a  family  owned  beach  resort  located  in  Marin  County,
California.  From 1992 to 1994,  he served as director of finance for  Francesco
Cinzano. From 1990 to 1992 he was the financial director for Jackson Publication
Group in Milan,  Italy. From 1981 to 1990, he held internal auditor,  controller
and  finance  director   positions  in  Olivetti's  Italian  and  United  States
divisions.  Mr. Lawson holds a bachelor of arts degree in business economics and
Italian literature from University of California at Santa Barbara.

       Randy Stratt has served as our senior vice president and general  counsel
since November 1999. Prior to this, he was director of strategic development and
communications of Dresdner RCM Global Investors, a global asset management firm,
since 1996.  From 1993 to 1996, Mr. Stratt  co-founded and served as counsel for
Health  Action  Network,  Inc.,  a non-profit  organization,  and also served as
outside counsel to a number of organizations.  From 1987 to 1993, Mr. Stratt was
senior vice president and general counsel of Spear Financial  Services,  Inc., a
California-based   financial   services  firm  with   traditional   and  on-line
broker-dealer operations.  From 1980 to 1987, Mr. Stratt was general counsel and
on the management team of Source Telecomputing Corporation,  an on-line consumer
services company.  Mr. Stratt is a licensed  attorney in four states,  including
California.  He holds a bachelor of arts degree from  Cornell  University  and a
juris doctor degree from George  Washington  University  Law School as well as a
masters  of  science  degree  in  information  systems  from  George  Washington
University Business School.

       Gregory  T.  Leger  has  served  as  our  executive   vice  president  of
engineering  since March 1998. Mr. Leger has over 20 years  experience in system
management  and  engineering.  From 1989 to 1998,  Mr.  Leger  worked for Seimac
Limited  as  its  product   development   manager,   responsible  for  solutions
encompassing electronics data telemetry, software and packaging. Mr. Leger holds
a bachelor  of  science  degree in  physics  and a masters of science  degree in
oceanography  from  Dalhousie  University,  and a degree in master space systems
engineering from Technical University of Delft, Netherlands.

       Frederick R. Skillman, Jr.  has been with    us since August   1995  and
currently  serves as our vice president of operations.  Mr. Skillman has over 15
years of  experience  working in the utility and the  communication  industries.
Prior to joining us, Mr. Skillman was a senior electrical  engineer with Pacific
Gas & Electric Company,  where he worked from 1985 to 1995. Mr. Skillman holds a
bachelor of science degree in electrical engineering from California Polytechnic
State  University  and a masters  of  business  administration  degree  from the
University of San Francisco.

       The members of our Board serve staggered terms.  Mr. Schieber and Mr.
Holt will serve until our 2001 annual meeting of stockholders,  Mr. Thompson and
Mr. Knight will serve until the 2002 annual meeting and Mr.  Carlson,  Mr. Grant
and Mr. Lawson will serve until the 2003 annual meeting.

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

<PAGE>36

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

Committees of the Board

       The Board has an audit committee consisting of Mr. Carlson, Mr. Schieber
and Mr. Grant, a nominating  committee  consisting of Mr. Knight,  Mr. Holt, Mr.
Carlson  and  Mr.  Thompson,  and a  compensation  committee  consisting  of Mr.
Schieber, Mr. Carlson, Mr. Knight and Mr. Grant.

       The primary  functions of the audit committee are to review the scope and
results  of audits  by our  independent  accountants,  our  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 our various stock option and stock
purchase   plans  and  approves   compensation,   remuneration   and   incentive
arrangements for our officers.

Executive Compensation

       The following  summarizes all compensation earned by or paid to our chief
executive  officer and each of our highest paid  executive  officers whose total
salary and bonuses for 1999 exceeded $100,000.

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


                                  Annual
                              Compensation                                        Long-Term Compensation
--------------------------------------------------------------------------------------------------------------
                                                                 Other        Securities
        Name and                                                 Annual       Underlying       All Other
   Principal Position      Year      Salary        Bonus    Compensation(1)     Options     Compensation(2)
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
Fred W. Thompson          1999    $215,000         $45,000        $ 8,051        1,000,000   $   6,789
President, CEO            1998    $180,000         $20,000        $ 8,005            - 0 -   $ 235,691(3)
                          1997    $180,000(4)       -  0 -        $ 6,705          185,000         -0-
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
H. Tate Holt              1999    $100,000         $50,000        $   780          200,000         -0-
President, NewStar Ltd.
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
Gregory T. Leger          1999    $126,000         $20,000        $13,560          125,000   $  56,259(5)
Executive VP Engineering  1998    $ 93,230         $20,000        $ 1,914          125,000         -0-
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
Frederick R. Skillman, Jr.1999    $120,415         $54,500        $ 2,782          150,000   $   4,667
Vice President,           1998    $110,000           - 0 -        $ 2,512            - 0 -         -0-
Operations
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
E.A. James Peretti (6)    1999    $ 90,417         $38,800        $ 2,125            - 0 -   $ 261,929(7)
Former Chief              1998    $155,000           - 0 -        $ 2,576            - 0 -
Operating Officer         1997    $155,000           - 0 -        $ 3,732          150,000
------------------------- ------  ------------   ---------  ----------------  ------------- ------------------
</TABLE>

(1)  Consists entirely of payment of insurance premiums.

(2)  Except where noted,  consists  entirely of payment of  contribution  to IRA
     Retirement Plan.

(3)  Represents  $27,691 of pay in lieu of vacation and $208,000 of compensation
     deferred in 1996 and 1997.

(4)  $80,000  paid  in  cash,  $100,000  deferred  pursuant  to  his  employment
     agreement.

<PAGE>37


(5)  Includes $51,000  housing/car  allowance for overseas living assistance and
     payment of $5,259 for French Pension.

(6)  Mr. Peretti resigned in July 1999.

(7)  In July 1999, we agreed to a severance  package with Mr. Peretti  including
     compensation of $219,583 and vacation  payout of $35,770.  This amount also
     includes a contribution of $6,576 to Mr. Peretti's IRA Retirement Plan.

Employment Agreements

       We entered into an employment  agreement  with Mr.  Thompson on April 18,
1996, effective as of January 1, 1996. His annual salary under the agreement was
$180,000, and included non-qualified stock options to purchase 312,500 shares of
our common stock.  In October 1998, we paid Mr.  Thompson the amount of $208,000
deferred  compensation  through  December 31, 1997.  Effective July 1, 1999, Mr.
Thompson's  agreement  was  extended  to July 1, 2004.  In  connection  with the
extension,  Mr. Thompson's  annual salary was increased to $250,000,  and he was
granted  non-qualified  stock options to purchase 1,000,000 shares of our common
stock at an exercise  price of $1.3496  based on a formula.  Options to purchase
250,000 shares vest annually  immediately and the remaining  750,000 shares vest
annually in 250,000  increments  beginning  January 1, 2000. If Mr.  Thompson is
terminated without cause during the term of his employment agreement, his salary
continues  for 12 months  following  termination  so long as he does not compete
with us. Upon termination,  or in the event of a change of control,  all options
granted  to Mr.  Thompson  in  connection  with his  employment  agreement  vest
immediately.  We also maintain a key person insurance  policy on Mr.  Thompson's
life in the face  amount  of  $2,000,000.  We are the sole  beneficiary  of that
policy.

       Effective  March  1,  1998,  we  entered  into  a  three-year  employment
agreement  with Mr. Gregory T. Leger to serve as our executive vice president of
engineering.  Under the agreement,  Mr.  Leger's annual salary was $120,000.  He
also  received  $20,000 when he signed the  agreement and received an additional
$20,000 in March 1999, as a bonus. Mr. Leger also received a non-qualified stock
option to  purchase  125,000  shares of our common  stock,  subject to  vesting.
Effective July 1, 1999, Mr. Leger's employment agreement was extended to July 1,
2002. In connection with the extension,  Mr. Leger's annual salary was increased
to $132,000 and he was granted  non-qualified  stock options to purchase 125,000
shares of our common stock,  subject to vesting, at an exercise price of $1.3496
based on a formula.  If Mr. Leger is terminated without cause during the term of
his  employment  agreement,   his  salary  continues  for  12  months  following
termination  so long as he does not  compete  with  us.  Upon  termination,  all
options granted to Mr. Leger in connection with his employment agreement vest
immediately.

       Effective July 28, 1999, we entered into a one-year employment  agreement
with  Mr.  Frederick  R.  Skillman,  Jr.,  to serve  as our  vice  president  of
operations.  Under the agreement,  Mr. Skillman's annual salary is $135,000.  He
also received $13,500 when he signed the agreement and an additional  $13,500 in
November,  1999, as a bonus.  Mr. Skillman also received a  non-qualified  stock
option to purchase 150,000 shares of our common stock, subject to vesting, at an
exercise  price of $.7573 per share  based upon a formula.  If Mr.  Skillman  is
terminated  without cause during the term of his employment  agreement,  he will
receive  a lump sum cash  payment  of 12  months'  salary so long as he does not
compete  with us.  Upon  termination,  all  options  granted to Mr.  Skillman in
connection with his employment agreement vest immediately.

       Effective June 1, 1999, we entered into a one-year employment agreement
with Mr. H. Tate Holt to serve as  president  and  chief  executive  officer  of
NewStar,  Ltd. After June 1, 2000,  the agreement  continues on a month to month
basis.  Under the agreement,  Mr. Holt's annual salary is $200,000.  He received
$50,000 when he signed the  agreement.  Mr. Holt also  received a  non-qualified

<PAGE>38


stock option to purchase 200,000 shares of our common stock, subject to vesting,
at  an  exercise  price  of  $1.1019  per  share  based  upon  a  formula.  Upon
termination,  or in the event of a change of control, all options granted to Mr.
Holt in connection with his employment agreement vest immediately.

        Effective  October 18, 1999,  we entered  into a  three-year  employment
agreement  with Mr.  Stanton C. Lawson to serve as our senior vice  president of
finance. Under the employment agreement, Mr. Lawson's annual salary is $180,000.
Mr. Lawson also received a non-qualified stock option to purchase 180,000 shares
of our  common  stock at an  exercise  price of $1.0952  per share  based upon a
formula.  If Mr.  Lawson is  terminated  without  cause  during  the term of his
employment  agreement,  his salary continues for 12 months following termination
so long as he does not compete with us. Upon termination, all options granted to
Mr. Lawson in connection with his employment agreement vest immediately.

        Effective  November  18, 1999,  we entered into a three-year  employment
agreement  with Mr.  Randy  Stratt to serve as our  senior  vice  president  and
general counsel.  Under the employment agreement,  Mr. Stratt's annual salary is
$165,000.  Mr.  Stratt also  received a  non-qualified  stock option to purchase
160,000  shares of our common  stock at an  exercise  price of $1.0797 per share
based upon a formula.  If Mr. Stratt is terminated without cause during the term
of his  employment  agreement,  his  salary  continues  for 12 months  following
termination  so long as he does not  compete  with  us.  Upon  termination,  all
options granted to Mr. Stratt in connection  with his employment  agreement vest
immediately.

Stock Purchase Plan

        We established  the 1999 Employee Stock Purchase Plan, or the 1999 Plan,
which was  approved  by the  stockholders  in June 1999 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 us.  Under the 1999 Plan,  employees,
including officers, who do not beneficially own stock and/or options totaling 5%
or  more  of  the  voting  power,  are  eligible  to  participate.  However,  no
participant  may be granted  rights to purchase  more than $25,000  worth of our
common  stock  (valued  at the time the  purchase  right  is  granted)  for each
calendar  year in which such  purchase  rights are  outstanding  under any other
stock  purchase  plans.  An aggregate  of 50,000  shares of our common stock was
reserved for issuance under the 1999 Plan.  Employees electing to participate in
the 1999 Plan are  allowed  to deduct  from 1% to 10% of their  compensation  to
purchase  shares of  common  stock.  Twice a year,  the  employees'  accumulated
payroll  deductions  will be used to purchase  shares of common stock at a price
equal to 85% of the  closing  price of our  common  stock on  either  the  first
business day or last  business day of the offering  period,  whichever is lower.
The 1999 Plan is  administered  by the board of directors  and its  compensation
committee. The 1999 Plan may be amended,  suspended, or terminated by the board,
but may not  increase  the  maximum  number of  shares  issuable,  increase  the
benefits accruing to participants,  or modify the eligibility  requirement under
the 1999 Plan without stockholder  approval. As of June 1, 2000, 490 shares have
been issued under the 1999 Plan.

Stock Option Plans

       We established the 2000 Stock Option Plan, or the 2000 Plan to serve as a
vehicle to attract  and retain the  services of key  employees  and to help them
realize a direct  proprietary  interest  in us. The 2000 Plan  provides  for the
grant of up to 1,750,000  non-qualified  or incentive  stock options.  Under the
2000 Plan,  officers,  directors,  consultants  and  employees  are  eligible to
participate.  The exercise price of any incentive stock option granted under the

<PAGE>39


2000 Plan may not be less than 100% of the fair market value of our common stock
on the date of grant.  The  aggregate  fair market value  (determined  as of the
grant date) of the shares for which  incentive  stock  options may first  become
exercisable  by an  optionee  during any  calendar  year,  together  with shares
subject to incentive  stock options first  exercisable by the optionee under any
of our other plans, cannot exceed $100,000.  Shares subject to options under the
2000 Plan may be purchased for cash. Unless otherwise  provided by the board, an
option  granted under the 2000 Plan is  exercisable  for a term of ten years (or
for a shorter  period up to ten  years).  The 2000 Plan is  administered  by the
board  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 2000  Plan  may be  amended,
suspended or  terminated  by the Board,  but no action may impair rights under a
previously  granted option. No option is transferable by the optionee other than
by will or the laws of descent  and  distribution.  As of June 1,  2000,  40,000
options to acquire shares of common stock were issued under the 2000 Plan.

       We  established  the 1998 Stock  Option  Plan,  or 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  them  realize  a  direct
proprietary  interest.  The 1998 Plan  provides  for the grant of up to  500,000
non-qualified and incentive stock options. Our officers, directors,  consultants
and  employees  are eligible to  participate  under the 1998 Plan.  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 our common stock on the date of grant. The
aggregate fair market value  (determined as of the grant date) of the shares for
which incentive stock options may first become exercisable by an optionee during
any calendar year, together with shares subject to incentive stock options first
exercisable  by the  optionee  under  any  of our  other  plans,  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 1998
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  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 action may impair rights under a previously  granted option. No option is
transferable  by the  optionee  other  than by will or the laws of  descent  and
distribution.  As of June 1, 2000,  options to acquire  212,011 shares of common
stock outstanding under the 1998 Plan.

       We previously  established  a 1996 Stock Option Plan,  or 1996 Plan.  The
1996 Plan provided for the grant of up to 1,650,000  non-qualified and incentive
stock options of which  1,062,528  were issued.  As of June 1, 2000,  options to
purchase 685,986 shares were  outstanding.  The terms and  administration of the
1996 Plan are substantially the same as those of the 1998 Plan and 2000 Plan.

       We also  previously  developed  three stock option plans to award certain
employees,  directors,  and  consultants  with the  opportunity  to purchase our
common  stock.  Under our 1993  Incentive  Stock Option Plan,  or 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
options to  purchase  up to 48,750  shares of our common  stock were  granted to
non-employee   directors.   Under  the  Non-Qualified   Stock  Option  Plan  for
Consultants  options to  purchase up to 14,625  shares of our common  stock were
granted  to certain  consultants.  As of June 1, 2000,  an  aggregate  of 82,000
shares of common stock were outstanding under the Plans.

<PAGE>40


       On August 25, 1999, our board approved the  reservation of 500,000 shares
of our common stock for issuance to our new  employees  and new employees of our
subsidiaries in the form of  non-qualified  stock options.  On December 9, 1999,
the board increased the  reservation to 540,000  shares.  The per share exercise
price was calculated based upon a formula taking into  consideration the current
price of a share of common stock,  term of the option,  anticipated  growth rate
and the risk free rate.  As of June 1, 2000,  options to  purchase  all  540,000
shares of common stock were granted.

       The  following  table shows for the fiscal year ended  December 31, 1999,
certain  information  regarding  options  granted  during the fiscal year to our
executive  officers  named in the Summary  Compensation  Table under  "Executive
Compensation".

<TABLE>
<S>                          <C>            <C>                       <C>                  <C>
                   Option Grants In The Fiscal Year Ended December 31, 1999

                              Number of
                              Securities
                              Underlying        % of Total Options
                               Options       Granted to Employees in    Exercise or Base    Expiration
          Name               Granted 1999        Fiscal Year 1999       Price ($/SHARE)        Date
--------------------------  --------------   ------------------------   -----------------   ------------
Fred Thompson                 1,000,000               49.6%                 $1.3496          9/1/2009
President, CEO
--------------------------  --------------   ------------------------   -----------------   ------------
H. Tate Holt                    200,000                9.9%                 $1.1019          9/1/2009
President, NewStar, Ltd.
--------------------------  --------------   ------------------------   -----------------   ------------
Gregory T. Leger,               125,000                6.2%                 $1.3496          9/1/2009
Executive Vice President
--------------------------  --------------   ------------------------   -----------------   ------------
Frederick R. Skillman, Jr.      150,000                7.4%                 $0.7573          9/1/2009
Vice President
--------------------------  --------------   ------------------------   -----------------   ------------

</TABLE>

            The  following  table shows for the fiscal year ended  December  31,
1999, certain information regarding options exercised by and held at year-end by
our executive officers named in the Summary  Compensation Table under "Executive
Compensation".

<PAGE>41
<TABLE>
  <S>                   <C>              <C>                 <C>                 <C>

                          Aggregated Option/SAR Exercises in Last FY
                                 And FY-End Individual Values

---------------------------------------------------------------------------------------------------------
                                                              Number of Securities        Value of
                                                                   Underlying            Unexercised
                                                                   Unexercised          In-the-Money
                                                                 Options/SARs at       Option/SARs at
                                                                      FY-End              FY-End(1)
                            Shares                                      #                     $
                          Acquired on                             Exercisable/          Exercisable/
         Name            Exercise (#)    Value Realized ($)       Unexercisable         Unexercisable
----------------------- --------------   ------------------   ---------------------   --------------------
Fred W. Thompson,           12,625            $ 56,541            941,332/563,043     $1,113,725/$502,416
President, CEO
----------------------- --------------   ------------------   ---------------------   --------------------

H. Tate Holt                16,667            $ 69,168            191,141/150,000       $144,649/$158,145
President, NewStar Ltd.
----------------------- --------------   ------------------   ---------------------   --------------------
Gregory T. Leger,           30,000            $163,164            126,250/93,750        $179,695/$75,619
Executive Vice
President
----------------------- --------------   ------------------   ---------------------   --------------------
Frederick R. Skillman,       - 0 -               - 0 -            162,500/137,500       $247,122/$206,492
Jr., Vice President
----------------------- --------------   ------------------   ---------------------   --------------------
E.A. James Peretti         150,000            $356,288            375,000/-0-           $609,450/-0-
Former Chief Operating
Officer
----------------------- --------------   ------------------   ---------------------   --------------------

</TABLE>

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

(1)  The value of unexercised in-the-money stock options is based on a per share
     price of $2.1562 as quoted on the OTC Bulletin Board on December 31, 1999.

Compensation of Directors

       On September 1, 1999, our board adopted a directors'  compensation  plan.
Under the  compensation  plan,  each  non-employee  director  receives an annual
retainer of $12,000  plus a fee of $1,000 and  reasonable  travel  expenses  for
attendance  at each board  meeting.  Each  committee  chairman  receives  $2,500
annually  for each year of service as  committee  chairman,  and each  committee
member receives $500 for attendance at each committee  meeting.  In lieu of cash
compensation,  non-employee  directors may elect to receive either shares of our
common stock or stock options to purchase common stock, the value of which under
either  election,  shall not  exceed  $20,000  annually.  The price per share or
exercise  price is  determined  using  the  average  closing  price for the five
trading days of the common stock at the  beginning of a six-month  period ending
either June 30 or December 31. Further, with respect to stock options elected as
compensation,  the cash  equivalent  number of stock  options will be determined
based upon a number of factors,  including but not limited to, vesting  periods,
estimated growth rates and risk-free rates.

       In  addition,  each  non-employee  director  receives an annual  grant of
non-qualified  options to purchase  10,000  shares of common stock in accordance
with the 2000 Plan. The exercise price is determined by the closing price of the
common  stock  for the five  trading  days up to and  including  the date of the
annual  stockholders  meeting,  subject  to  discounting  pursuant  to a formula
adopted  by the  board.  These  options  vest one year  from the date of  grant.

<PAGE>42


Further, upon either the first-time  appointment or election to the board, a new
non-employee director receives options to acquire 10,000 shares of common stock,
the exercise  price of which is  determined  by a formula  adopted by the board.
These options vest immediately.

       In 1999, Mr. Michael T. Schieber was awarded  options to purchase  10,000
shares of common  stock at $0.7235 per share and  options to  purchase  4,391 at
$2.8625 per share.  Mr. Jerome W. Carlson was awarded options to purchase 10,000
shares of common  stock at $0.7235 per share and  options to  purchase  4,391 at
$2.8625 per share.  Mr.  Jessie J. Knight,  Jr. was awarded  options to purchase
37,500  shares of common  stock at $5.50 per share,  options to purchase  12,500
shares of common stock at $2.8125 per share,  options to purchase  10,000 shares
of common  stock at $0.7235 per share,  and options to purchase  4,160 shares of
common  stock at $2.8625  per share.  Mr.  Roy T. Grant was  awarded  options to
purchase 8,333 shares of common stock at $0.7235 per share,  options to purchase
10,000  shares of common  stock at $0.3897  per share,  and  options to purchase
3,236 shares of common stock at $2.8625 per share.

       The directors'  compensation  plan was prepared  following a report by an
independent  compensation firm. It was recommended by the compensation committee
and adopted by the board.

Principal Stockholders

       The following  table sets forth certain  information  as of June 1, 2000,
with respect to the beneficial  ownership of our common stock for each director,
all  directors  and  officers  as a group,  and each  person  known to us to own
beneficially  five percent (5%) or more of the outstanding  shares of our common
stock.

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

          Name and Address of                    Beneficially and
            Beneficial Owner                     Record Owned (1)              Percent of Class
-------------------------------------        -----------------------          ------------------
Fred W. Thompson                                  1,400,608 (2)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
Stanton C. Lawson                                    67,000 (3)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
Michael T. Schieber                                 370,380 (4)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
H. Tate Holt                                        287,629 (5)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
Jerome W. Carlson                                   126,891 (6)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941



<PAGE>43


          Name and Address of                    Beneficially and
            Beneficial Owner                     Record Owned (1)              Percent of Class
-------------------------------------        -----------------------          ------------------
Jessie J. Knight, Jr.                                64,160 (7)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
Roy T. Grant                                         26,256 (8)
100 Shoreline Highway, Suite 190A
Mill Valley, CA  94941
-------------------------------------        -----------------------          ------------------
Officers and Directors as a Group                 2,818,757
(10 Persons)
-------------------------------------        -----------------------          ------------------
Astoria Capital Partners, L.P.                    1,480,000
6600 Southwest 92nd St., Suite 370
Portland, Oregon  97223
-------------------------------------        -----------------------          ------------------
Eurockot Launch Services GMBH                     1,333,334
Hunefeldstrasse 1-5
D-28199 Bremen, Germany
-------------------------------------        -----------------------          ------------------

</TABLE>


*            Less than 1%.

(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 30,218 shares of common stock held by Mr. Thompson, 434,558 shares
     held in Thompson  1996  Revocable  Trust,  and options to purchase  312,500
     shares at $0.531 per share expiring on January 1, 2006, options to purchase
     123,332 shares of common stock exercisable at $0.584 per share and expiring
     on December 31, 2002, and options to purchase 500,000 shares at $1.3496 per
     share expiring on September 1, 2009.

(3)  Includes 7,000 shares of common stock and options to purchase 60,000 shares
     at $1.0952 per share expiring on October 7, 2009.

(4)  Includes  230,625  shares of common stock held jointly with spouse,  Arlene
     Schieber,  7,505  shares held  solely by Mr.  Schieber,  4,075  shares held
     solely  by  Ms.  Schieber,  of  which  Mr.  Schieber  disclaims  beneficial
     ownership,  and options to purchase 13,750,  12,534 and 37,500 shares at an
     exercise price of $1.4375 per share expiring on February 15, 2005, February
     15,  2006 and  April 30,  2006,  respectively.  Also  includes  options  to
     purchase 27,500 shares at $0.60 per share expiring on May 13, 2007, options
     to purchase 22,500 shares at $2.1875  expiring on May 12, 2008,  options to
     purchase  10,000 shares at $0.7235 per share  expiring on September 1, 2009
     and  options to  purchase  4,391  shares at $2.8625  per share  expiring on
     December 31, 2009.

(5)  Includes 21,488 shares of common stock held solely by Mr. Holt, and options
     to  purchase  7,808 and  75,000  shares at $1.4375  per share and  expiring
     December  15, 2006 and April 30,  2006,  respectively,  options to purchase
     20,833  shares at $0.60 per share  expiring  on May 13,  2007,  options  to
     purchase  37,500 shares at $2.1875 per share  expiring on May 12, 2008, and
     options to purchase 125,000 shares at $1.1019 expiring September 1, 2009.


<PAGE>44



(6)  Includes 37,500 shares of common stock held by Mr. Carlson,  and options to
     purchase 37,500 shares at $0.60 per share expiring on May 13, 2007, options
     to purchase  37,500  shares at $2.1875 per share  expiring on May 12, 2008,
     options  to  purchase  10,000  shares  at  $0.7235  per share  expiring  on
     September 1, 2009, and options to purchase 4,391 shares at $2.8625 per
       share expiring on December 31, 2009.

(7)  Includes  options to purchase 37,500 shares of common stock  exercisable at
     $5.50 per share expiring on February 19, 2009,  options to purchase  12,500
     shares at  $2.8125  per share  expiring  on August  25,  2009,  options  to
     purchase  10,000  shares of common  stock at $0.7235 per share  expiring on
     September 1, 2009, and options to purchase 4,160 shares at $2.8625 expiring
     on December 31, 2009.

(8)  Includes  4,687  shares of common stock held by Mr.  Grant,  and options to
     purchase  10,000 shares at $.7235 per share  expiring on September 1, 2009,
     options to purchase  8,333 shares at $0.7235  expiring on September 1, 2009
     and options to purchase  3,236  shares at $2.8625  expiring on December 31,
     2009.

Limitation of Liability and Indemnification Matters

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

                              SELLING STOCKHOLDERS

       The  following  table  sets  forth  certain  information   regarding  the
beneficial ownership of shares of common stock by the selling stockholders as of
June 1,  2000,  and the  number  of  shares  of  common  stock  covered  by this
prospectus.  The number of shares in the table  represents  an  estimate  of the
number of shares of common  stock to be  offered  by the  selling  stockholders,
including  shares  that may be acquired  upon the  exercise of warrants or other
rights to acquire shares.

       The shares  being  offered by Torneaux  Ltd.  consist of shares of common
stock  that it may  purchase  from us  pursuant  to the  common  stock  purchase
agreement,   including  upon  exercise  of  warrants  issued  pursuant  to  that
agreement. For additional information about the stock purchase agreement, please
see the "Common stock purchase  agreement"  subsection of "THE OFFERING" section
of this  prospectus.  The address of  Torneaux  Ltd.  is c/o Mees  Pierson  Fund
Services  (Bahamas) Ltd.,  Montague Sterling Centre,  East Bay Street,  P.O. Box
SS-6238 Nassau, Bahamas.

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

                                            Number of                                     Number of Common
                                          Common Shares              Number of          Shares Beneficially
                                       Beneficially Owned          Common Shares          Owned Following
                                      Prior to the Offering      Offered Hereby(1)        the Offering(1)
                                      ---------------------      -----------------   -------------------------
      Name of Stockholder          # of Shares     % of Class       # of Shares      # of Shares    % of Class
--------------------------------   -------------  ------------   -----------------   ----------    ----------

Torneaux, Ltd.                         -0-              -0-            4,500,000(2)      -0-(3)         -0-

Courtney Benham                     121,718(4)                           121,718         -0-            -0-

Codera Wine Group Profit Sharing
Plan                                114,227(5)                           114,227         -0-            -0-

<PAGE>45


                                            Number of                                     Number of Common
                                          Common Shares              Number of          Shares Beneficially
                                       Beneficially Owned          Common Shares          Owned Following
                                      Prior to the Offering      Offered Hereby(1)        the Offering(1)
                                      ---------------------      -----------------   -------------------------
      Name of Stockholder          # of Shares     % of Class       # of Shares      # of Shares    % of Class
--------------------------------   -------------  ------------   -----------------   ----------    ----------


Patrick Watt House Living Trust      79,728(6)                           79,728         -0-            -0-

Robert Michael House Living Trust   104,920(7)                          104,920         -0-            -0-

Edward Pease                         53,686(7)                           53,686         -0-            -0-

Kremen, Father and Partners LLC      28,991(7)                           28,991         -0-            -0-

Rolland Mark House Living Trust      29,728(7)                           29,728         -0-            -0-

Michael B. Hill, M.D.               113,868(7)                          113,868         -0-            -0-

Alex Steinleitner                    35,294(7)                           35,294         -0-            -0-

Jeanne A. Popadiuk                   30,000(7)                           30,000         -0-            -0-

James H. Huelskamp                   30,000(7)                           30,000         -0-            -0-

Paul Dupuis                          54,135(7)                           54,135         -0-            -0-

SJ Capital                           57,586(8)                           57,586         -0-            -0-

Beacon Capital Corporation          250,000(8)                          250,000         -0-            -0-

International Space Brokers         130,000(8)                          130,000         -0-            -0-

Barclays Capital                    100,000(8)                          100,000         -0-            -0-

Michael Associates                  100,000(9)                          100,000         -0-            -0-

Lodestone Capital                   133,334(9)                          133,334         -0-            -0-

Michael Fitzsimmons                  33,334(9)                           33,334         -0-            -0-

Fourteen Hill Capital               666,666(9)                          666,666         -0-            -0-

High Peak, Ltd.                     166,666(9)                          166,666         -0-            -0-

The Bridge Group                     65,453                              63,239       2,214

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

Cyrrus Consulting                    20,000(10)                          20,000         -0-            -0-

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

Cardinal Capital LLC                325,000(11)                         325,000         -0-            -0-

Paul Bakker                         200,000(9)                          200,000         -0-            -0-

William R. Geery                     80,000(9)                           80,000         -0-            -0-

Ted Landkammer                       12,000(9)                           12,000         -0-            -0-

Lloyd & Dee Chelli                   12,000(9)                           12,000         -0-            -0-

David Sutherland                    110,000(9)                          110,000         -0-            -0-

MJH Partners                        250,000(9)                          250,000         -0-            -0-

Eddie Barretto                      500,000(9)                          500,000         -0-            -0-

Friedman Family Partnership         250,000(9)                          250,000         -0-            -0-

<PAGE>46

                                            Number of                                     Number of Common
                                          Common Shares              Number of          Shares Beneficially
                                       Beneficially Owned          Common Shares          Owned Following
                                      Prior to the Offering      Offered Hereby(1)        the Offering(1)
                                      ---------------------      -----------------   -------------------------
      Name of Stockholder          # of Shares     % of Class       # of Shares      # of Shares    % of Class
--------------------------------   -------------  ------------   -----------------   ----------    ----------


Blaine Miller                        20,000(9)                           20,000         -0-            -0-

Viviana Partners L.P.               400,000(9)                          400,000         -0-            -0-

Mallory Hill                        140,000(9)                          140,000         -0-            -0-

H&N Partners                        333,334(8)                          333,334         -0-            -0-

Coach House Group                   400,000(8)                          400,000         -0-            -0-

Securities Trading Services, LLC.   400,000(8)                          400,000         -0-            -0-

Bartel Eng Linn & Schroder          266,667(13)                         266,667         -0-            -0-

The Genesis Group                    43,000(12)                          43,000         -0-            -0-

William Arthur & Joyce Appling       20,000(9)                           20,000         -0-            -0-

Vivian L. Schneider                  25,000(9)                           25,000         -0-            -0-

Caryl Hogan                          10,000(9)                           10,000         -0-            -0-

Paul Schoos                          50,000(9)                           50,000         -0-            -0-

Jerome Rossel                        20,000(9)                           20,000         -0-            -0-

Michael J. and Barbara Stoiber       55,000(9)                           50,000         -0-            -0-

Astoria Capital Partners L.P.     1,480,000                           1,480,000         -0-            -0-

Performance Programming             200,000(9)                          200,000         -0-            -0-

Zimmerman Revocable Trust            50,000(9)                           50,000         -0-            -0-

Yelina Investments                  150,000(8)                          150,000         -0-            -0-

Barbara Drew                        215,000(8)                          215,000         -0-            -0-

Paul Dix                             11,080(10)                          11,080         -0-            -0-

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

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

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

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

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

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

John L. Faessel                      75,000(8)                           75,000         -0-            -0-

Jerome W. Carlson(13)
Director                             87,500                              37,500      50,000

Michael Schieber(14)
Director                            328,989                              12,500     316,489

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

<PAGE>47


*    Less than 1% of the outstanding common stock.

(1)  Assumes  the sale of the shares of common  stock  which  have been  offered
     pursuant to the prospectus.

(2)  Includes the resale of up to 3,750,000 shares of common stock which we have
     the right to cause Torneaux Ltd. to purchase pursuant to the common stock
     purchase agreement and the resale of up to 1,250,000 shares that may be
     acquired upon the exercise of warrants. Under the common stock purchase
     agreement we are required to issue  warrants to purchase from 20%  to 50%
     of the number of shares we sell to Torneaux Ltd.

(3)  Assumes the resale of shares to be acquired  by Torneaux  Ltd.  pursuant to
     the common stock purchase agreement or upon the exercise of warrants.

(4)  Includes  50,000  shares of common stock  presently  held and 71,718 shares
     that may be acquired upon conversion of Series A preferred stock.

(5)  Includes  66,298  shares of common stock  presently  held and 47,929 shares
     that may be acquired upon conversion of Series A preferred stock.

(6)  Includes  50,000  shares of common stock  presently  held and 29,728 shares
     that may be acquired upon conversion of Series A preferred stock.

(7)  Represents  shares of common stock that may be acquired upon  conversion of
     Series A preferred stock.

(8)  Represents shares that may be acquired upon the exercise of warrants.

(9)  Of the shares  beneficially  owned,  one-half  represents  shares of common
     stock owned and one-half  represents  shares that may be acquired  upon the
     exercise of warrants.

(10) Includes shares that may be acquired upon the exercise of options.

(11) Includes 225,000 shares that may be acquired upon the exercise of warrants.

(12) Includes 35,000 shares that may be acquired upon the exercise of warrants.

(13) Includes options to acquire 50,000 shares of common stock.

(14) Includes options to acquire 138,784 shares of common stock.

<PAGE>48

                              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,

     o    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,

     o    purchases by broker or dealer as  principal  and resale by such broker
          or dealer for its account pursuant to this prospectus,

     o    an  exchange  distribution  in  accordance  with  the  rules  of  such
          exchange,

     o    ordinary  brokerage  transactions and transactions in which the broker
          solicits purchasers,

     o    privately negotiated transactions,

     o    market  sales (both long and short to the extent  permitted  under the
          federal securities laws), and

     o    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
those  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,  subject  to the  satisfaction  of the
requirements under the rule, rather than pursuant to this prospectus.

       From time to time,  the selling  stockholders  may pledge their shares of
common stock under the margin provisions of customer agreements. Upon default by
the selling  stockholders,  the broker may offer and sell the pledged  shares of
common stock from time to time.  Upon sales of the shares of common  stock,  the
selling stockholders intend to comply with the prospectus delivery requirements,
under the  Securities  Act, by delivering a prospectus to each  purchaser in the
transaction.  We intend to file any amendments or other  necessary  documents in

<PAGE>49


compliance  with the Securities Act which may be required in the event a selling
stockholder defaults under any customer agreement with brokers.

       To  the  extent   required  under  the  Securities  Act,  a  supplemental
prospectus will be filed, disclosing, the name of any broker-dealers, the number
of shares of common stock involved, the price at which the common stock is to be
sold,  the  commissions  paid  or  discounts  or  concessions  allowed  to  such
broker-dealers,  where applicable,  that such broker-dealers did not conduct any
investigation  to verify the information set out or incorporated by reference in
this prospectus, as supplemented, and other facts material to the transaction.

       We and the selling stockholders will be subject to applicable  provisions
of the Exchange Act and the rules and regulations under it,  including,  without
limitation, Rule 10b-5 and, insofar as the selling stockholders are distribution
participants  and  we,  under  certain  circumstances,  may  be  a  distribution
participant,  Regulation M. All of the foregoing may affect the marketability of
the common stock.

Torneaux Ltd.

       We have been advised by Torneaux  Ltd.  that it may sell the common stock
from time to time in  transactions  on the OTC Bulletin  Board,  or any exchange
where the common stock is then listed, in negotiated transactions, or otherwise,
or by a combination of these methods,  at fixed prices which may be changed,  at
market  prices at the time of sale,  at prices  related  to market  prices or at
negotiated  prices.  Torneaux Ltd. may effect these  transactions by selling the
common stock to or through  broker-dealers,  who may receive compensation in the
form  of  discounts,  concessions  or  commissions  from  Torneaux  Ltd.  or the
purchasers  of  common  stock  to or  through  broker-dealers,  who may  receive
compensation in the form of discounts,  concessions or commissions from Torneaux
Ltd. or the purchasers of common stock for whom the  broker-dealer may act as an
agent or to whom it may sell the  common  stock  as a  principal,  or both.  The
compensation  to a  particular  broker-dealer  may  be in  excess  of  customary
commissions.

       Torneaux Ltd. is an  "underwriter"  within the meaning of the  Securities
Act in  connection  with the sale of the common stock offered  hereby.  Assuming
that we are in  compliance  with the  conditions  of the common  stock  purchase
agreement,  Torneaux Ltd.  must accept draw downs of shares from us,  subject to
maximum  aggregate  dollar  amounts,  during the 24 month term of the agreement.
Broker-dealers  who act in connection with the sale of the common stock may also
be deemed to be  underwriters.  Profits on any  resale of the common  stock as a
principal by such broker-dealers may be deemed to be underwriting  discounts and
commissions  under the Securities Act. Any  broker-dealer  participating in such
transactions  as agent may receive  commissions  from Torneaux Ltd. and, if they
act as agent  for the  purchaser  of our  common  stock,  from  such  purchaser.
Broker-dealers may agree with Torneaux Ltd. to sell a specified number of shares
of our common stock at a stipulated  price per share,  and, to the extent such a
broker-dealer  is unable to do so acting as agent for Torneaux Ltd., to purchase
as  principal  any unsold  common  stock at the price  required  to fulfill  the
broker-dealer  commitment to Torneaux  Ltd.  Broker-dealers  who acquire  common
stock as principal may  thereafter  resell the common stock from time to time in
transactions  (which may involve  crosses and block  transactions  and which may
involve sales to and through other broker-dealers, including transactions of the
nature  described  above)  in  the   over-the-counter   market,   in  negotiated
transactions or otherwise, at market prices prevailing at the time of sale or at
negotiated  prices,  and in  connection  with such resales may pay to or receive
from the  purchasers  of such common  stock  commissions  computed as  described
above.



<PAGE>50



       The common  stock  offered  hereby is being  registered  pursuant  to our
contractual obligations,  and we have agreed to pay the costs of registering the
shares  hereunder.  We have also agreed to reimburse  Torneaux  Ltd.'s costs and
expenses  incurred  in  connection  with the common  stock  purchase  agreement,
including fees,  expenses and disbursements of counsel for Torneaux Ltd. for the
preparation of the agreement up to a maximum of $30,000, and all reasonable fees
incurred  in  connection  with any  amendment,  modification  or  waiver,  to or
enforcement of the agreement.

       The price at which the  common  shares  will be issued by us to  Torneaux
Ltd.  will  fluctuate.  The price  will be  between  87% and 92.50% of the daily
volume  weighted  average closing price over an 18-day trading period on the OTC
Bulletin Board.  Please see the "Common stock purchase agreement"  subsection of
"THE OFFERING" section of this prospectus.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        Except as otherwise  indicated below,  during 1999 and 1998, we have 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 our knowledge 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.

        On March 31, 1999,  we entered  into a launch  services  agreement  with
Eurockot.  Pursuant to that  agreement,  we paid Eurockot an initial  payment of
$4.4 million under the launch  services  agreement.  On April 8, 1999,  Eurockot
purchased  1,333,334 shares of our common stock for a total purchase price of $4
million.

                          DESCRIPTION OF CAPITAL STOCK

        Under our  certificate  of  incorporation,  we are  authorized  to issue
50,000,000  shares of common stock,  $0.0004 par value, of which 14,460,557 were
outstanding as of June 1, 2000, and 5,000,000 shares of preferred stock of which
700,000 shares have been designated as Series A Convertible  Preferred Stock and
of which 35,897 were outstanding as of June 1, 2000.

Common Stock

        The holders of common stock are entitled to one vote for each share held
of record on all matters presented to stockholders.  Holders of the common stock
are not entitled to cumulative voting rights. The common stock has no preemptive
or similar rights.  Upon  liquidation,  dissolution or winding up of our affairs
any assets  remaining  after  provision  for payment of creditors  and preferred
stockholders,  if any,  are  distributable  pro rata among the holders of common
stock. Holders of our common stock are entitled to receive dividends when and as
declared by the board of  directors  out of legally  available  funds.  Any such
dividend may be paid in cash,  property or shares of common  stock.  We have not
paid any dividends since our inception and do not presently  anticipate that any
dividends  on our  common  stock  will be  declared  or paid in the  foreseeable
future.

<PAGE>51


Preferred Stock

        We are  authorized  to issue  5,000,000  shares  of  preferred  stock as
designated  in  series,  from time to time,  by our board of  directors.  Of the
5,000,000  shares,  700,000 shares have been  designated as Series A Convertible
Preferred  Stock,  or Series A  preferred  stock.  Holders of Series A preferred
stock are  entitled to vote on all matters  presented  to  stockholders  and are
entitled to the number of votes  equal to the  highest  number of full shares of
common stock to which each share of Series A preferred stock is convertible.

        Each share of Series A preferred stock is initially convertible into ten
shares of common stock. If, ninety days from the original issuance of the Series
A preferred  stock,  the average trading price of our shares of common stock for
the five prior days (85th  through  90th days) is less than $3.00 per share then
the preferred stock is convertible into the number of shares derived by dividing
the  liquidation  preference,  of the Series A preferred stock by the five prior
days average trading price.

         The  holders  of the  Series A  preferred  stock are also  entitled  to
receive,  out of any legally available funds, annual cumulative  dividends equal
to five percent of the  liquidation  preference one year from original  issuance
payable  thereafter on December 31st and on each  subsequent  December 31st. All
dividends  must be paid on the  preferred  stock  before  any  dividends  may be
declared and paid on the common stock.

        Subject to the  holder's  right to convert the Series A preferred  stock
into common stock, we have the right to redeem the shares,  in whole or in part,
if the average  trading price of our common stock is $6.00 or greater for twenty
consecutive days.

Warrants and Options

        As of June 1, 2000, we had  outstanding  warrants to purchase  2,080,947
shares of our common stock at exercise  prices ranging between $0.6749 and $4.00
per share and we had  outstanding  options to purchase  4,170,747  shares of our
common stock at exercise prices ranging between $0.531 and $5.60 per share.

Transfer Agent

        Computershare Trust Company, Inc., 12039 W. Alameda Parkway,  Suite Z-2,
Lakewood, Colorado 80228 is the transfer agent for our common stock.

                          CERTIFICATE OF INCORPORATION

        Certain  provisions of our certificate of incorporation  and bylaws have
the effect of deterring a change of control.  Our  certificate of  incorporation
contains  provisions  requiring the approval of 80% of the our  stockholders for
certain  mergers,  sales of all or  substantially  all of our 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 our capital  stock which meets  certain  minimum  price  criteria.  In
addition,  our  certificate  of  incorporation  also contains a provision  which
establishes a classified board of directors consisting of three classes, members
of which would serve  staggered terms of three years. A vacancy of the board can
be filled only by vote of 75% of the continuing directors (as defined).  Further

<PAGE>52


directors  would be removable,  for cause only, by either an 80% vote or by vote
of a majority of the  continuing  directors (as  defined).  Our  certificate  of
incorporation  also requires the approval of 80% of our stockholders in order to
amend the provisions.

                                LEGAL PROCEEDINGS

        We are not a party to any legal proceedings.

                                  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. The firm and certain of its members own shares of common
stock  representing  less than 1% of our outstanding  shares of common stock. In
addition,  the firm holds a warrant to purchase  up to 200,000  shares of common
stock.

                                     EXPERTS

        The consolidated balance sheets as of December 31, 1998 and 1999, and
the  related  consolidated   statements  of  operations,   stockholders'  equity
(deficit) and cash flows for the years then ended,  included in this  prospectus
have  been  included  herein  in  reliance  on the  report,  which  includes  an
explanatory paragraph relating to our ability to continue as a going concern, as
described in note 1 to the financial statements, of PricewaterhouseCoopers  LLP,
independent  accountants,  given the  authority  of that  firm,  as  experts  in
accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

        We file annual,  quarterly and special  reports,  proxy  statements  and
other  information with the Securities and Exchange  Commission.  Our Commission
filings are  available to the public over the  Internet at the SEC's  Website at
http://www.sec.gov.  You may also  read and  copy  any  document  we file at the
Commission's public reference room at 450 Fifth Street, N.W.,  Washington,  D.C.
20549,  Seven World Trade Center,  13th Floor,  New York, New York 10048 and 500
West Madison  1-800-SEC-0330 for further  information about the public reference
room.

        We have filed with the Commission a registration  statement on form SB-2
under the  Securities  Act with  respect to the  securities  offered  under this
prospectus.  This  prospectus,  which  constitutes  a part  of the  registration
statement, does not contain all of the information set forth in the registration
statement,  certain items of which are omitted in accordance  with the rules and
regulations of the Commission. Statements contained in this prospectus as to the
contents of any contract or other documents are not necessarily  complete and in
each instance  reference is made to the copy of such contact or documents  filed
as an exhibit to the registration statement, each such statement being qualified
in all respects by such  reference and the exhibits and schedules  thereto.  For
further  information  regarding DBS Industries,  Inc. and the securities offered
under  this  prospectus,  we refer you to the  registration  statement  and such
exhibits  and  schedules  which  may be  obtained  from  the  Commission  at its
principal office in Washington,  D.C. upon payment of the fees prescribed by the
Commission.

<PAGE>F-1

                       FINANCIAL STATEMENTS AND SCHEDULES

<TABLE>
<S>                                                                                        <C>

Financial Statements

The following  financial  statements  pertaining to us are filed as part of this
prospectus:

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

Consolidated Balance Sheets as of March 31, 2000 (unaudited)
and December 31, 1999 and 1998..............................................................F-3

Consolidated  Statements of Operations for the three months ended March 31, 2000
and 1999  (unaudited) and for the years ended December 31, 1999 and 1998 and for
the period from April 25, 1990 (date of inception) to March 31, 2000........................F-4

Consolidated Statements of Stockholders' Equity (Deficit) for the period
from December 31, 1990 to March 31, 2000............................................F-5 to F-11

Consolidated  Statements of Cash Flows for the three months ended March 31, 2000
and 1999  (unaudited) and for the years ended December 31, 1999 and 1998 and for
the period from April 25, 1990  (date of inception) to March 31, 2000..............F-12 to F-13

Notes to Consolidated Financial Statements.........................................F-14 to F-29


<PAGE>F-2


                        Report of Independent Accountants


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, 1999 and 1998, and the results of their  operations and their cash flows for
the three years ended  December  31, 1999 and for the period from April 25, 1990
(date of  inception)  to  December  31,  1999,  in  conformity  with  accounting
principles  generally accepted in the United States.  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 auditing  standards
generally  accepted in the United  States 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  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

March 10,  2000,  except for Note 13 as to which the date is March 24,  2000 San
Francisco, California




<PAGE>F-3

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

                                          ASSETS

                                                        March 31,
                                                          2000         December 31,    December 31,
                                                       (Unaudited)         1999            1998
                                                      -------------   -------------   ---------------
Current assets:
Cash and cash equivalents                             $    351,574    $    282,945    $    1,291,711
Prepaid and other current assets                            80,336         114,439            71,138
                                                      -------------   -------------   ---------------
Total current assets                                       431,910         397,384         1,362,849
                                                      -------------   -------------   ---------------
Furniture and equipment, net                                46,321          48,211            22,527
Investments and license acquisition costs                2,369,989       2,370,618           855,052
Satellite construction costs                            12,108,320      12,072,873         1,272,083
Deferred stock offering costs                              673,500         673,500                 -
                                                      -------------   -------------   ---------------
                                                        15,198,130      15,165,202         2,149,662
                                                      -------------   -------------   ---------------
Total assets                                          $ 15,630,040    $ 15,562,586   $    43,512,511
                                                      ============   =============   ===============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Accounts payable                                      $    363,277    $    478,334   $       240,240
Customer advances                                          400,000         400,000           400,000
Accrued liabilities                                        973,273         460,577           489,531
                                                      -------------   -------------   ---------------
Total current liabilities                                1,736,550       1,338,911         1,129,771
                                                      -------------   -------------   ---------------
Stockholders' equity:
  Preferred stock, $0.0004 par value; 5,000,000
   shares authorized;  29,564 issued and outstanding
   at March 31, 2000                                            12               -                 -

  Common stock, $0.0004 par value; 50,000,000 shares         5,801           5,762             3,452
    authorized; 14,453,958 and 14,354,911 issued and
    outstanding at March 31, 2000 and
    December 31, 1999, respectively

  Capital in excess of par value                        27,921,481      26,968,174         8,511,410

  Warrants                                               1,885,096       1,890,436         1,085,500

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

  Deferred stock-based compensation                     (1,285,303)     (1,532,582)                -

  Deficit accumulated during the development stage     (14,573,597)    (13,048,115)       (7,132,622)
                                                      -------------   -------------   ---------------
   Total stockholders' equity                           13,893,490      14,223,675         2,382,740
                                                      -------------   -------------   ---------------
   Total liabilities and stockholders' equity         $ 15,630,040    $ 15,562,586    $    3,512,511
                                                      =============   =============   ===============

</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
                                   (Unaudited)
<TABLE>
<S>                                        <C>             <C>          <C>             <C>           <C>

                                                                                                         April 25, 1990
                                                  Three Months Ended              Year  Ended            (Inception) to
                                                      March 31,                   December 31,              March 31,
                                               2000           1999             1999          1998             2000
                                          --------------  -------------    -------------  ------------  ---------------
                                            (unaudited)    (unaudited)                                      (unaudited)

Revenue                                    $        -     $          -     $          -    $       -     $    161,420

Cost and operating expenses:

     Cost of revenue                                -                -                -             -         127,580

     Marketing and sales                      362,500                -          922,623             -       1,285,123

     General and administrative               987,833          898,042        4,060,910     2,198,701      13,710,432

     Research and development                 174,707          220,601        1,045,296       797,147       4,186,721
                                          --------------  -------------    -------------  ------------  ---------------
                                            1,525,040        1,118,643        6,028,829     2,995,848      19,309,856
                                          --------------  -------------    -------------  ------------  ---------------
         Loss from operations              (1,525,040)      (1,118,643)      (6,028,829)   (2,995,848)    (19,148,436)
                                          --------------  -------------    -------------  ------------  ---------------
Other income (expense):

     Interest, net                              1,279           12,369          113,336        32,421        (594,844)

     Equity in loss of investees, net               -                -                -      (100,143)       (512,920)

     Gain on sales of investments                   -                -                -      (228,323)      5,829,218

     Other, net                                (1,721)               -                -             -         (58,355)
                                          --------------  -------------    -------------  ------------  ---------------
                                                 (442)          12,369          113,336      (296,045)      4,663,099
                                          --------------  -------------    -------------  ------------  ---------------
         Loss before provision for
         income taxes and minority
         interests                         (1,525,482)      (1,106,274)      (5,915,493)   (3,291,893)    (14,485,337)

Provision for income taxes                          -                -                -        (1,600)        (96,835)
                                          --------------  -------------    -------------  ------------  ---------------
Loss before minority interests             (1,525,482)      (1,106,274)      (5,915,493)   (3,293,493)

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

         Net loss                         $(1,525,482)    $ (1,106,274)    $ (5,915,493)  $(3,293,493)  $ (14,573,597)
                                          ==============  =============    =============  ============  ===============
Basic net loss per share                  $     (0.11)    $      (0.11)    $      (0.45)  $     (0.47)
                                          ==============  =============    =============  ============

Diluted net loss per share                $     (0.11)    $      (0.11)    $      (0.45)  $     (0.47)
                                          ==============  =============    =============  ============
Weighted average number of
shares of common stock, basic              14,378,881        9,632,620       13,088,723     6,979,818
                                          ==============  =============    =============  ============
Weighted average number of
shares of common stock, diluted            14,378,881        9,632,620       13,088,723     6,979,818
                                          ==============  =============    =============  ============


</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>          <C>          <C>        <C>


                     Preferred                                                                      Deficit
                       Stock      Common Stock                                                     Accumulated             Total
                   ------------ ------------------  Capital in                        Deferred     During the              Stock-
                          Par                Par    Excess of              Notes     Stock-Based   Development  Treasury   holders'
                   Shares Value   Shares    Value   Par Value   Warrants Receivable  Compensation     Stage       Stock     Equity
                   ------ ----- ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------
Balance at
 December 31, 1990,
 of DBSN as retated
 pursuant to the
 merger on
 December 2, 1992                  301,000   $ 120   $  46,375  $     -    $     -     $     -     $ (219,990)   $    -  $(173,495)

Issuance of common
 stock for
 professional
 services at $1.01
 to $2.14 per share                520,000     208      47,542        -          -           -              -         -     47,750

Issuance of common
 stock for  cash  at
 $.01 to $1.0
 per share                         244,500      98     124,507       -          -           -              -         -    124,605

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

Net loss for the
 twelve months
 ended
 December 31, 1991                       -       -           -        -          -           -       (115,339)        -   (115,339)
                                ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------
Balance at
 December 31, 1991               1,065,500     426     202,650        -          -           -       (335,329)        -   (132,253)

Issuance of common
 stock for cash at
 $.01 to $1.0 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

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

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

<PAGE>F-6


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

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


                     Preferred                                                                      Deficit
                       Stock      Common Stock                                                     Accumulated             Total
                   ------------ ------------------  Capital in                        Deferred     During the              Stock-
                          Par                Par    Excess of              Notes     Stock-Based   Development  Treasury   holders'
                   Shares Value   Shares    Value   Par Value   Warrants Receivable  Compensation     Stage       Stock     Equity
                   ------ ----- ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------
Issuance of common
 stock 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              133,306       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)                    102,256       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

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         -         -             -     (1,208,028)  (85,000) 1,409,679


</TABLE>

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

<PAGE>F-7
                                     DBS INDUSTRIES, INC. AND SUBSIDIARIES
                                         (A Development Stage Company)
                                          CONSOLIDATED STATEMENTS OF
                                             STOCKHOLDERS' EQUITY


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


                     Preferred                                                                      Deficit
                       Stock      Common Stock                                                     Accumulated             Total
                   ------------ ------------------  Capital in                        Deferred     During the              Stock-
                          Par                Par    Excess of              Notes     Stock-Based   Development  Treasury   holders'
                   Shares Value   Shares    Value   Par Value   Warrants Receivable  Compensation     Stage       Stock     Equity
                   ------ ----- ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------

Stock issued for
 services:
 November 30,
 1994, at
 $1.88 per share                10,000    $     4  $           $         $           $        -   $        -  $      -  $   18,800

May 15, 1995,
at $2.00 per
share                           10,724          4      21,443         -          -            -             -        -      21,447

July 15, 1995,
 at $1.60
 per share                      11,373          5      18,192         -          -            -             -        -      18,197

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

Balance at July 31,
 1995                        5,350,136      2,161   2,758,990         -          -            -   (2,492,586)  (85,000)    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
 twelve months
 ended December 31,
 1995                                  -          -           -         -        -            -     (662,877)        -   (662,877)

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

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

Issuance of common
 stock for cash

January 15, 1996,
 at $4.00 per
 share, less
  noncash
 issuance cost of
  $63,900                         200,000         80     736,020         -       -            -             -        -    736,100

February 15, 1996,
 at $5.20 per
 share, less noncash
 issuance cost of
  $19,999                          38,462         15     179,988         -       -            -             -        -    180,003

Stock issued for
 services January 1 -
 June 30, 1996,
 at $3.75 per share                22,743          9      85,277                                                              85,286

August 15, 1996,
 at $4.80 per
 share                              6,018          2      28,884                                                              28,886

September 21,
 1996, at
 $5.60 per share                    4,821          2      26,996                                                              26,998

July 1 - December 31,
 1996, at $2.00
 per share                          7,605          3      15,207                                                              15,210

Placement fee
 associated
 with January 15
 and February 15,
 1996, issuance
 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       -            -   (6,908,046)  (85,000) (2,273,169)


</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
<PAGE>F-8
                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                              STOCKHOLDERS' EQUITY

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


                     Preferred                                                                      Deficit
                       Stock      Common Stock                                                     Accumulated             Total
                   ------------ ------------------  Capital in                        Deferred     During the              Stock-
                          Par                Par    Excess of              Notes     Stock-Based   Development  Treasury   holders'
                   Shares Value   Shares    Value   Par Value   Warrants Receivable  Compensation     Stage       Stock     Equity
                   ------ ----- ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------
Stock issued for
 services                               -       -            -         -          -              -   (3,752,583)        -(3,752,583)

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

 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         -           -       (3,839,129) (85,000)   872,039

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                                                            5,114,174

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 cost                                  (973,000)  973,000                                                          -

Fair value of options
 granted  in
 connection with
 services rendered                                     159,000                                                              159,000
</TABLE>

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

<PAGE>F-9
                      DBS INDUSTRIES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                           CONSOLIDATED STATEMENTS OF
                              STOCKHOLDERS' EQUITY

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


                     Preferred                                                                      Deficit
                       Stock      Common Stock                                                     Accumulated             Total
                   ------------ ------------------  Capital in                        Deferred     During the              Stock-
                          Par                Par    Excess of              Notes     Stock-Based   Development  Treasury   holders'
                   Shares Value   Shares    Value   Par Value   Warrants Receivable  Compensation     Stage       Stock     Equity
                   ------ ----- ---------- -------  ---------- --------- ---------- ------------- ------------- -------- ----------
Common stock
 issued for
 exercise of
 options $0.60
 per share                          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 $0.531
 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          -          -     (7,132,622)  (85,000) 2,382,740

Common stock
 issued for cash
 February 1999 at
 $2.50, net of
 issuance costs of
 $2,104                             50,000     20     122,876                                                               122,896

February 1999 at
 $3.00, net of
 issuance costs of
  $25,246                          500,000    200   1,474,554                                                             1,474,754

April 1999 at $3.00
  per share                      1,666,667    667   4,999,333                                                             5,000,000

Common stock issued
 upon exercise of
 options January,
 March, August, and
 December
 1999 at $0.53 per
 share                             195,227     78     103,557                                                               103,635

February 1999 at
 $0.58                              12,625      5       7,368                                                                 7,373

January and February
1999 at $0.60                       26,667     11      15,990                                                                16,001

February 1999 at
 $1.44                              37,500     15      53,891                                                                53,906

February and March
 1999 at $1.45                     200,000     80     289,920                                                               290,000

January, February,
 and March
 1999 at $1.50                     195,084     78     292,548                                                               292,626

January 1999 at
 $2.80                               8,125      3      22,747                                                                22,750

Common stock
 issued upon
 exercise of
 warrants January
 1999 at $0.50
 per share                         200,000     80      99,920                                                               100,000

January 1999 at
 $1.44 per share                    11,080      4      15,923                                                                15,927

January and
 February 1999 at
 $1.50 per share                    64,380     26     183,251     (86,707)                                                   96,570

March 1999 at $2.00
 per share                           7,500      2      24,673      (9,675)                                                   15,000

February and March
 1999 at $2.10
 per share                          33,700     13     111,534     (40,777)                                                   70,770

January - March
 1999 at $3.00
 per share, net of
 issuance costs
 of $123,805                     2,452,000    983   7,239,689      (8,475)                                                7,232,197

March 1999 at
 $3.50 per share
 net of issuance
 costs of $3,344                    50,000     20     172,035                                                               172,055

</TABLE>


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
<PAGE>F-10

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

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

                                                                                                       Deficit
                         Preferred Stock Common Stock   Capital                                       Accumulated           Total
                         --------------- -------------  in Excess                         Deferred    During the            Stock-
                                 Par            Par      of Par                Notes      Stock-Base  Development Treasury holders'
                         Shares Value   Shares  Value     Value    Warrants   Receivable Compensation    Stage    Stock     Equity
                         ------ ------  ------- -----  -------- ------------- --------- ------------ ----------- -------- --------

Expiration of
  warrants                                                15,730      (15,730)

Deferred stock
 compensation                                          2,490,337                          (2,490,337)                             -

Options issued in
 connection with
 services rendered                                       751,497                                                            751,497

Amortization of
deferred stock
compensation                                                                                 957,755                        957,755

Warrants issued in
 connection with
 services rendered in
 November and December
 1999                                                     22,800                                                             22,800

Issuance of common
 stock in connection
 with litigation
 settlement in March 1999
 at $5.00 per share                       63,239     25  324,391                                                            324,416

Fair value of Common
 Stock warrants
 committed to
 representing deferred
 stock issuance costs
 in  December 1999                                                     673,500                                              673,500
                                                                                                                                  -
Warrant issued in
 connection with
 stock issuance costs                                    (270,000)     270,000                                                    -

Note Receivable from
 Stockholder                                                                   (60,000)                                     (60,000)

Retirement of Treasury
 Stock                                                   (85,000)                                                 85,000         -

Net loss for the year
ended December 31, 1999                                                                                (5,915,493)       (5,915,493)

                          -----  ---- ---------- ------ ----------- ---------- ---------- ---------- ------------ ------ ----------
Balance at
 December 31, 1999            0    0  14,354,911 $5,762 $26,968,174 $1,890,436 $(60,000)  (1,532,582)$(13,048,115)$    - $14,223,675

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

<PAGE>F-11
                                  DBS INDUSTRIES, INC. AND SUBSIDIARIES
                                      (A Development Stage Company)
                                        CONSOLIDATED STATEMENTS OF
                                           STOCKHOLDERS' EQUITY
                                                                                                   Deficit
                   Preferred Stock Common Stock     Capital                                        Accumulated             Total
                   --------------- -------------    in Excess                         Deferred     During the   Trea-      Stock-
                           Par             Par     of Par                 Notes      Stock-Base    Development  sury      holders'
                   Shares Value   Shares   Value    Value      Warrants   Receivable Compensation    Stage      Stock     Equity
                   ------ ------ --------- ------ ------------ ---------- ---------- ------------ ------------- -----  ------------

Balance at
 December 31, 1999      - $    - 14,354,911 $5,762 $26,968,174 $1,890,436 $ (60,000)  $(1,532,582) $(13,048,115)$   -  $ 14,223,675

Preferred stock
issued for cash
January-March 2000
at $30.00 per share
  net of
issuance costs
of $84,634        29,564     12                    802,273                                                                  802,285

Common stock issued
 for cash January
 2000 at $1.83 per
 share                                  490            900                                                                      900

Common stock issued
 upon exercise of
 options  March 2000
 at $2.19 per share                  15,000      6  32,807                                                                   32,813

March 2000 at $.53
 per share
 (unaudited)                         15,000      6   7,959                                                                    7,965

March 2000 at $1.45
 per share                           50,000     20  72,480                                                                   72,500

March 2000 at $1.50
 per share                           10,000      4  14,996                                                                   15,000

Common stock issued
 upon exercise of
 warrants March 2000
 at $1.50 per share                   3,870      1  11,144         (5,340)                                                    5,805

Common stock issued
 in connection with
 services rendered
(unaudited) January
   2000 at
 $2.29 per share                      4,687      2  10,748                                                                   10,750

Amortization of
deferred stock
compensation
(unaudited)                                                                               247,279                           247,279


Net loss for the
three months ended
 March 31, 2000                                                                                      (1,525,482)         (1,525,482)
                   ------- ------ --------- ------ ------------ ---------- ---------- ------------ ------------- -----  ------------
Balance at
 March 31, 2000    29,564 $   12 14,453,958 $5,801 $27,921,481 $1,885,096  $(60,000)  $(1,285,303) $(14,573,597)  $ -   $13,893,490

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


</TABLE>

<PAGE>F-12


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

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


                                                                                                   April 25, 1990
                                              Three Months Ended           Year  Ended             (Inception) to
                                                   March 31,               December 31,              March 31,
                                            2000          1999          1999            1998             2000
                                        ------------  -------------   ------------  ------------- ---------------
                                        (unaudited)    (unaudited)                                  (unaudited)

Reconciliation of net loss to net cash
  used in operating activities:

Net loss                                $(1,525,482)  $(1,106,274)    $(5,915,493)   $(3,293,493)  $(14,573,597)
Adjustments to reconcile net loss to
 net cash used in operating activities:

 Depreciation and amortization                 3,502        2,749          15,719         73,122        450,477

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

 Noncash charges                                   -            -               -        573,999      1,084,545

 Amortization of stock-based compensation    247,279            -         957,755              -      1,205,034

 Issuance of options and warrants for
  services rendered                                -       28,859         774,298              -        774,298

 Issuance of common stock in connection
  with the litigation settlement                   -      324,391         324,391              -        324,391

 Equity in loss of investees, net                  -            -               -        100,143        529,972

 Gain on sales of investments                      -            -               -        228,323     (5,829,218)

 Loss on disposal of equipment                 1,721            -               -        216,932          1,721

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

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

 Decrease (increase) in accounts receivable
  and other assets                            34,103       13,675         (43,301)        48,127        (61,132)

 Increase (decrease) in accounts payable
  and accrued liabilities                    408,389     (492,475)        204,675       (108,264)     1,018,304

 Increase in customer advances                     -            -               -              -        400,000
  Net cash used in operating activities     (830,488)  (1,229,075)     (3,681,956)    (2,161,111)   (14,459,848)

Cash flows from investing activities:
Proceeds from sale of investment                   -            -               -        199,940      1,099,940
Proceeds from Loral settlement                     -            -               -              -      3,573,677
Purchase of furniture and equipment           (2,704)           -         (34,394)        (5,523)      (148,145)
Satellite construction costs                 (35,447)  (1,066,342)    (10,800,790)    (1,272,083)   (12,108,320)
Organization costs                                 -            -               -              -        (28,526)
Advances to officer                                -      (60,000)        (60,000)             -        (91,187)
Purchase of interest in Continental                -            -               -              -     (2,292,409)

</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)
                             CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<S>                                            <C>             <C>         <C>             <C>             <C>
                                                                                                               April 25, 1990
                                                      Three Months Ended          Year  Ended                   (Inception) to
                                                           March 31,               December 31,                   March 31,
                                                    2000          1999        1999            1998                2000
                                              --------------- -------------- ------------ --------------     -------------------
                                                (unaudited)     (unaudited)                                      (unaudited)

Investments, advances and other                       -                -     (1,518,081)      (407,292)         (2,726,807)

Net assets of purchased subsidiaries                  -                -              -              -            (147,500)

Cash transferred from Fi-Tek IV, Inc.
    pursuant to the merger and reorganization         -                -              -        156,648

Cash of divested subsidiary                           -                -              -              -                (277)

Purchase of patents                                   -                -              -              -             (18,251)

Proceeds from repayment of advances to                                                         152,500
   affiliate                                          -                -              -              -

Restricted cash on credit line                        -                -              -              -             300,000

     Net cash used in investing activities      (38,151)      (1,126,342)   (12,413,265)    (1,484,958)        (12,278,657)

Cash flows from financing activities:

Repayment of borrowing under credit line              -                -              -              -            (300,000)

Issuance of debentures                                -                -              -              -           4,817,501

Issuance of preferred and common stock        1,021,902       10,449,705     15,240,555      4,997,226          24,413,199

Redemption of common stock warrants                   -                -              -              -            (19,490)

Stock issue costs                               (84,634)         (79,725)      (154,100)      (442,500)          (738,469)

Purchase of shares                                    -                -              -              -             (5,000)

Payment of debentures                                 -                -              -              -         (1,168,445)

Proceeds from stockholders' loans                     -                -              -              -            442,750

Payment of stockholders' loans                        -                -              -              -           (351,967)

Net cash provided by financing activities       937,268       10,369,980     15,086,455      4,554,726         27,090,079

Net increase in cash and cash equivalents        68,629        8,014,563     (1,008,766)       908,657            351,574

Cash and cash equivalents, beginning of period  282,945        1,291,711      1,291,711        383,054                  -

Cash and cash equivalents, end of period       $351,574       $9,306,274       $282,945     $1,291,711           $351,574

</TABLE>

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

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



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.

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

        The Company does not expect revenue to exceed costs and expenses in 2000
and,  accordingly,  will  continue to incur losses and negative  cash flows from
operating  activities.  To address  financing  needs,  the  Company is  pursuing
various  financing  alternatives.  These  circumstances  raise substantial doubt
about the Company's ability to continue as a going concern.  During fiscal 1999,
the Company raised  approximately $15 million from warrant exercises and sale of
shares of common stock.  However,  the Company will need substantial  additional
capital,   at  least  $100  million,   to  construct   its  proposed   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  was  required  to  commence  by April  1999
pursuant to the terms of the Federal  Communications  Commission  (FCC)  license
granted  to  E-SAT.  The  Company  notified  the FCC that it has  achieved  this
milestone by entering into a  construction  contract on March 31, 1999. To date,
the FCC has neither  confirmed  nor denied the  achievement  of this  milestone.
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  has been the  development  of satellite  and radio  systems for use in
automating  the control and  distribution  of gas and electric  power by utility
companies. GEMS had no significant activity during fiscal 1999.

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


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



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

2. Summary of Significant Accounting Policies

     Hereafter,  unless  otherwise  specified,  all referenc es 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.  Such  estimates  include  the  recoverability  of  satellite
construction costs and the investment in E-SAT. Actual results could differ from
those estimates.

     Cash equivalents

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

     Depreciation

     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.

     Satellite construction costs

     Satellite  construction  costs will be depreciated over the useful economic
lives of the satellites once they enter into service.

     The Company adopted Statement of Financial  Accounting  Standards  ("SFAS")
No. 121,  "Accounting for Impairment of Long-Lived  Assets and Long-Lived Assets
to be Disposed of". The Company reviews satellite  construction  costs and other
long-lived  assets for impairment  whenever  events or changes in  circumstances
indicate that the carrying amount of an asset may not be recoverable.  There was
no impact as of December 31, 1999.

<PAGE>F-16


                      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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)


     Goodwill

     Goodwill  is  amortized  using the  straight-line  method  over five years.
Amortization  expense  charged to  operations  for the years ended  December 31,
1999, 1998 and 1997, was $2,515, $5,564, and $20,715 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  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 these 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
and warrants are excluded  from the EPS  calculation  in loss years due to their
antidilutive  effect.  The  following  table  summarizes  options  and  warrants
outstanding:

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

                                                                    Year Ended December 31,
                                                            1999             1998             1997
                                                       --------------  --------------  ---------------
Options and warrants (excluded from) included in EPS
calculation                                             (6,153,167)      (6,220,695)       1,748,938

Price range                                            $0.40 - $5.60    $0.40 - $5.60    $0.39 - $5.60

</TABLE>


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)


     Recently issued accounting pronouncements

     In March 1997,  SFAS No.  129,  Disclosure  of  Information  About  Capital
Structure,  was issued and has been  implemented  by the Company.  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. The Company has not implemented  SFAS Nos.
130 and 131 as their provisions are not applicable to the Company's operations.

     Reclassifications

     Certain  prior period  balances  have been  reclassified  to conform to the
current year's presentation.

     Segment reporting

     Effective  May 1, 1998,  the Company  adopted the  Statement  of  Financial
Accounting  Standards No. 131,  "Disclosures about Segments of an Enterprise and
Related  Information"  ("SFAS 131"). SFAS 131 requires that an enterprise report
financial and description  information about its reportable  operating segments.
Generally, financial information is required to be reported on the basis that is
used internally for evaluating segment  performance and deciding how to allocate
resources to segments.  The Company has determined that they operate in a single
segment as defined by SFAS 131.  Adoption of this  standard  does not affect the
Company's results of operations or financial position.

     Comprehensive income

     In June 1997, the FASB issued Statement of Financial  Accounting  Standards
No.  130,  "Reporting  Comprehensive  Income"  ("SFAS  No.  130").  SFAS No. 130
established  standards for reporting and display of comprehensive income and its
components and is effective for periods  beginning  after December 15, 1997. The
Company's   comprehensive   income  approximated  net  income  for  all  periods
presented.

3. Investments and license acquisition costs

     Following is a summary of the Company's significant investment activities
and license acquisition costs:

     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, the Company
owned  approximately  25% of the common stock of DBSC. The Company accounted for
its investment using the equity method.

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



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

       On August 29, 1997,  the Company  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, Inc. (E-SAT)

       In October 1994, the Company and EchoStar formed E-SAT for the purpose of
filing with the FCC for a license to operate a low earth orbit satellite system.
E-SAT filed with the FCC on November 16, 1994.  The Company holds a 20% interest
in E-SAT.  The  Company's  total  investments  in, and  advances  to, E-SAT were
$851,490 as of December 31, 1999 and 1998. The investment is accounted for using
the equity method.  The Company's  equity in losses of E-SAT for the years ended
December 31, 1999 and 1998, were $0 and $134,524, respectively.

       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.

       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 on March
31, 1999.

       On July 30, 1999,  the Company  entered into an agreement  with  EchoStar
under which it will receive  60.1% of E-SAT's  shares from  EchoStar in exchange
for  consideration,  including  the  grant  of  rights  to  use up to 20% of the
satellite  capacity  of the  E-SAT  system  by  EchoStar.  As a  result  of this
transaction, the Company will own 80.1% of the E-SAT shares. This share purchase
agreement is subject to approval by the FCC. In connection with the negotiations
of the share purchase agreement with EchoStar,  the Company paid $1,517,187 to a
consultant  during  1999 and  capitalized  such  costs in the E- SAT  investment
account.


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



       Seimac Limited

       On November 30, 1995, the Company  acquired  232,829 shares  representing
20% of the voting shares of common stock of Seimac Limited,  a Canadian company,
pursuant to a stock  purchase  and  exchange  agreement  in exchange for 165,519
shares  of  common  stock of the  Company,  valued at  $662,010.  The  Company's
investments  of $662,010 was $464,255 in excess of the  Company's  proportionate
share of the net book value of Seimac as of November  30,  1995.  This excess is
being  amortized over a period of five years.  The  amortization  of this excess
book value amounted to $30,949 and $92,851 for the years ended December 31, 1999
and 1998. This investment is accounted for using the equity method.

       For the year ended  December  31,  1998,  the  Company has  recorded  its
proportionate share of Seimac Limited's net income of $34,381.

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

       Continental Satellite Corporation (Continental)

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

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

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

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


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



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

4.     Satellite Construction Costs

       During the  construction of the System,  the Company is capitalizing  all
design,  engineering,  launch and  construction  costs.  Such costs  amounted to
approximately  $12 million as of December  31, 1999.  On December 15, 1998,  the
Company and 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.  Upon signing of the MOU, the Company made a $1 million
advance payment to Alcatel.

       In January and February  1999,  the Company made  additional  payments to
Alcatel totaling $1 million.

       On March 31, 1999, the Company signed  construction  and launch contracts
with Surrey Satellite Technology Limited ("Surrey") and Eurockot,  respectively,
and made advance payments of $7.8 million in April 1999 and $2.0 million in July
1999.   Total  payments  under  these   cancelable   contracts  will  amount  to
approximately  $47 million  through  January  2001.  In July 1999,  the Company,
Surrey and Eurockot reached  agreements under which $3.2 million of the required
milestone  payments due in July 1999  totaling $4.8 million were deferred to yet
to be agreed upon dates.

       On October 8, 1999,  the Company and Alcatel  entered  into an  agreement
under which Alcatel will serve as prime  contractor for the  construction of the
Company's  low earth  orbit  satellite  communications  system.  This  agreement
becomes effective upon the Company's payment of $14.1 million to Alcatel which,
as of July 14, 2000, has not occurred. (Unaudited).

5.     Customer Advances

       The Company's wholly-owned  subsidiary,  Global Energy Metering Services,
Inc. (GEMS), is party to a contract to deliver 10,000 satellite radio units. The
purchase  order is for $1.2 million and under the terms of the  purchase  order,
GEMS would  receive a total of  $500,000 in advance  payments  on the  contract,
based on certain milestone achievements.  As of December 31, 1998, this purchase
order  had  been  suspended  by  both  parties  when  the  Argos  System  became
unavailable.  The  $400,000  in  milestone  payments  received  are  reported as
customer advances on the accompanying  balance sheet.  These milestone  payments
could be subject to refund in whole or in part.

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



6.     Retirement of Convertible Debentures

       On August 29, 1997,  the Company  completed an agreement with EchoStar to
retire three  convertible  debentures in the principal amount of $4,640,000 with
accrued  interest of $722,811 and certain legal fees and other expenses  related
to the  transaction.  In exchange for  EchoStar's  retirement  of the debt,  the
Company  transferred  back to EchoStar 270,414 shares of EchoStar Class A common
stock and made a cash payment of approximately $936,000 from the proceeds of its
settlement  with Loral (Note 3). The value of the EchoStar shares was determined
based on a per share price of $16.57 which  represented the closing bid price on
August  27,  1997,  the date the  parties  initially  agreed to the terms of the
transaction.

7.     Commitments

       Operating leases

       The  Company and its  wholly-owned  subsidiaries  lease their  facilities
under noncancellable  operating leases which run concurrently and expire in July
2003. Minimum future rental payments under the leases, are as follows:

            Year Ended
           December 31,
           -------------
               2000                 $178,128
               2001                  178,128
               2002                  178,128
               2003                  103,908
                                     --------

       Total rent expense was $150,084 and $82,615 for the years ended  December
31, 1999 and 1998, respectively.

       Other

       Refer to Note 4 for certain contract commitments.

8.     Stockholders' Equity

       Common Stock

       The  Company's   Certificate  of  Incorporation,   as  amended  in  1999,
authorizes the issuance of 50,000,000 shares of common stock with a par value of
$0.0004 per share. Each record holder of common  stock  is  entitled  to one

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)


vote for each share held on all matters  properly  submitted to the stockholders
for their vote.  Cumulative voting of the election of directors is not permitted
by the Certificate of Incorporation.

       Preferred Stock

       The  Company's   Certificate  of  Incorporation,   as  amended  in  1999,
authorizes the issuance of 5,000,000 shares of preferred stock with par value of
$0.0004 per share.  The Board of Directors of the Company is authorized to issue
preferred  stock  from  time to time in  series  and is  further  authorized  to
establish  such series,  to fix and  determine  the  variations  in the relative
rights and preferences as between the series, and to allow for the conversion of
preferred  stock into common  stock.  No preferred  stock has been issued by the
Company as of December 31, 1999.

       Equity transactions with non-employees

       On January 13,  1996,  the Company  issued  warrants  for the purchase of
75,000 shares of the Company's  Common Stock at an exercise  price of $7.30.  On
December 31, 1997,  the Company  replaced these with new warrants at an exercise
price of $1.44.  These  warrants  were  issued  for  services  rendered  and are
exercisable  through  January  2006.  As of  December  31,  1999,  none of these
warrants have been exercised.

       On July 9, 1997, the Company issued  warrants for the purchase of 200,000
shares of the  Company's  Common Stock at an exercise  price of $0.50 per share.
These warrants were issued in connection with a $100,000 short-term loan made by
a stockholder of the Company. As of December 31, 1997, the loan had been repaid.
These warrants were exercised during 1999.

       In April 1998, the Company  granted  options to two  consulting  firms to
purchase  400,000 and 233,334 shares of the Company's  Common Stock at prices of
$1.45 and $1.50 per share, respectively.  These options have terms of five years
and vest over a one year period.

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

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

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



       During the six  months  ended  December  31,  1998,  the  Company  issued
2,800,000  units each  consisting of a share of Common Stock at a price of $2.00
per share and a warrant to purchase a share of common stock at an exercise price
of $3.00.  In  connection  with this stock  offering,  the Company  incurred the
following stock issuance costs: (i) cash payments of $442,500, (ii) 7,500 shares
of Common  Stock with a fair value of  $15,000,  and (iii)  warrants to purchase
728,000  shares of the Company's  Common Stock at exercise  prices  varying from
$1.50 to $3.00.  The fair value of such  warrants  amounted to $973,000  and was
recorded as a separate element of the Company's equity.

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

       Under the terms of the above stock offerings, the Company registered such
shares and warrants in November 1998.

       In February 1999, the Company issued (a) 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,  (b)  50,000  units
consisting  of a share of  common  stock at a price of  $2.50  per  share  and a
warrant to purchase a share of common stock at an exercise price of $3.50.  Sale
of these units resulted in gross proceeds to the Company of  approximately  $1.6
million.  In connection  with this  offering,  the Company  granted  warrants to
purchase  75,000  shares of the Company's  common stock at an exercise  price of
$3.75. Such grant represented stock issuance costs and therefore, its fair value
of $270,000 was recorded as an offset against the proceeds of the offering.

       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.

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

       During 1999, the Company granted options and warrants to purchase 347,273
shares of the Company's  common stock at exercise  prices  ranging from $0.79 to
$2.75 to several service providers. The fair value of such options and warrants,
which  amounted to  approximately  $774,000,  was recorded as an expense  during
1999.  The  following  variables  were used to determine  the fair value of such
instruments  under the Black-Scholes  option pricing model:  volatility of 100%,
expected life of 10 years for options and 2 to 3 years for  warrants,  risk free
interest of 5% to 6% and  underlying  stock prices equal to fair market value at
the time of grant.

       In December 1999, the Company granted warrants to purchase 500,000 shares
of the  Company's  common  stock at an  exercise  price of $2.81  per share to a
financial institution as consideration for its efforts to help raise  capital.

<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



The fair value of such  warrants of $674,000  was  recorded as a long term asset
and will be offset  against  proceeds once they are received.  The fair value of
the warrants was  estimated on the date of grant using the  Black-Scholes  model
with volatility of 100%, expected life of 3 years, risk-free interest rate of 5%
and fair market value of the common stock of $2.25 per share.

       During 1999, the Company received  proceeds of $598,526 from the exercise
of options  to  purchase  425,084  shares of the  Company's  Common  Stock,  and
proceeds of $320,768 from the exercise of warrants to purchase 324,160 shares of
the Company's common stock.

       Equity transactions with employees

       In February  1996,  the Company  adopted the 1996 Stock  Option Plan (the
1996 Plan) to  consolidate  its three existing  plans.  In May 1998, the Company
adopted the 1998 Stock  Option Plan ("the 1998  Plan"),  which  provides for the
issuance  of a  maximum  of  500,000  shares  of  the  Company'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 the Company by motivating  its  employees,  directors and
consultants with the opportunity to obtain an equity interest in the Company and
to attract  and retain such  persons  upon whose  judgements  the success of the
Company largely depends.

       Eligible  employees,  directors and  consultants  can receive  options to
purchase shares of the Company's Common Stock at a price generally not less than
100% of the fair  market  value of the common  stock on the date of the grant of
incentive  stock options.  Nonqualified  and nonplan options may be granted at a
price lower than fair market value.  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.

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

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

       In addition, the Company granted non-plan options to certain employees in
connection with their employment agreements.


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



       Information  with  respect  to plan and  non-plan  activity  is set forth
below:

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

                                                      Outstanding Options
                                                                                            Weighted
                                                                                             Average
                                   Number of          Price Per               Aggregate     Exercise
                                     Shares             Share                   Price        Price
                                 ------------      ----------------       ---------------  -----------
Balance, December 31, 1997         1,418,233          $0.40 - $5.60         $   1,271,648      0.90

        Granted                      787,500          $0.53 - $2.19               569,329      0.78
        Exercised                   (161,577)         $0.53 - $1.44               (99,722)     0.62
        Terminated                         -                      -                     -         -

Balance December 31, 1998          2,044,156         $0.40 - $5.60              1,741,255

        Granted                    2,149,700         $0.39 - $5.50              2,759,768      1.33
        Exercised                   (280,144)        $0.53 - $2.80              (203,695)      0.73
        Terminated                   (10,340)            $0.53                    (5,491)      0.53

Balance December 31, 1999          3,903,372         $0.39 - $5.60          $  4,291,837

</TABLE>


        The following table summarizes information with respect to stock options
outstanding at December 31, 1999:

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

                                                                                  Options Exercisable
                                        Options Outstanding
       Range of             Number          Weighted           Weighted          Number         Weighted
    Exercise Price        Outstanding       Average             Average        Exercisable       Average
                                           Remaining         Exercise Price                      Exercise
                                          Contractual                                             Price
                                          Life (Years)
    --------------       ------------   -------------------- ----------------  -------------    ---------
    $0.53 - $0.75          1,643,659         7.08                $0.57             1,384,517      $0.55
    $1.08 - $1.67          2,038,501         9.41                 1.31               638,084       1.32
    $2.00 - $2.86            164,928         8.09                 2.33               164,928       2.33
    $5.50 - $5.60             56,284         8.13                 5.51                56,284       5.51
                           3,903,372                                               2,243,813

</TABLE>


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



     The stock based compensation for the twelve months ended December 31, 1999,
of $957,755 has been allocated across the relevant functional expense categories
within operation expense as follows:

               Marketing and sales            $153,324
               General and administrative      756,035
               Research and development         48,396

        The Company accounts for employee and board of director stock options in
accordance  with the  provisions of APB No. 25 and complies with the  disclosure
provisions of SFAS No. 123. Under APB No. 25, compensation expense is recognized
based on the  amount  by which the fair  value of the  underlying  common  stock
exceeds the exercise price of the stock options at the measurement  date,  which
in the case of  employee  stock  options  is  typically  the date of grant.  For
financial  reporting  purposes,  the Company has determined that the deemed fair
market  value on the date of grant of  certain  employee  stock  options  was in
excess of the exercise price of the options. This amount is recorded as deferred
compensation  and is  classified as a reduction of  stockholders'  equity and is
amortized as a charge to operations  over the vesting  period of the  applicable
options.  The vesting period is generally  four years.  The fair value per share
used  to  calculate  deferred  compensation  was  derived  by  reference  to the
preferred  stock values and the Company's  initial public  offering price range.
Consequently,  the  Company  recorded  deferred  stock  compensation  of $0  and
$2,490,337  during  the year ended  December  31,  1998 and 1999,  respectively.
Amortization recognized for the year ended December 31, 1998 and 1999 totaled $0
and $957,755, respectively.

        The weighted  average fair value of the options  granted or modified for
the years ended  December  31, 1999 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:

                                            1999          1998         1997
                                          ----------    ----------   ---------

               Risk free interest rate      5.5%           5.7%        5.7%

               Expected life                4 years        4 years     4 years

               Volatility                   100%           227%        80%

               Dividend yield               -              -           -


<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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



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

<TABLE>

<S>                                      <C>                 <C>                <C>
                                                          December 31,

                                           1999               1998               1997
                                           ----               ----               ----
Net income (loss)
        As reported                      $(5,915,493)        $(3,293,493)       $3,068,917
        Pro forma                        $(6,252,010)        $(3,713,942)       $1,793,791
Net income (loss) per shares
        As reported                      $     (0.45)        $     (0.47)       $     0.49
        Pro forma                        $     (0.48)        $     (0.53)       $     0.29

</TABLE>

9.      Related Party Transactions

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

        Refer  to  Notes  3  and  6  for  disclosures  regarding  related  party
transactions with EchoStar.

10.     Income Taxes

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


<PAGE>F-28


                      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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



        The  estimated  tax  effect of  significant  temporary  differences  and
carryforwards  that gave rise to deferred  income tax assets as of December  31,
1999 and 1998, is as follows:

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

                                                       1999                               1998
                                             Federal          State           Federal            State
                                        --------------  --------------    --------------    --------------
Deferred tax assets:
    Net operating loss carryforwards       3,439,000         602,000         1,785,000           305,000
    Research and development credit
         carryforwards                       147,000               -           115,000                 -
    Excess of tax over book basis of
       investments, deferred
       compensation, and other                64,000          12,000            10,000             1,500
    Deferred tax assets                    3,650,000         614,000         1,910,000           306,500
    Valuation allowance                   (3,650,000)       (614,000)       (1,910,000)         (306,500)
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 in the  valuation
allowance was  approximately  $2,047,500 and  $1,293,500  during the years ended
December 31, 1999 and 1998, respectively. The provision for income taxes differs
from the amount which would arise by applying the combined  statutory income tax
rate  of  approximately  40%  due to  changes  in  the  deferred  tax  valuation
allowance.

        As  of  December  31,  1999,   the  Company  has  net   operating   loss
carryforwards of approximately $10,114,000 and $9,800,000 for federal income tax
purposes and California state franchise tax purposes,  respectively. The Company
also has research  and  development  credit  carryforwards.  Such  carryforwards
expire in varying amounts between 2000 and 2020.

        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.

11.     Risks and Uncertainties

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


<PAGE>F-29


                      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, 1999 and 2000, and subsequent to December 31, 1999, is unaudited)



12.     Supplemental Disclosures of Non Cash Investing and Financing Activities

        During the years ended  December 31, 1999,  1998 and 1997, the following
noncash activities occurred:

     o    During 1997,  the Company  issued 55,419 of its shares of Common Stock
          to certain  individuals in consideration for services rendered.  These
          shares  were  valued at  $76,293.  On January  23,  1997,  the Company
          elected to exchange all of its 401,107 DBSC shares for 270,414  shares
          of EchoStar common stock which were valued at  approximately  $539,000
          and $6,760,000, respectively.

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

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

     o    The Company 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 the Company's  Common Stock.
          These  warrants  were valued at $973,000  and were offset  against the
          proceeds.

     o    The  Company  issued a  warrant  to  purchase  500,000  shares  of the
          Company's  common stock in exchange for efforts to help raise capital.
          The fair value of the warrant of $673,000  was  capitalized  as a long
          term  asset  and  will be  offset  against  proceeds,  once  they  are
          received.

     o    The  Company  issued  a  warrant  to  purchase  75,000  shares  of the
          Company's common stock to a financial institution as consideration for
          its  effort to help raise  capital.  The fair  value of  $270,000  was
          offset against the proceeds from the issuance of stock.

13.        Subsequent Event

        As of March 24, 2000,  the Company  committed to issue 20,833  shares of
the  Company's  preferred  stock in exchange  for gross  proceeds of $624,990 in
cash.  Each share of  preferred  stock is  convertible,  at the  election of the
holder,  into ten shares of the  Company's  common stock at a  conversion  price
based upon a $3.00 per common share price,  or the average  trading price of the
common  stock  within a specified  period if the common stock is trading at less
than $3.00 per share.

<PAGE>II-1


PART II.   INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers

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

Item 25.   Other Expenses of Issuance and Distribution

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

           SEC  registration  fee                       $  2,828
           Printing and  engraving  expenses      *     $  2,000
           Accounting fees and expenses           *     $ 25,000
           Legal fees and expenses                *     $ 25,000
           Transfer  agent  and registrar fees    *     $  5,000
           Fees and expenses for qualification
             under state securities laws                $    -0-
           Miscellaneous                          *     $   1,000

                  TOTAL                                 $  60,828
                                                        =========

           * estimated

Item 26.   Recent Sales of Unregistered Securities

        (a) On June 21, 2000,  DBSI issued  66,667 shares of its Common Stock to
its  outside  legal  counsel  for  past  services.  No  commission  was  paid in
connection with this  transaction.  The transaction was exempt from registration
in reliance upon Section 4(2) of the Securities Act.

        (b) On June 2, 2000,  DBSI  entered  into an agreement to sell shares of
its Common Stock, at DBSI's option, to Torneaux Ltd., a corporation organized in
the Bahamas. To date, no sales have occurred under the agreement.  No commission
was paid,  however,  DBSI  issued a Warrant to  purchase  250,000  shares of its
Common  Stock at an exercise  price of $1.6563 per share as a finder's  fee. The
transaction  was exempt from  registration  in reliance upon Section 4(2) of the
Securities Act.

<PAGE>II-2



        (c) On June 2, 2000,  DBSI sold an  aggregate  of 166,298  shares of its
Common  Stock to three  accredited  investors.  The stock was sold for $1.00 per
share  resulting  in gross  proceeds  to DBSI of  $166,298.  A  finder's  fee of
approximately  $11,641  was paid in  connection  with  these  transactions.  The
transactions were exempt from registration in reliance upon Regulation D.

        (d) In 2000, DBSI issued a warrant to purchase 300,000 shares of its
Common Stock to a consultant  for past  services.  No commissions were paid. The
warrant has an exercise price of $0.6749 per share.  The  transaction was exempt
from registration in reliance upon Section 4(2) of the Securities Act.

        (e) On December 6, 1999, DBSI issued a warrant to purchase 100,000
shares of its Common stock to a consultant  for past  services.  No  commissions
were  paid.  The  warrant  has an  exercise  price of  $2.8138  per  share.  The
transaction  was exempt from  registration  in reliance upon Section 4(2) of the
Securities Act.

        (f) From December 1999 through March 2000, DBSI sold an aggregate of
35,897  shares of its  Series A  convertible  Preferred  Stock to 12  accredited
investors.  The stock was sold for $30 per share  resulting in gross proceeds to
DBSI of $1,077,000. In connection with certain of the transactions, a commission
of $69,000 was paid and warrants to purchase  57,856 shares of common stock were
issued to SJ Capital. The transactions were exempt from registration in reliance
upon Regulation D.

        (g) From December through November 1999, DBSI issued warrants or options
to purchase an  aggregate of 160,000  shares of its Common Stock to  consultants
for past  services.  No  commissions  were paid.  The  warrants and options have
exercise prices ranging from $1.875 to $2.75 per share.  The  transactions  were
exempt from registration in reliance upon Section 4(2) of the Securities Act.

        (h) On April 14, 1999,  DBSI sold 333,333  shares of its Common Stock to
Surrey  Satellite  Technology  Limited.  The  stock  was  sold  for  $3.00/share
resulting in gross  proceeds to DBSI of $1 million.  No  commission  was paid in
connection with this  transaction.  The transaction was exempt from registration
in reliance upon Regulation S.

        (i) On April 8, 1999, DBSI sold 1,333,334  shares of its Common Stock to
Eurockot  Launch Services GmbH. The stock was sold for $3.00 per share resulting
in gross  proceeds to DBSI of $4 million.  No commission  was paid in connection
with this transaction.  The transaction was exempt from registration in reliance
upon Regulation S.

        (j) On February 12, 1999,  DBSI sold 500,000  Units at $3.00 per Unit to
four accredited investors.  Each Unit consisted of one share of Common Stock and
a Warrant to purchase one share of Common Stock at $4.00 per share. The Warrants
have a term of three years.  The  transaction  was exempt from  registration  in
reliance  upon  Regulation D. DBSI paid $75,000 and issued a Warrant to purchase
75,000 shares of Common Stock at $3.75 per share to Cardinal  Capital,  LLC as a
commission in connection with this transaction.

        (k) On February 1, 1999, DBSI sold 50,000 Units at $2.50 per Unit to one
accredited  investor.  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 Warrants
have a term of three  years.  No  commission  was paid in  connection  with this
transaction.  The  transaction  was exempt from  registration  in reliance  upon
Regulation D.

        (l) In March 1999,  DBSI  issued  63,239  shares of its Common  Stock to
Bridge Group (HK)  International,  Ltd. as part of a settlement of a legal claim
asserted by the Bridge Group against DBSI's  President.  Such shares were valued
at $5.12 per share. No commission was paid in connection  with the  transaction.
The  transaction  was exempt from  registration in reliance upon Section 4(2) of
the Securities Act.


<PAGE>II-3


        (m) On September  10, 1998, a former  employee  exercised his options to
acquire 17,202 shares of Common Stock at $.53 per share.  No commission was paid
in connection with the transaction. The transaction was exempt from registration
in reliance upon Section 4(2) of the Securities Act.

        (n) During  the period  from May 22,  1998 to  October  1998,  DBSI sold
2,509,500  Units  at  $2.00  per  Unit to 23  accredited  investors.  Each  Unit
consisted  of one share of Common  Stock and a Warrant to purchase  one share of
Common Stock at $3.00 per share. In connection with the sale of 1,250,000 Units,
DBSI paid a  commission  of $125,000 to Strome  Susskind  Securities  L.P.,  who
served as placement agent for such sale. In addition, DBSI has paid an aggregate
of $355,500 and Warrants to purchase  728,000  shares of Common Stock to various
entities  as  finders'  fees and for  other  financial  services  rendered.  The
transactions were exempt from registration in reliance upon Regulation D.

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

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

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

Item 27.  Exhibits

        The following  Exhibits are filed with or incorporated by reference into
this Registration Statement:

(2.1)      Plan and  Agreement  of  Reorganization,  dated  September  30, 1992,
           entered into with DBS Industries,  Inc. Network,  Inc. and certain of
           its  Shareholders  which  was  previously  filed  in,  and is  hereby
           incorporated by reference to, DBSI's Current Report on Form 8-K, date
           of report, December 2, 1992.(1)

(3.0)      Certificate of  Incorporation,  which was previously filed in, and is
           hereby incorporated by reference to, DBSI's Registration Statement on
           Form S-18, No. 33-31868-D, effective May 11, 1990.(1)

(3.1)      Bylaws,  which was previously filed in, and is hereby incorporated by
           reference  to,  DBSI's  Registration   Statement  on  Form  S-18,  No
           33-31868-D, effective May 11, 1990.(1)

<PAGE>II-4



(3.2)      Restated Certificate of Incorporation.(1)

(3.3)      Certificate of Designations, creating the Series A Convertible
           Preferred Stock.

(4.1)      Form of Unit Warrant Agreement, which was previously filed in, and is
           hereby incorporated by reference to, DBSI's Registration Statement on
           Form S-18, No. 33-31868-D, effective May 11, 1990.(1)

(4.2)      Specimen Stock Certificate.(1)

(4.3)      Form of Warrant issued to SJ Capital*

(5.1)      Opinion of Bartel Eng Linn & Schroder*

(10.6)     1993 Incentive Stock Option Plan for DBS Industries, Inc.(1)

(10.7)     1993 Non-Qualified Stock Option Plan for Non-Employee Directors of
           DBS Industries, Inc.(1)

(10.8)     1993 Non-Qualified Stock Option Plan for Consultants of DBS
           Industries, Inc.(1)

(10.9)     Commercial Lease and Sublease and Consent pertaining to Mill Valley,
           California office space.(1)

(10.20)    AXION Royalty  Agreement  incorporated by reference to DBSI's Current
           Report on Form 8-K dated May 16, 1994.(1)

(10.24)    DBS Industries,  Inc.  $3,000,000,  Three Year Convertible  Debenture
           Series B due January 12,  1999,  incorporated  by reference to DBSI's
           Current Report on Form 8-K dated February 1, 1996.(1)

(10.25)    Memorandum of Understanding between ABB Power T&D Company, Inc. and
           Global Energy Metering Service, Inc. dated February 9, 1996.(1)

(10.26)    Stock Purchase  Agreement  between Seimac Limited and DBS Industries,
           Inc.,  comprised of Common Stock Exchange  Agreement and Shareholders
           Agreement both dated December 13, 1995.(1)

(10.30)    DBS Industries, Inc. $640,000 Three Year Convertible Debenture,
           Series C, due December  31, 1999.(1)

(10.31)    Employment Agreement between Fred W. Thompson and DBSI, dated
           April 18, 1996.(1)

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


<PAGE>II-5



(10.33)    Employment  Agreement  between  E.A.  James  Peretti and GEMS (DBSI's
           subsidiary) dated April 18, 1996.(1)

(10.34)    1996 Stock Option Plan.(1)

(10.36)    1998 Stock Option Plan.(1)

(10.37)    Memorandum of Understanding Between DBS Industries and Matra Marconi
           Space.(2)

(10.38)    Letter of Intent with SAIT-Radio Holland SA.(2)

(10.39)    Purchase Agreement with Astoria Capital, L.P. and Microcap Partners,
           L.P.(2)

(10.40)    Warrant Agreement with Astoria Capital, L.P. and Microcap Partners,
           L.P.(2)

(10.41)    Employment Agreement between Gregory T. Leger and DBS Industries,
           Inc. dated March 1,  1998.(3)

(10.42)    Unit Purchase Agreement with Michael Associates.(4)

(10.43)    Unit Purchase Agreement with Lodestone Capital Fund LLC, Fourteen
           Hill Capital, L.P., High Peak Limited and Michael Fitzsimmons.(3)

(10.44)    Launch Services Agreement with Eurockot Launch Services GmbH dated
           March 31, 1999. (Redacted per Confidential Treatment Request.)(4)

(10.45)    Satellite Construction Agreement with Surrey Satellite Technology
           Limited dated March 31, 1999.   (Redacted per Confidential
           Treatment Request.)(4)

(10.46)    Amendment to Employment Agreement between Fred W. Thompson and DBS
           Industries, Inc. dated September 1, 1999.(5)

(10.47)    Amendment to Employment  Agreement  between  Gregory T. Leger and DBS
           Industries, Inc., dated September 1, 1999.(5)

(10.48)    Employment Agreement between Frederick R. Skillman, Jr. and DBS
           Industries, Inc., dated  July 28, 1999.(5)

(10.49)    Amendment to Employment Agreement between Frederick R. Skillman, Jr.,
           and DBS Industries, Inc., dated September 1, 1999.(5)

(10.50)    Employment  Agreement between H. Tate Holt and DBS Industries,  Inc.,
           dated June 1, 1999.(5)



<PAGE>II-6

(10.51)    Employment  Agreement  between  Stanton C. Lawson and DBS Industries,
           Inc., dated October 18, 1999.(5)

(10.52)    Employment  Agreement between Randy Stratt and DBS Industries,  Inc.,
           dated November 8, 1999.(5)

(10.53)    Prime Contract for ESAT Communications System between DBS Industries,
           Inc., and Alcatel Space Industries dated October 8, 1999, and as
           amended on December 22, 1999.  (Redacted per Confidential Treatment
           Request).(5)

(10.54)    Share Purchase Agreement between EchoStar DBS Corporation, and DBS
           Industries, Inc.,  dated July 30, 1999. (Redacted per Confidential
           Treatment Request).(5)

(10.55)    2000 Stock Option Plan.(6)

(10.56)    Common Stock Purchase agreement between Torneaux Ltd. and DBS
           Industries, Inc., dated   June 2, 2000.(7)

(21.1)     List of Subsidiaries of DBS Industries, Inc.(2)

(23.1)     Consent of PricewaterhouseCoopers, LLP.

(23.2)     Consent of Bartel Eng Linn & Schroder is contained in Exhibit 5.1.*

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

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

(2)  Previously  filed  with  Registration  Statement  on  Form  SB-2  filed  on
     September 16, 1998.

(3)  Previously filed with Registration Statement on Form SB-2 filed on November
     30, 1998.

(4)  Previously filed with  Registration  Statement on Form SB-2 filed on May 3,
     1999.

(5)  Previously  filed in the Form 10-KSB for the Fiscal Year ended December 31,
     1999.

(6)  Previously  filed in the Proxy Statement on Schedule 14A filed on April 11,
     2000.

(7)  Previously filed in the Form 8-K filed on June 15, 2000.

*    To be filed by Amendment

Item 28.   Undertakings

        The undersigned registrant hereby undertakes that it will:

        (1) File,  during any period in which  offers or sales are being made, a
post-effective amendment to this registration statement to:


<PAGE>II-7

     (i)  Include any prospectus  required by Section 10(a)(3) of the Securities
          Act of 1933;

     (ii) Reflect in the prospectus any facts or events which,  individually  or
          together,  represent a fundamental  change in the  information  in the
          registration statement. Notwithstanding the foregoing, any increase or
          decrease in volume of securities offered (if the total dollar value of
          securities offered would not exceed that which was registered) and any
          deviation from the low or high end of the estimated  maximum  offering
          range  may be  reflected  in the  form of  prospectus  filed  with the
          Commission  pursuant to Rule 424(b) if, in the aggregate,  the changes
          in  volume  and  price  represent  no more  than a 20%  change  in the
          aggregate offering price set forth in the "Calculation of Registration
          Fee" table in the effective registration statement; and

    (iii) Include any  additional  changed  material  information on the plan of
          distribution.

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

        (3) File a post-effective  amendment to remove from  registration any of
the securities that remain unsold at the end of the offering.

        Insofar as indemnification  for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
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.

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

<PAGE>II-9

                                    SIGNATURE

        In accordance  with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be signed on its  behalf by the  undersigned,  in the City of Mill
Valley, State of California, on June 30, 2000.

                                        DBS INDUSTRIES, INC.,
                                        a Delaware Corporation



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


                                      POWER OF ATTORNEY

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

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

Signatures                                                      Date

/s/ FRED W. THOMPSON                                         June 30, 2000
    --------------------------------------------------
    Fred W. Thompson
    President, Chief Executive Officer and Director
    (Principal Executive Officer)



/s/ STANTON C. LAWSON                                         June 30, 2000
    ----------------------------------------------------
    Stanton C. Lawson
    Chief Financial Officer, Vice President of
    Finance and Director
    (Principal Financial and Accounting
    Officer)


<PAGE>II-10




/s/ MICHAEL T. SCHIEBER                                        June 30, 2000
    ----------------------------------------------------
    Michael T. Schieber
    Director


/s/ H. TATE HOLT                                               June 30, 2000
   ----------------------------------------------------
    H. Tate Holt
    Director

/s/ JEROME W. CARLSON                                          June 30, 2000
    ----------------------------------------------------
    Jerome W. Carolson
    Director


/s/ JESSIE J. KNIGHT, JR.                                       June 30, 2000
    ----------------------------------------------------
    Jessie J. Knight, Jr.
    Director


/s/ ROY T. GRANT                                                 June 30, 2000
    ----------------------------------------------------
    Roy T. Grant
    Director



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