ACCESS SOLUTIONS INTERNATIONAL INC
424B4, 1996-10-21
COMPUTER STORAGE DEVICES
Previous: TCSI CORP, 8-K, 1996-10-21
Next: PEOPLESOFT INC, 10-K/A, 1996-10-21



<PAGE>



PROSPECTUS                                                FILE PURSUANT 424B(4)
                                                      REGISTRATION NO. 33-05285

                                     LOGO 

                               1,066,667 UNITS 
            EACH UNIT CONSISTING OF TWO SHARES OF COMMON STOCK AND 
                            ONE REDEEMABLE WARRANT 


   This Prospectus relates to an offering (the "Offering") of 1,066,667 Units 
(the "Units"), each Unit consisting of two shares of common stock, $.01 par 
value per share ("Common Stock"), and one redeemable common stock purchase 
warrant ("Redeemable Warrant") of Access Solutions International, Inc., a 
Delaware corporation (the "Company"). The shares of Common Stock and 
Redeemable Warrants comprising the Units are separately tradable commencing 
upon issuance. Each Redeemable Warrant entitles the registered holder thereof 
to purchase one share of Common Stock at an initial exercise price of $5.00 
per share, subject to adjustment, at any time from issuance through October 
15, 2001. The Company shall have the right to redeem all, but not less than 
all, of the Redeemable Warrants, commencing October 16, 1997, at a price of 
$.05 per Redeemable Warrant on 30 days' prior written notice, provided that 
the Company shall have obtained the consent of Joseph Stevens & Company, L.P. 
(the "Underwriter"), and the average closing bid price of the Common Stock 
equals or exceeds 150% of the then exercise price per share, subject to 
adjustment, for any 20 trading days within a period of 30 consecutive trading 
days ending on the fifth trading day prior to the date of the notice of 
redemption. See "Description of Securities -- Redeemable Warrants." 

   Prior to the Offering, there has been no public market for the Units, the 
Common Stock or the Redeemable Warrants, and there can be no assurance that 
such a market will develop after the completion of the Offering or, if 
developed, that it will be sustained. The offering price of the Units and the 
exercise price and other terms of the Redeemable Warrants were determined by 
negotiation between the Company and the Underwriter and are not necessarily 
related to the Company's asset or book values, results of operations or any 
other established criteria of value. See "Risk Factors," "Description of 
Securities" and "Underwriting." The Units, the Common Stock and the 
Redeemable Warrants have been approved for quotation on the Nasdaq SmallCap 
Market ("Nasdaq") under the symbols "ASICU," "ASIC" and "ASICW," 
respectively. The Company and the Underwriter may jointly determine, based 
upon market conditions, to delist the Units upon the expiration of the 30-day 
period commencing on the date of this Prospectus. 

  THESE ARE SPECULATIVE SECURITIES. THE SECURITIES OFFERED HEREBY INVOLVE A 
    HIGH DEGREE OF RISK AND IMMEDIATE SUBSTANTIAL DILUTION. SEE "RISK 
                  FACTORS" LOCATED ON PAGE 9 AND "DILUTION." 
                                    ------ 

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE 
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES 
      COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS 
       PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL 
                                  OFFENSE. 

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

<TABLE>
<CAPTION>
               Price to Public        Underwriting Discounts (1)        Proceeds to Company (2) 
<S>              <C>                          <C>                          <C>        
Per Unit            $7.50                       $.75                          $6.75 
Total (3)  ..    $8,000,003                   $800,000                     $7,200,003 
</TABLE>

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

(1) Does not include additional compensation payable to the Underwriter in 
    the form of a non-accountable expense allowance. In addition, see 
    "Underwriting" for information concerning indemnification and 
    contribution arrangements, and other compensation payable to the 
    Underwriter. 

(2) Before deducting estimated expenses of $900,000 payable by the Company, 
    including the Underwriter's non-accountable expense allowance. 

(3) The Company has granted to the Underwriter an option (the "Over-Allotment 
    Option"), exercisable for a period of 45 days after the date of this 
    Prospectus, to purchase up to 160,000 additional Units upon the same 
    terms and conditions set forth above, solely to cover over-allotments, if 
    any. If the Over-Allotment Option is exercised in full, the total Price 
    to Public, Underwriting Discounts and Proceeds to Company will be 
    $9,200,003, $920,000 and $8,280,003, respectively. See "Underwriting." 

   The Units are being offered by the Underwriter, subject to prior sale, 
when, as and if delivered to and accepted by the Underwriter, and subject to 
approval of certain legal matters by their counsel and subject to certain 
other conditions. The Underwriter reserves the right to withdraw, cancel or 
modify the Offering and to reject any order in whole or in part. It is 
expected that delivery of the Units offered hereby will be made against 
payment, at the offices of Joseph Stevens & Company, L.P., New York, New 
York, on or about October 21, 1996. 


                        JOSEPH STEVENS & COMPANY, L.P. 


               The date of this Prospectus is October 16, 1996. 


<PAGE>

(continued from cover page) 

   This Prospectus also relates to 750,000 Redeemable Warrants (the "Selling 
Securityholder Warrants") and 750,000 shares of Common Stock (the "Selling 
Securityholder Shares") issuable upon exercise of the Selling Securityholder 
Warrants. The Selling Securityholder Warrants will be issued at the 
consummation of the Offering to certain security holders (the "Selling 
Securityholders") upon the automatic conversion of certain warrants (the 
"Bridge Warrants") issued to the Selling Securityholders in a private 
financing consummated in May 1996 (the "Bridge Financing"). Neither the 
Selling Securityholder Warrants nor the Selling Securityholder Shares may be 
sold for a period of eighteen (18) months from the effective date of the 
Registration Statement without the prior written consent of the Underwriter. 
The Selling Securityholder Warrants and the Selling Securityholder Shares are 
not being underwritten in the Offering. The Company will not receive any 
proceeds from the sale of the Selling Securityholder Warrants or the Selling 
Securityholder Shares by the holders thereof, although the Company will 
receive proceeds from the exercise, if any, of the Selling Securityholder 
Warrants. See "Management's Discussion and Analysis of Financial Condition 
and Results of Operations -- Liquidity and Capital Resources," "The Company 
- -- Recent Bridge Financing" and "Selling Securityholders." 

   In addition, this Prospectus relates to 100,000 shares of Common Stock 
beneficially owned by adult children of the Company's former President and 
Chief Executive Officer (the "Selling Shareholders"). The shares of Common 
Stock held by the Selling Shareholders are not being underwritten in the 
Offering. The shares of Common Stock held by the Selling Shareholders may not 
be sold for a period of eighteen (18) months from the effective date of the 
Registration Statement without the prior written consent of the Underwriter. 
The Company will not receive any proceeds from the sale of the Common Stock 
held by the Selling Shareholders. The expenses of the concurrent offering by 
the Selling Securityholders and the Selling Shareholders (collectively 
referred to herein as the "Holders") will be paid by the Company. See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations--Liquidity and Capital Resources" and "Selling Securityholders." 

   IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR EFFECT 
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE UNITS 
OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE 
OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ SMALL CAP MARKET 
OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY 
TIME. 

TO CALIFORNIA RESIDENTS ONLY: 

   The Units, each Unit consisting of two shares of Common Stock and one 
Redeemable Warrant of the Company, may only be offered and sold to (i) 
persons with a net worth, individually or jointly with his or her spouse, of 
at least $250,000 (exclusive of home, home furnishings and automobiles) and 
an annual income of at least $65,000 or (ii) persons with a net worth, 
individually or jointly with his or her spouse, of at least $500,000 
(exclusive of home, home furnishings and automobiles). 

   The Units offered hereby have been registered by a limited qualification 
and cannot be offered for resale or resold in the State of California unless 
registered for sale. Furthermore, the exemption afforded by Section 25104(h) 
of the California Securities Law shall be withheld by the Commissioner of 
Corporations and the Company is not permitted to apply for the exemption 
afforded by Section 25101(b) until after 90 days from the date the offering 
of the Units is completed. 

<PAGE>


TO NEW JERSEY RESIDENTS: 

   The Units, each Unit consisting of two shares of Common Stock and one 
Redeemable Warrant of Access Solutions International, Inc., may only be 
offered and sold to persons who come within any of the following categories, 
or who the Company reasonably believes comes within any of the following 
categories, at the time of the sale of the securities to that person: 

   (1) Any bank as defined in section 3(a)(2) of the Securities Act of 1933 
(the "Act"), or any savings and loan association or other institution as 
defined in section 3(a)(5)(A) of the Act whether acting in its individual or 
fiduciary capacity; any broker or dealer registered pursuant to section 15 of 
the Securities Exchange Act of 1934; any insurance company as defined in 
section 2(13) of the Act; any investment company registered under the 
Investment Company Act of 1940 or a business development company as defined 
in section 2(a)(48) of that Act; Small Business Investment Company licensed 
by the U.S. Small Business Administration under section 301(c) or (d) of the 
Small Business Investment Act of 1958; any plan established and maintained by 
a state, its political subdivisions, or any agency or instrumentality of a 
state or its political subdivisions for the benefit of its employees, if such 
plan has total assets in excess of $5,000,000; employee benefit plan within 
the meaning of the Employee Retirement Income Security Act of 1974 if the 
investment decision is made by a plan fiduciary, as defined in section 3(21) 
of such act, which is either a bank, savings and loan association, insurance 
company, or registered investment adviser, or if the employee benefit plan 
has total assets in excess of $5,000,000 or, if a self-directed plan, with 
investment decisions made solely by persons that are accredited investors; 

   (2) Any private business development company as defined in Section 
202(a)(22) of the Investment Advisers Act of 1940; 

   (3) Any organization described in section 501(c)(3) of the Internal 
Revenue Code, corporation, Massachusetts or similar business trust, or 
partnership, not formed for the specific purpose of acquiring the securities 
offered, with total assets in excess of $5,000,000; 

   (4) Any director, executive officer, or general partner of the issuer of 
the securities being offered or sold, or any director, executive officer, or 
general partner of a general partner of that issuer; 

   (5) Any natural person whose individual net worth, or joint net worth with 
that person's spouse, at the time of his purchase exceeds $1,000,000; 

   (6) Any natural person who had an individual income in excess of $200,000 
in each of the two most recent years or joint income with that person's 
spouse in excess of $300,000 in each of those years and has a reasonable 
expectation of reaching the same income level in the current year; 

   (7) Any trust, with total assets in excess of $5,000,000, not formed for 
the specific purpose of acquiring the securities offered, whose purchase is 
directed by a sophisticated person as described in Section 230.506(b)(2)(ii); 
and 

   (8) Any entity in which all of the equity owners are accredited investors. 


<PAGE>

                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by the more detailed 
information and financial statements (including the notes thereto) appearing 
elsewhere in this Prospectus. In January 1996, the Company effected a 
one-to-74 reverse stock split (the "reverse stock split") of the Company's 
Common Stock. Except as otherwise noted, all information in this Prospectus: 
(i) gives effect to the reverse stock split; (ii) assumes no exercise of the 
Underwriter's over-allotment option; (iii) assumes no exercise of the Bridge 
Warrants; (iv) assumes no exercise of the Redeemable Warrants included in the 
Units; (v) assumes no exercise of the Redeemable Warrants to be exchanged at 
the consummation of the Offering for the Bridge Warrants; and (vi) assumes no 
exercise of the Underwriter's Warrants. Investors should carefully consider 
the information set forth under the heading "Risk Factors." 

                                 THE COMPANY 

   Access Solutions International, Inc. (the "Company") develops, assembles, 
sells and services optical data storage systems consisting of integrated 
computer hardware and software for the archival storage and retrieval of 
massive quantities of computer-generated information. The Company believes 
that its proprietary computer output to laser disk ("COLD") data storage 
systems provide a faster, more reliable and more economical method of storing 
vast quantities of computer-generated data than is generally available from 
other COLD systems or from traditional data storage methods. The Company's 
optical data storage systems, which are marketed under the brand names OAS 
and GIGAPAGE, are sold principally to large organizations that need to store 
and retrieve large quantities of computer-generated data. Currently, COLD 
systems developed and manufactured by the Company are used by companies such 
as Pershing Securities, a division of Donaldson Lufkin & Jenrette Inc., 
Securities Industry Automation Corporation, Bell Sygma, Inc., Prudential 
Securities Incorporated, Bank of Boston and Nationwide Mutual Insurance 
Company. 

   The Company's optical data storage systems consist of both hardware and 
software products. The hardware component of the systems is the Optical 
Archiving System ("OAS") which consists of an optical disk robotic 
autochanger and a controller that commands the robotic autochanger to 
automatically mount and dismount optical disks in response to instructions 
received from data storage and retrieval software. The Company's software is 
an end-user application for report storage and retrieval which operates in 
conjunction with the Company's OAS hardware component. 

   When the Company's application software products are integrated with the 
OAS, the Company believes that several technological and competitive 
advantages are achieved. As compared with other COLD systems, the Company's 
patented directory structure and hardware data compression capability enable 
more data to be stored on, and retrieved quickly from, an optical disk, 
thereby maximizing the performance of the user's system while reducing the 
cost of storage. The Company's integrated COLD systems enable an end user to 
retrieve and view documents or reports based on a report index, which speeds 
access to data. The GIGAPAGE software is designed specifically to optimize 
access to robotic disk storage systems, unlike that of most competing 
systems. It employs sophisticated caching to make speed of access to the data 
comparable to that of magnetic disk, but at a much lower cost of storage. The 
Company has also developed a system-level "driver" for optical disk robotics 
called ODSM. 

   Business organizations need to archive data for a number of reasons, 
including compliance with governmental regulations, retention of historical 
records and maintenance of strategically valuable historical business 
information. The widespread use of computers has resulted in exponential 
growth in the amount of data that must be economically archived and stored 
while remaining readily accessible for retrieval. In the past, organizations 
have attempted to solve this problem by using one or more of four 
traditionally available data storage and retrieval alternatives: magnetic 
disk, paper, magnetic tape, and computer output microfiche or microfilm 
("COM"). Each of these traditional storage methods has inherent disadvantages 
as an archival storage medium. Magnetic disk is expensive and subject to data 
loss upon failure. Paper is manually cumbersome, bulky and an expensive means 
of long-term storage. Magnetic tape provides response times as long as 15 
minutes when storing or retrieving data even when mounting is automated 

                                        4
<PAGE>

using robotics. COM is cumbersome to access and time consuming to generate. 
The storage alternatives of paper, magnetic tape and COM have nonetheless 
been used for archiving because of the high cost of the most popular storage 
method: magnetic disk (in IBM mainframe terminology, direct access storage 
devices ("DASD"). The Company's COLD storage system is an alternative system 
which permits the storage of data in a less expensive manner than with DASD, 
paper or COM while allowing for quicker retrieval of such data than is 
possible with magnetic tape, paper or COM. 

   The market for COLD storage systems is segmented into the mainframe, PC 
(stand-alone or LAN-based), client/server and CD-ROM markets. To expand its 
market penetration beyond the IBM-compatible mainframe market segment in 
which it currently competes, the Company intends to develop enhancements to 
its application software products and further develop certain software 
products for use in other COLD systems market segments. 

   Business organizations that are subject to government regulation of data 
retention are the primary prospects for purchases of the Company's products. 
According to a 1994 industry report published by Frost & Sullivan, the 
estimated aggregate domestic sales of COLD systems in all market segments are 
projected to reach approximately $333.9 million, $693.8 million and $986.9 
million in l996, l997 and l998, respectively, and the average annual growth 
rate in all market segments of the number of COLD system units sold was 
projected to be approximately 48% during the period from l994 to l998. 
Additionally, the report forecasted that total product and service revenue in 
the mainframe segment of the domestic COLD systems market will be 
approximately $118.7 million, $120.7 million and $124.7 million in 1996, 1997 
and 1998, respectively. 

   The Company's objective is to become a leading provider of COLD systems. 
To achieve this objective, the Company is pursuing a business strategy that 
includes the following principal elements: 

   Identify and Pursue Customers With Large CPUs and Massive Document Storage 
and Retrieval Requirements. By targeting its sales and marketing efforts 
towards large business entities equipped with mainframe computers, the 
Company believes it can maximize its opportunities to encourage the purchase 
and use of its COLD systems. 

   Establish Strategic Alliances. The Company believes that the establishment 
of collaborative relationships with certain software companies which produce 
complementary products will enable the Company to more effectively market its 
products and gain greater access and credibility with prospective customers. 

   Develop a Network of International Resellers. The Company plans to qualify 
international resellers that would enable it to pursue opportunities arising 
in the international COLD systems market. The Company believes that the size 
of the international COLD systems market is equal to or larger than the 
domestic COLD systems market. 

   Exploit Opportunities in Growth Segments of the COLD Systems 
Market. Recognizing that significant opportunities are expected to develop in 
the vertical market-specific segments of the COLD systems market, the Company 
intends to enter into partnerships with clients to build vertical 
market-specific variants of its product, spanning mainframe and client/server 
architectures. The Company anticipates such development will enable it to 
expand its prospect base and provide enhancements that are not available from 
its competitors. 

                                        5
<PAGE>

                                 THE OFFERING 

Securities offered by the 
  Company: ....................  1,066,667 Units, each Unit consisting of two 
                                 shares of Common Stock and one Redeemable 
                                 Warrant. The Common Stock and the Redeemable 
                                 Warrants will be detachable and separately 
                                 transferable immediately upon issuance. Each 
                                 Redeemable Warrant entitles the holder 
                                 thereof to purchase one share of Common 
                                 Stock at an initial exercise price of $5.00 
                                 per share, subject to adjustment, from the 
                                 date of issuance through October 15, 2001. 
                                 Commencing 12 months from the date of this 
                                 Prospectus, the Company shall have the right 
                                 at any time to redeem all, but not less than 
                                 all, of the Redeemable Warrants at a 
                                 redemption price of $.05 per Redeemable 
                                 Warrant, on 30 days' prior written notice, 
                                 provided that (i) the average closing bid 
                                 price of the Common Stock for any 20 trading 
                                 days within a period of 30 consecutive 
                                 trading days ending on the fifth trading day 
                                 prior to the date of the notice of 
                                 redemption, equals or exceeds 150% of the 
                                 then exercise price per share, subject to 
                                 adjustment, and (ii) the Company shall have 
                                 obtained the written consent of the 
                                 Underwriter. See "Description of 
                                 Securities." 

Securities offered by Selling 
  Securityholders and 
  Selling Shareholders:  ......  750,000 Redeemable Warrants, which will be
                                 issued to the Selling Securityholders upon the
                                 automatic conversion of the Bridge Warrants, an
                                 aggregate of 750,000 shares of Common Stock
                                 issuable upon exercise of such Redeemable
                                 Warrants and 100,000 shares of Common Stock
                                 which are held by the Selling Shareholders
                                 (collectively, the "Concurrent Offering"). The
                                 Redeemable Warrants and the shares of Common
                                 Stock being registered for the account of the
                                 Holders at the Company's expense are not being
                                 underwritten in the Offering, but may be
                                 offered for resale at any time on or after the
                                 date hereof by the Selling Securityholders and
                                 Selling Shareholders. The Company will not
                                 receive any proceeds from the sale of these
                                 securities, although it will receive proceeds
                                 from the exercise, if any, of the Redeemable
                                 Warrants. See "Selling Securityholders."

Common Stock Outstanding before 
  the Offering: ...............  1,510,606 shares (1) 

Common Stock to be outstanding
  after the Offering:  ........  3,643,940 shares (1) 

Redeemable Warrants to be 
  Outstanding after the 
  Offering: ...................  1,816,667(2) 

- ------ 
(1) Excludes 501,905 shares of Common Stock reserved for issuance pursuant to 
    the Company's 1996 Stock Option Plan (the "1996 Plan"), the 1994 
    Directors Stock Option Plan (the "1994 Directors Plan") and certain 
    non-plan options. Options to purchase an aggregate of 248,351 shares of 
    Common Stock at an exercise price equal to $3.75 under the 1996 Plan, 
    options to purchase an aggregate of 1,014 shares of Common Stock at an 
    exercise price of $222 under the 1994 Directors Plan and non- plan 
    options to purchase an aggregate of 891 shares of Common Stock at 
    exercise prices ranging from $74 to $399.60 are outstanding as of October 
    16, 1996. See "Management -- Executive Compensation -- Stock Option 
    Plans" and "-- Non-Plan Options." 

(2) Includes 750,000 Selling Securityholder Warrants. 

                                        6
<PAGE>


Use of Proceeds: ..............  The Company intends to use the net proceeds 
                                 as follows: (i) repayment of indebtedness, 
                                 including $1,500,000 incurred in connection 
                                 with the Bridge Financing and $290,000 of 
                                 bank indebtedness; (ii) approximately 
                                 $1,400,000 for research and development for 
                                 product modifications to support multiple 
                                 platforms, provide device independence and 
                                 increase modularity to speed enhancements, 
                                 and for external contracting of general and 
                                 vertical market-specific software 
                                 enhancements; (iii) approximately $850,000 
                                 for the expansion of the Company's products 
                                 to address the client/server market; (iv) 
                                 approximately $1,500,000 to further develop 
                                 and enhance the Company's sales and 
                                 marketing programs; and (v) the balance for 
                                 general corporate purposes, including 
                                 research and development, accrued interest 
                                 and working capital. 
Trading Symbols on Nasdaq
 SmallCap Market:  ............  Units: ASICU 
                                 Common Stock: ASIC 
                                 Redeemable Warrants: ASICW 


                                       7
<PAGE>

                        SUMMARY FINANCIAL INFORMATION 

   The summary financial data set forth below should be read in conjunction 
with "Management's Discussion and Analysis of Financial Condition and Results 
of Operations" and the Financial Statements, the notes thereto and other 
financial and statistical information included elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                                      Years Ended June 30, 
                                                 ---------------------------- 
                                                     1995             1996 
                                                  -----------      ----------- 
                                                   (in thousands except share 
                                                      and per share data) 
<S>                                             <C>              <C>
Statement of Operations Data: 
Net sales 
   Products .................................   $     3,126       $    1,352 
   Services .................................           476              635 
                                                  -----------      ----------- 
     Total net sales  .......................         3,602            1,987 
Cost of sales  ..............................         1,300              580 
                                                  -----------      ----------- 
Gross profit  ...............................         2,302            1,407 
Operating expenses  .........................         4,681            5,358(1) 
                                                  -----------      ----------- 
Loss from operations  .......................        (2,379)          (3,951) 
Interest expense, net  ......................            92              190 
                                                  -----------      ----------- 
Loss before extraordinary gain  .............        (2,471)          (4,141) 
Extraordinary gain on debt restructuring  ...           --               320 
                                                  -----------      ----------- 
Net loss  ...................................   $    (2,471)      $   (3,821) 
                                                  ===========      =========== 
Net loss applicable to common stock: 
   Net loss .................................   $    (2,471)      $   (3,821) 
   Accrued dividends on preferred stock .....           (88)            (109) 
                                                  -----------      ----------- 
                                                $    (2,559)      $   (3,930) 
                                                  ===========      =========== 
Net loss per common share: 
   Loss before extraordinary item ...........   $     (1.14)      $    (1.88) 
   Extraordinary item .......................           --               .14 
                                                  -----------      ----------- 
                                                $     (1.14)      $    (1.74) 
                                                  ===========      =========== 
Weighted average shares of Common Stock (2)       2,250,259        2,256,150 
</TABLE>

                                                        June 30, 
                                        ----------------------------------------
                                          1995                  1996 
                                        ---------  -----------------------------
                                         Actual       Actual     As Adjusted (3)
                                        ---------   ----------    --------------
                                            (in thousands) 
Balance Sheet Data: 
Working capital (deficiency)  ........  $  (625)     $(1,971)         $4,193 
Total assets  ........................    2,527        2,874           7,274 
Total liabilities  ...................    2,353        3,533           1,879 
Total stockholders' equity (deficit)     (1,914)        (659)          5,395 
- ------ 
(1) Includes $744,000 of compensation expense for a former officer, including 
    $424,830 of non-cash expenses associated with the fair value of the stock 
    issued. 

(2) Computed using the weighted average number of shares of Common Stock 
    outstanding during the period and other potentially dilutive instruments 
    issued at prices below the assumed initial public offering price during 
    the twelve month period prior to the date of effectiveness of the 
    Registration Statement of which this Prospectus forms a part. See Note 1 
    to the Financial Statements. 

(3) Adjusted to reflect (i) the receipt and initial application of the net 
    proceeds from the Offering and (ii) the initial application of such net 
    proceeds to repay the $1,500,000 Bridge Financing and $290,000 of bank 
    indebtedness, including recognition of non-recurring interest expense of 
    $136,000 for the unamortized portion of the original issue discount and 
    deferred charges of $110,000 representing the unamortized costs relating 
    to repayment of the Bridge Notes as defined herein. See "The Company," 
    "Use of Proceeds" and "Capitalization." 


                                        8
<PAGE>

                                 RISK FACTORS 

   The following risk factors should be considered carefully in addition to 
the other information contained in this Prospectus before purchasing the 
securities offered hereby. 

   Working Capital Deficiencies; History of Losses; Accumulated Deficit; 
Ability to Continue as a Going Concern. The Company has a history of limited 
working capital and has had working capital deficiencies in each of the 
fiscal years ended June 30, 1994, 1995 and 1996. As of June 30, 1994, 1995 
and 1996, the Company had working capital deficiencies of approximately 
$603,000, $625,000 and $1,971,000, respectively. In addition, except for the 
fiscal years ended June 30, 1989, 1990 and 1991, the Company has incurred net 
losses since its incorporation in 1986. For the fiscal years ended June 30, 
1994, 1995 and 1996, the Company incurred net losses of approximately 
$2,500,000, $2,500,000, and $3,800,000, respectively. There can be no 
assurance that the Company's operations will achieve profitability at any 
time in the future or, if achieved, sustain such profitability. Although 
management estimates the Company will have Federal and state net operating 
loss carryforwards of approximately $5,100,000 available as of June 30, 1996 
to offset future taxable income that may be generated within the carryforward 
period, due to various limitations imposed by the Internal Revenue Service, 
the utilization of such losses will be limited to no more than $330,000 per 
year, if the Offering is consummated. See Note 9 to the Financial Statements. 
As of June 30, 1996, the Company had a stockholders' deficit of $659,000. The 
Company's independent auditors have included an explanatory paragraph in 
their report dated August 2, 1996 on the Company's Financial Statements 
stating that the financial statements have been prepared based on the 
assumption that the Company will continue as a going concern and that the 
Company has suffered recurring losses from operations and has a working 
capital deficiency that raises substantial doubt about its ability to 
continue as a going concern. See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations" and the Financial Statements 
and notes thereto. 

   Future Capital Needs; Uncertainty of Additional Funding. Based on its 
current operating plan, the Company anticipates that its existing capital 
resources together with the proceeds of this Offering will be adequate to 
satisfy its capital requirements for a period of at least twelve months from 
the date of this Prospectus. Thereafter, additional financing will be 
necessary for the continued support of the Company's products. Historically, 
the Company has been dependent upon debt and equity financing from its 
affiliates. There can be no assurance that the Company's affiliates will 
continue to make debt or equity financing available to the Company. A portion 
of the proceeds of the Offering will be used to repay certain indebtedness to 
Malcolm G. Chace, III, a director and principal stockholder. See "Use of 
Proceeds" and "The Company -- Recent Bridge Financing." Additional financing 
may be either equity, debt or a combination of debt and equity. An equity 
financing could result in dilution in the Company's net tangible book value 
per share of Common Stock. There can be no assurance that the Company will be 
able to secure additional debt or equity financing or that such financing 
will be available on favorable terms. In addition, the Company has agreed not 
to sell or offer for sale any of its securities for a period of 18 months 
following the effective date of this Registration Statement without the 
consent of the Underwriter. If the Company is unable to obtain such 
additional financing, the Company's ability to repay its debts and its 
ability to maintain its current level of operations will be materially and 
adversely affected. In such event, the Company will be required to reduce its 
overall expenditures, including its research and development activity, and 
may default on its obligations. See "Business," "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" and "Securities 
Eligible for Future Sale." 

   Variable Operating Results; Lengthy Sales Cycles. The Company's operating 
results have in the past and may in the future fluctuate significantly 
depending upon a variety of factors which vary substantially over time, 
including industry conditions; the timing of orders from customers; the 
timing of new product introductions by the Company and competitors; customer 
acceleration, cancellation or delay of shipments; the length of sales cycles; 
the level and timing of selling, general and administrative expenses and 
research and development expenses; specific feature needs of customers; and 
production delays. A substantial portion of the Company's quarterly revenues 
are derived from the sale of a relatively small number of COLD systems which 
range in price from approximately $150,000 to $900,000. As a result, the 
timing of recognition of revenue from a single order has in the past and may 
in the future have a significant impact on the Company's net sales and 
operating results for particular financial periods. The decision to purchase 
a COLD system from the Company involves a significant commitment of capital 
by the Company's customers and generally the consent of a number of internal 

                                        9
<PAGE>

decision-makers. Therefore, there are frequently lengthy periods of time 
between the initiation of customer contact by the Company and the closing of 
a sale of the Company's products. During the lengthy sales cycle for the 
Company's products, the Company may expend substantial funds and management 
effort in anticipation of a sale which may not occur. These expenditures will 
adversely affect the Company's revenues and results of operations. The 
Company currently is a party to a contract which provides for a $6,000 per 
month penalty in the event that an additional software feature is not 
delivered by January 1, 1997. There can be no assurances that delivery will 
be made by such date. 

   Dependence on Principal Product. The Company currently derives 
substantially all of its revenues from sales of its COLD systems and related 
software products and maintenance services. As a result, any factor adversely 
affecting sales of the COLD systems would have a material adverse effect on 
the Company. The Company's future financial performance will depend in part 
on its ability to successfully develop and introduce new and enhanced 
versions of the COLD systems and other products. There can be no assurance of 
the Company's ability to develop or introduce such systems or products. See 
"Business -- Products." 

   Rapid Technological Change; Product Development. The market for the 
Company's products is characterized by rapid technological developments, 
evolving industry standards, swift changes in customer requirements and 
frequent new product introductions and enhancements. The Company currently 
devotes and intends to continue to devote substantial resources to research 
and development to enhance product features and the Company's proprietary 
technology and knowledge. The Company's continued success will be dependent 
upon its ability to continue to enhance its existing products and to develop 
and introduce in a timely manner new products incorporating technological 
advances and responding to customer requirements. To the extent one or more 
of the Company's competitors introduces products that more fully address 
customer requirements, the Company's business could be adversely affected. 
There can be no assurance that the Company will be successful in developing 
and marketing enhancements to its existing products or new products on a 
timely basis or that any new or enhanced products will adequately address the 
changing needs of the marketplace. If the Company is unable to develop and 
introduce new products or enhancements to existing products in a timely 
manner in response to changing market conditions or customer requirements, 
the Company's business and operating results could be adversely affected. 
From time to time, the Company or its competitors may announce new products, 
capabilities or technologies that have the potential to replace or shorten 
the life cycles of the Company's existing products. There can be no assurance 
that announcements of currently planned or other new products will not cause 
customers to delay their purchasing decisions in anticipation of such 
products. Such delay could have a material adverse effect on the Company's 
business and operating results. 

   Reliance on Single or Limited Sources of Supply. The Company relies on 
single or limited sources for the supply of several components of its 
products, including optical disk storage libraries, CPU boards, fiber optic 
channel hardware and high-density integrated circuits. The Company does not 
maintain supply commitments with any of its suppliers. The loss of any such 
source, any disruption in such source's business or failure by it to meet the 
Company's needs on a timely basis could cause shortages in component parts 
and could have a material adverse effect on the Company's operations. See 
"Business -- Manufacturing." The Company believes that other sources exist 
for the components of its products, although in some instances additional 
time may be required to integrate the new sources' products with the 
Company's production process. 

   Competition. The computer data storage and retrieval market is highly 
competitive and the Company expects such competition to intensify. Certain 
competitors of the Company have substantially greater financial, marketing, 
development, technological and production resources than the Company. The 
Company's major competitors in the COLD systems market include IBM 
Corporation, FileTek Corporation, Eastman Kodak Company, Data/Ware 
Corporation, Anacomp, Inc., Mobius Management Systems, Inc., Computer 
Associates International, Inc., RSD America, Inc. and Network Imaging Systems 
Corp. The Company believes that the competitive factors affecting the market 
of its products and services include vendor and product reputation, system 
features, product quality, performance and price, as well as the quality of 
customer support services and training. The relative importance of each of 
these factors depends upon the specific customer involved. There can be no 
assurance that the Company will be able to compete successfully in all or any 
of these areas against current or future competitors. Moreover, the Company's 
present or future competitors may be able to develop products comparable or 
superior to those offered by the Company, offer lower price products or adapt 
more quickly than the 

                                       10
<PAGE>

Company to new technologies or evolving customer requirements. In order to be 
successful in the future, the Company must respond to technological change, 
customer requirements and competitors' current products and innovations. 
There can be no assurance that the Company will be able to continue to 
compete effectively in its present market segment, in any new market segment 
into which the Company may expand, or that future competition will not have a 
material adverse effect on its business, operating results and financial 
condition. See "Business -- Competition." 

   Recent Turnover in Management. Mr. Hector Wiltshire served as interim 
President and Chief Executive Officer from January 1996 through July 1, 1996, 
at which time he resigned for health reasons. Mr. Robert Stone was elected 
President and Chief Executive Officer August 1, 1996. The election of a new 
Chief Executive Officer has inherent risks. If Mr. Stone is unable to work 
with the Company's personnel, suppliers or customers, or is unable to become 
sufficiently knowledgeable about the Company's technology, he may not provide 
needed direction to the Company's growth and development which would likely 
materially adversely affect the Company's results of operations and financial 
condition. The Company also has commenced a search for a new Chief Financial 
Officer. See "Management." 

   Ability to Manage Growth. As part of its business strategy, the Company 
intends to continue to expand its research and development and its sales 
operations. This strategy will require expanded customer services and 
support, increased personnel throughout the Company, expanded operational and 
financial systems and implementation of new control procedures. There can be 
no assurance that the Company will be able to attract qualified personnel or 
successfully manage expanded operations. Competition for technical personnel 
in the Company's industry is intense. As the Company expands, it may from 
time to time experience constraints that will adversely affect its ability to 
satisfy customer demand in a timely fashion or to provide consistent levels 
of support to existing customers. There can be no assurance that the Company 
will anticipate all of the changing demands that expansion may place on the 
Company's operational, management and financial systems and controls or that 
the Company will be able to continue to improve such systems and controls. If 
the Company's management is unable to manage growth effectively, the 
Company's business, results of operations, financial condition and liquidity 
could be materially and adversely affected. 

   Dependence on Significant Customers. Historically, the Company has sold 
its products to a relatively small number of significant customers. Sales to 
Nationwide Mutual Insurance Company, Bank of Boston Corporation Technology 
Services and Bell Sygma, Inc. accounted for 35%, 22% and 11%, respectively, 
of the Company's total net sales during the year ended June 30, 1996. Sales 
to Bank of Boston Corporation Technology Services, Chevron Information 
Technologies, Inc., Securities Industry Automation Corporation, Prudential 
Securities Incorporated, and Bell Sygma, Inc. accounted for 18%, 16%, 15%, 
14% and 10%, respectively, of the total net sales for the year ended June 30, 
1995. The loss of any one of these significant customers or the inability of 
the Company to attract new customers could have a material adverse effect on 
the Company's operations and financial condition. See "Business -- 
Customers." 

   Dependence on Key Personnel. The success of the Company will depend 
significantly upon the personal efforts and abilities of its key employees, 
particularly Robert H. Stone, President and Chief Executive Officer, 
Christopher Neefus, Vice President-Sales, and George H. Steele, III, Vice 
President-Marketing. The Company does not have employment contracts with Mr. 
Neefus or Mr. Steele, nor does the Company maintain key person life insurance 
policies on any personnel. Mr. Stone was elected President and Chief 
Executive Officer on August 1, 1996. The loss of the services of any of these 
key employees could have a material adverse effect on the Company. See 
"Business -- Employees," "Management -- Directors and Executive Officers." 

   Protection of Intellectual Property. The Company's success depends in 
significant part on maintenance and protection of its intellectual property. 
The Company attempts to protect its intellectual property rights through a 
range of measures, including patents, trade secrets and confidentiality 
agreements. The Company has not sought and would be unable to obtain patent 
protection in any foreign country for any of its technology currently 
patented in the United States. There can be no assurance that the Company 
will be able to effectively protect its technology, that others will not be 
able to develop similar technology independently or that the Company will 
have the resources necessary to adequately protect and enforce rights it may 
have with respect to its intellectual property. Although the Company is not 
aware of any actual or potential assertions against it, there can be no 
assurance that third party claims alleging infringement of intellectual 
property rights, including infringement 

                                       11
<PAGE>

of patents that have been or may be issued in the future, will not be 
asserted against the Company. Any assertions of intellectual property claims 
could require the Company to discontinue the use of certain processes or to 
cease the manufacture, use and sale of infringing products, to incur 
significant litigation costs and damages, or to develop noninfringing 
technology or acquire licenses to the alleged infringed technology. 
Litigation may also divert the efforts of management and technical personnel 
from other matters. There can be no assurance that the Company would be able 
to obtain such licenses on acceptable terms or to develop noninfringing 
technology. See "Business -- Intellectual Property." 

   Absence of Dividends. The Company has not paid any cash dividends on the 
Common Stock since its inception and the Company does not anticipate paying 
cash dividends in the foreseeable future. See "Dividend Policy." 

   Broad Discretion of Management in Use of Proceeds; Repayment of 
Indebtedness to Insider. Approximately 12% of the estimated net proceeds of 
the Offering (approximately 25% if the Underwriter's over-allotment option 
is exercised in full) is to be used for general corporate purposes in the 
discretion of the Company's management, upon whose judgment the public 
investors must depend. In addition, $250,000 of the estimated net proceeds of 
the Offering will be paid to Malcolm G. Chace, III, a director and principal 
stockholder, to repay the Bridge Notes held by him, plus accrued interest 
thereon. See "Use of Proceeds," "The Company" and "Principal Stockholders." 

   Possible Control by Management; Board and Audit Committee 
Composition. Upon completion of the Offering, the executive officers and 
directors will beneficially own approximately 21% of the outstanding Common 
Stock and may be able to elect all the Company's directors and thereby direct 
the policies of the Company. Furthermore, the Company currently has only one 
director who is not an employee of the Company or a principal stockholder or 
an affiliate thereof, and such director is not a member of the Audit 
Committee of the Board of Directors. See "Principal Stockholders" and 
"Management." 

   Securities Eligible for Future Sale. Sales of substantial amounts of 
Common Stock after the Offering could adversely affect the market price of 
the Company's Common Stock. The number of shares of Common Stock available 
for sale in the public market is limited by restrictions under the Securities 
Act and lock-up agreements under which the holders of more than 98% of the 
issued and outstanding shares prior to the Offering have agreed not to sell 
or otherwise dispose of any of their shares for a period of 18 months after 
the date of this Prospectus (the "Lock-up Period") without the prior written 
consent of the Underwriter. The Underwriter may, in its sole discretion and 
at any time without notice, release all or any portion of the securities 
subject to lock-up agreements. Although the Underwriter does not currently 
intend to release such securities from the lock-up agreements prior to their 
expiration, it may from time to time release all or a portion of securities 
subject thereto depending on a securityholder's individual circumstances, as 
market conditions permit. Of the 3,643,940 shares of Common Stock that will 
be outstanding after the Offering, the 2,133,334 shares sold in this Offering 
and 100,000 shares registered in the Concurrent Offering will be freely 
tradable without restriction or further registration under the Securities 
Act, except that shares owned by "affiliates" of the Company, as that term is 
defined in Rule 144 under the Securities Act ("Affiliates"), may generally 
only be sold in compliance with applicable provisions of Rule 144. Beginning 
90 days following the date of this Prospectus, approximately 25,989 
additional shares will become eligible for sale in compliance with Rule 144 
promulgated under the Securities Act. Approximately 98% of the currently 
outstanding shares are subject to lock-up agreements; of such shares, 
1,510,465 will be eligible for sale, subject to the volume limitations of 
Rule 144 (except for the 100,000 shares registered in the Concurrent 
Offering), beginning upon the expiration of the Lock-up Period. In addition, 
subject to the consent of the Underwriter, the Company intends to register 
after the effectiveness of the Offering a total of up to 500,000 shares of 
Common Stock issued or issuable pursuant to the 1996 Plan. Of the up to 
500,000 shares to be registered, 248,351 shares are subject to outstanding 
options as of October 1, 1996, of which options to purchase a total of 8,351 
shares are exercisable. All of the shares subject to such exercisable options 
are subject to lock-up agreements. See "Management -- Stock Option Plans," 
"Description of Securities," "Securities Eligible for Future Sale" and 
"Underwriting." 

   The Redeemable Warrants underlying the Units offered hereby and the shares 
of Common Stock underlying such Redeemable Warrants, upon exercise thereof, 
will be freely tradable without restriction under the Securities Act, except 
for any Redeemable Warrants or shares of Common Stock purchased by 
Affiliates, which will be subject to the resale limitations of Rule 144 under 
the Securities Act. In addition, 750,000 New Warrants and 

                                       12
<PAGE>

the underlying shares of Common Stock and 100,000 shares of Common Stock are 
being registered in the Concurrent Offering. Holders of such New Warrants and 
of such shares of Common Stock have agreed not to, directly or indirectly, 
issue, offer to sell, sell, grant an option for the sale of, assign, 
transfer, pledge, hypothecate or otherwise encumber or dispose of 
(collectively, "Transfer") such shares of Common Stock for a period of 18 
months from the effective date of the Registration Statement without the 
prior written consent of the Underwriter. 

   Absence of Public Market; Arbitrary Determination of Offering Price; 
Possible Volatility of Stock Price. Prior to this Offering, there has been no 
public market for the Units, Common Stock or Redeemable Warrants. 
Consequently, the initial public offering price of the Units has been 
determined by negotiations among the Company and the Underwriter and bears no 
relationship to the price of the Company's securities after this Offering. 
See "Underwriting." There can be no assurance that any active public market 
for the Units, Common Stock or Redeemable Warrants will develop or be 
sustained after the Offering, or that the market price of the Units, Common 
Stock or Redeemable Warrants will not decline below the initial public 
offering price. The trading prices of the Units, Common Stock and Redeemable 
Warrants could be subject to wide fluctuations in response to actual or 
anticipated quarterly operating results of the Company, announcements of 
technological innovations or new applications by the Company or its 
competitors and general market conditions, as well as other events or 
factors. In addition, stock markets have experienced extreme price and volume 
trading volatility in recent years. This volatility has had a substantial 
effect on the market price of many technology companies, and has often been 
unrelated to the operating performance of those companies. This volatility 
may adversely affect the market price of the Units, Common Stock and 
Redeemable Warrants. 

   Dilution. Persons purchasing Units at the initial public offering price 
will incur immediate and substantial dilution in the net tangible book value 
per share of Common Stock of $2.40 or 64% ($2.25 or 60% if the Underwriter's 
over-allotment option is exercised in full). See "Dilution." 

   Underwriter's Lack of Experience. Although the Underwriter commenced 
operations in May 1994, it does not have extensive experience as an 
underwriter of public offerings of securities. In addition, the Underwriter 
is a relatively small firm and no assurance can be given that the Underwriter 
will be able to participate as a market maker in the Units, Common Stock or 
Redeemable Warrants, and no assurance can be given that any broker-dealer 
will make a market in the Units, Common Stock or Redeemable Warrants. See 
"Underwriting." 

   Underwriter's Potential Influence on the Market. It is anticipated that a 
significant amount of Units will be sold to customers of the Underwriter. 
Although the Underwriter has advised the Company that it intends to make a 
market in the Units, Common Stock and Redeemable Warrants, it will have no 
legal obligation to do so. The prices and the liquidity of the Units, Common 
Stock and Redeemable Warrants may be significantly affected by the degree, if 
any, of the Underwriter's participation in the market. No assurance can be 
given that any market activities of the Underwriter, if commenced, will be 
continued. See "Underwriting." 

   Continued Quotation on the Nasdaq SmallCap Market; Potential Penny Stock 
Classification.  The Units, Common Stock and Redeemable Warrants have been 
approved for quotation on the Nasdaq SmallCap Market. The Company currently 
has no intention to delist the Units immediately after the minimum inclusion 
period. However, the Company and the Underwriter may jointly determine, based 
upon market conditions, to delist the Units upon the expiration of the 30-day 
period commencing on the date of this Prospectus. No assurance can be given 
that it will be able to satisfy the criteria for continued quotation on the 
Nasdaq SmallCap Market following this Offering. Failure to meet the 
maintenance criteria in the future may result in the Units, Common Stock and 
Redeemable Warrants not being eligible for quotation. In such event, an 
investor may find it more difficult to dispose of, or to obtain accurate 
quotations as to the market value of, the Units, Common Stock and Redeemable 
Warrants. 

   If the Company were removed from the Nasdaq SmallCap Market, trading, if 
any, in the Units, Common Stock or Redeemable Warrants would thereafter have 
to be conducted in the over-the-counter market in the so-called "pink sheets" 
or, if then available, Nasdaq's OTC Bulletin Board. As a result, an investor 
would find it more difficult to dispose of, and to obtain accurate quotations 
as to the value of, such securities. 

   In addition, if the Units, Common Stock or Redeemable Warrants are 
delisted from trading on Nasdaq and the trading price of the Common Stock is 
less than $5.00 per share, trading in the Common Stock would also be subject 
to the requirements of Rule 15g-9 promulgated under the Securities Exchange 
Act of 1934, as 

                                       13
<PAGE>

amended (the "Exchange Act"). Under such rule, broker/dealers who recommend 
such low-priced securities to persons other than established customers and 
accredited investors must satisfy special sales practice requirements, 
including a requirement that they make an individualized written suitability 
determination for the purchaser and receive the purchaser's written consent 
prior to the transaction. The Securities Enforcement Remedies and Penny Stock 
Reform Act of 1990 also requires additional disclosure in connection with any 
trades involving a stock defined as a penny stock (generally, according to 
recent regulations adopted by the Securities and Exchange Commission (the 
"Commission"), any equity security not traded on an exchange or quoted on 
Nasdaq that has a market price of less than $5.00 per share, subject to 
certain exceptions), including the delivery, prior to any penny stock 
transaction, of a disclosure schedule explaining the penny stock market and 
the risks associated therewith. Such requirements could severely limit the 
market liquidity of the Units, Common Stock and Redeemable Warrants and the 
ability of purchasers in the Offering to sell their securities in the 
secondary market. There can be no assurance that the Units, Common Stock and 
Redeemable Warrants will not be delisted or treated as a penny stock. 

   Registration of Shares Underlying the Redeemable Warrants. The Redeemable 
Warrants issued in the Offering are not exercisable unless, at the time of 
exercise, the Company has distributed a current prospectus covering the 
shares of Common Stock issuable upon exercise of such Redeemable Warrants and 
such shares have been registered, qualified or deemed to be exempt under the 
securities laws of the state of residence of the holder who wishes to 
exercise such Redeemable Warrants. In addition, in the event any Redeemable 
Warrants are exercised at any time after nine months from the date of this 
Prospectus, the Company will be required to file a post-effective amendment 
and deliver a current prospectus before the Redeemable Warrants may be 
exercised. Although the Company will use its best efforts to have all such 
shares so registered or qualified on or before the exercise date and to 
maintain a current prospectus relating thereto until the expiration of such 
Redeemable Warrants, there is no assurance that it will be able to do so. 
Holders of Redeemable Warrants who exercise such Redeemable Warrants at a 
time the Company does not have a current prospectus may receive unregistered 
and, therefore, restricted shares of Common Stock. Although the Units will 
not knowingly be sold to purchasers in jurisdictions in which the Units are 
not registered or otherwise qualified for sale, purchasers may buy Redeemable 
Warrants in the after market or may move to jurisdictions in which the shares 
underlying the Redeemable Warrants are not registered or qualified during the 
period that the Redeemable Warrants are exercisable. In this event, the 
Company would be unable to issue shares to those persons desiring to exercise 
their Redeemable Warrants unless and until the shares and Redeemable Warrants 
could be qualified for sale in the jurisdiction in which such purchasers 
reside, or an exemption from such qualification exists in such jurisdiction, 
and holders of Redeemable Warrants would have no choice but to attempt to 
sell the Redeemable Warrants in a jurisdiction where such sale is permissible 
or allow them to expire unexercised. 

   Redemption of Redeemable Warrants. Commencing October 16, 1997, the 
Company shall have the right to redeem all, but not less than all, of the 
Redeemable Warrants, at a price of $.05 per Redeemable Warrant on 30 days' 
prior written notice, provided that the Company shall have obtained the 
consent of the Underwriter, and the average closing bid price of the Common 
Stock equals or exceeds 150% of the then exercise price per share, subject to 
adjustment, for any 20 trading days within a period of 30 consecutive trading 
days ending on the fifth trading day prior to the date of the notice of 
redemption. In the event the Company exercises the right to redeem the 
Redeemable Warrants, such Redeemable Warrants will be exercisable until the 
close of business on the date fixed for redemption in such notice. If any 
Redeemable Warrant called for redemption is not exercised by such time, it 
will cease to be exercisable and the holder will be entitled only to the 
redemption price. 

   Reduced Probability of Change of Control or Acquisition of Company Due to 
Existence of Anti-Takeover Provisions. The Company's Amended and Restated 
Certificate of Incorporation (the "Restated Certificate"), contains certain 
provisions that reduce the probability of any change of control or 
acquisition of the Company. Pursuant to the Restated Certificate, the Board 
of Directors has the ability to issue Preferred Stock in one or more series 
with such rights, obligations and preferences as the Board of Directors may 
determine without any further vote or action by the stockholders. The rights 
of the holders of Common Stock will be subject to, and may be adversely 
affected by, the rights of the holders of any Preferred Stock that may be 
issued in the future. The issuance of Preferred Stock, while providing 
desirable flexibility in connection with possible acquisitions and other 
corporate purposes, could have the effect of making it more difficult for a 
third party to acquire a majority of the 

                                       14
<PAGE>

outstanding voting stock of the Company. Although the Company has no present 
plans to issue any shares of Preferred Stock, there can be no assurance that 
it will not issue Preferred Stock at some future date. Further, certain 
provisions of Delaware law could delay or make more difficult a merger, 
tender offer or proxy contest involving the Company. While such provisions 
are intended to enable the Board of Directors to maximize stockholder value, 
they may have the effect of discouraging takeovers which could be in the best 
interest of certain stockholders. There is no assurance that such provisions 
will not have an adverse effect on the market value of the Company's stock in 
the future. See "Description of Securities." In addition, the Company's 
Restated Certificate provides that its directors shall not be personally 
liable to the Company or its stockholders for monetary damages in the event 
of a breach of fiduciary duty to the extent permitted by Delaware law. 

                                       15
<PAGE>

                                 THE COMPANY 

   The Company, which was incorporated in Delaware in 1986 under the name 
Aquidneck Systems International, Inc., develops, assembles, sells and 
services optical data storage systems consisting of integrated computer 
hardware and software for the archival storage and retrieval of massive 
quantities of computer-generated information. In June 1996, the Company 
changed its name to Access Solutions International, Inc. 

   The Company's executive offices are located at 650 Ten Rod Road, North 
Kingstown, Rhode Island 02852 and its telephone number is (401) 295-2691. 

   Recent Bridge Financing. On May 28, 1996, the Company consummated a bridge 
financing (the "Bridge Financing") pursuant to which it issued an aggregate 
of: (i) $1,500,000 in principal amount of promissory notes (the "Bridge 
Notes") which bear interest at the rate of 10% per annum and are due and 
payable upon the earlier of: (a) the closing of the sale of securities or 
other financing of the Company from which the Company or its subsidiary 
receives gross proceeds of at least $2,500,000 or (b) May 28, 1997, and (ii) 
750,000 warrants (the "Bridge Warrants"), each Bridge Warrant entitling the 
holder to purchase one share of Common Stock at an initial exercise price of 
$1.50 per share (subject to adjustment upon the occurrence of certain events) 
during the three-year period commencing May 28, 1997. Original issue discount 
in the amount of $150,000 associated with the Bridge Financing will be 
amortized to interest expense over the term of the bridge debt. The net 
proceeds of approximately $1,390,000 from the Bridge Financing were used for: 
(i) repayment of indebtedness in the principal amount of $85,000 to a 
director and principal stockholder; (ii) research and development expenses in 
the approximate amount of $336,000; (iii) selling expenses in the approximate 
amount of $126,000; (iv) sales commissions in the approximate amount of 
$65,000; (v) customer support expenses in the amount of $191,000; and (vi) 
general working capital purposes. Upon the consummation of the Offering, each 
Bridge Warrant will automatically, without any action by the holder thereof, 
be converted into a Redeemable Warrant (the "New Warrant") having terms 
identical to those of the Redeemable Warrants underlying the Units offered 
hereby. The New Warrants and the underlying shares of Common Stock issuable 
upon exercise of the New Warrants are being registered under the Securities 
Act of 1933, as amended (the "Securities Act"), in the Registration Statement 
of which this Prospectus is a part. The Company intends to use a portion of 
the proceeds of this Offering to repay the entire principal amount of, and 
accrued interest on, the Bridge Notes, including $250,000 plus accrued 
interest to Malcolm G. Chace, III, a director and principal stockholder. See 
"Use of Proceeds." 

   Recapitalization. In January 1996, the Company effected a recapitalization 
(the "Recapitalization") of its capital without a formal reorganization. As 
part of the Recapitalization, the Board of Directors approved the reverse 
stock split, negotiated a conversion (the "Conversion") of debt in the amount 
of $2,635,415 plus unpaid interest in the amount of $62,129 plus warrants to 
purchase 4,240 shares of common stock into 1,041,012 shares of Common Stock 
and retained Hector D. Wiltshire as its President and Chief Executive Officer 
on an interim basis. See "Management's Discussion and Analysis of Financial 
Condition and Results of Operations -- Liquidity and Capital Resources" and 
"Certain Transactions." Following the Recapitalization, approximately 2.2% of 
the issued and outstanding Common Stock was held by holders of Common Stock 
prior to the Recapitalization and approximately 69% of the issued and 
outstanding Common Stock was held by the holders of debt who participated in 
the Conversion. Additionally, in January 1996, the Company issued 416,500 
shares of Common Stock to Mr. Wiltshire in consideration for (i) his 
agreement to serve as the Company's interim President and Chief Executive 
Officer; (ii) his agreement to relinquish warrants he had acquired in 
connection with the $500,000 bridge financing he provided to the Company in 
September 1995; and (iii) his agreement to loan the Company $250,000 on a 
short-term basis. Such shares represent approximately 28% of the issued and 
outstanding Common Stock. See "Certain Transactions -- Transactions with Mr. 
Wiltshire" and Notes 2 and 14 to the Financial Statements. 

                                       16
<PAGE>

                               USE OF PROCEEDS 

   The net proceeds to the Company from the sale of the Units offered by the 
Company hereby, after deduction of underwriting discounts, non-accountable 
expense allowance and Offering expenses, are estimated to be $6,300,000 
($7,344,000 if the Underwriter's over-allotment option is exercised in full). 

   The Company intends to use the net proceeds as follows: (i) approximately 
$1,500,000 to repay the Bridge Notes, including $250,000 to Malcolm G. Chace, 
III, a director and principal stockholder; (ii) approximately $290,000 to 
repay all of the Company's outstanding bank indebtedness; (iii) approximately 
$1,400,000 for research and development expenses for product modifications to 
support multiple platforms, provide device independence and increase 
modularity to speed enhancement, and for external contracting of general and 
vertical market-specific software enhancements; (iv) approximately $850,000 
for the expansion of the Company's products to address the client/server 
market; (v) approximately $1,500,000 to further develop and enhance the 
Company's sales and marketing programs; and (vi) the balance for general 
corporate purposes, including research and development, accrued interest and 
working capital. The following table summarizes the Company's estimated use 
of the net proceeds: 

                                                Approximate      Approximate 
           Application of Proceeds                 Amount         Percentage 
 -------------------------------------------    -------------    ------------- 
Repayment of Bridge Notes  .................     $1,500,000          23.8% 
Repayment of bank indebtedness  ............        290,000           4.6 
Research and development  ..................      1,400,000          22.2 
Product expansion for client/server market .        850,000          13.5 
Sales and marketing  .......................      1,500,000          23.8 
General corporate purposes  ................        760,000          12.1 
                                                -------------    ------------- 
                                                 $6,300,000           100% 
                                                =============    ============= 

   In the event the Underwriter exercises its over-allotment option in full, 
the Company will receive an additional $1,044,000, after deduction of the 
underwriting discounts and non-accountable expense allowance, and will 
utilize those proceeds for general corporate purposes, including research and 
development and working capital. 

   The Bridge Notes bear interest at the rate of 10% per annum and mature on 
the earlier of: (i) the closing of a sale of securities or other financing of 
the Company from which the Company or its subsidiary receives gross proceeds 
of at least $2,500,000 or (ii) May 28, 1997, one year from the date of 
issuance. The proceeds of the Bridge Notes were used (i) to repay 
indebtedness in the principal amount of $85,000 to Malcolm G. Chace, III, a 
director and principal stockholder; (ii) for research and development, 
selling and customer support expenses; and (iii) for other general corporate 
purposes. See "The Company -- Recent Bridge Financing." 

   The Company anticipates that the proceeds from the Offering, together with 
projected cash flow from operations, will be sufficient to fund its 
operations for at least 12 months from the date of this Prospectus. 
Thereafter, the Company may need to raise additional funds. There can be no 
assurance that additional financing will be available or if available will be 
on favorable terms. If the Company is unable to obtain such additional 
financing, the Company's ability to maintain its current level of operations 
will be materially and adversely affected. See "Risk Factors -- Future 
Capital Needs; Uncertainty of Additional Funding." 

   Pending application of the proceeds of the Offering, the Company intends 
to invest the net proceeds in certificates of deposit, money market accounts, 
United States government obligations or other short-term interest bearing 
obligations of investment grade. 

                               DIVIDEND POLICY 

   The Company has not declared or paid cash dividends on its Common Stock, 
presently intends to retain earnings for use in its business and does not 
anticipate paying cash dividends in the foreseeable future. The payment of 
future cash dividends by the Company on its Common Stock will be at the 
discretion of the Board of Directors and will depend on its earnings, 
financial condition, cash flows, capital requirements and other 
considerations as the Board of Directors may consider relevant, including any 
contractual prohibitions with respect to the payment of dividends. 

                                       17
<PAGE>

                                CAPITALIZATION 

   The following table sets forth the capitalization of the Company at June 
30, 1996, actual, and as adjusted to give effect to the sale of the Units 
offered hereby by the Company and the initial application of the net proceeds 
therefrom. See "Use of Proceeds." 

<TABLE>
<CAPTION>
                                                                       June 30, 1996 
                                                                --------------------------- 
                                                                   Actual      As Adjusted 
                                                                       (in thousands) 
<S>                                                             <C>           <C>
Current liabilities  .........................................    $  3,501      $   1,847 
                                                                  --------      --------- 
Total long-term debt, excluding current portion  .............    $     32      $      32 
                                                                  --------      --------- 
Stockholders' (Deficit) Equity: 
Preferred Stock, $.01 par value, 1,000,000 shares authorized, 
  -0- outstanding ............................................          --             -- 
Common Stock, $.01 par value, 8,000,000 shares authorized 
  (1), 1,511,865 shares issued, actual, and 3,645,199 shares,
  as adjusted (2) ............................................          15             36 
Additional paid-in capital  ..................................      10,600         16,879 
Accumulated deficit  .........................................     (11,256)       (11,502)(3) 
 Less treasury stock (1,259 shares)  .........................         (18)           (18) 
                                                                  --------      --------- 
 Total stockholders' (deficit) equity  .......................        (659)         5,395 
                                                                  --------      --------- 
 Total capitalization  .......................................    $  2,874      $   7,274 
                                                                  ========      ========= 
</TABLE>

- ------ 
(1) The number of shares authorized was increased to 13,000,000, effective 
    August 16, 1996. 

(2) Excludes, as of August 1, 1996, 501,905 shares of Common Stock reserved 
    for issuance pursuant to the Company's 1996 Stock Option Plan (the "1996 
    Plan"), the 1994 Directors Stock Option Plan (the "1994 Directors Plan") 
    and certain non-plan options. Options to purchase an aggregate of 248,351 
    shares of Common Stock at an exercise price equal to $3.75 under the 1996 
    Plan, options to purchase an aggregate of 1,014 shares of Common Stock at 
    an exercise price of $222 under the 1994 Directors Plan and non-plan 
    options to purchase an aggregate of 891 shares of Common Stock at 
    exercise prices ranging from $74 to $399.60 are outstanding as of August 
    1, 1996. See "Management -- Executive Compensation --Stock Option Plans" 
    and "-- Non-Plan Options." 

(3) Includes non-recurring interest expense of $136,000 for the unamortized 
    portion of the original issue discount and deferred charges of $110,000 
    representing the unamortized portion of costs, relating to the repayment 
    of the Bridge Notes. 


                                       18
<PAGE>

                                   DILUTION 

   "Net tangible book value per share" represents the amount of total 
tangible assets of the Company reduced by the amount of total liabilities and 
divided by the number of shares of Common Stock outstanding. "Dilution" 
represents the difference between the price per share to be paid by new 
investors for the shares of Common Stock included in the Units issued in the 
Offering and the pro forma net tangible book value per share as of June 30, 
1996. At June 30, 1996, the net tangible book value of the Common Stock was 
$(1,251,375) in the aggregate, or $(0.83) per share of Common Stock. After 
giving effect to the sale of the shares of Common Stock included in the Units 
offered hereby (at the initial public offering price of $3.75 per share, net 
of estimated underwriting discounts and Offering expenses, and assuming that 
no value is attributed to the Redeemable Warrants and no exercise of the 
Underwriter's over-allotment option), the pro forma net tangible book value 
of the Common Stock as of June 30, 1996 would have been $4,912,598 in the 
aggregate, or $1.35 per share. This represents an immediate increase in net 
tangible book value of $2.18 per share of Common Stock to existing 
stockholders and an immediate dilution per share of $2.40 to new investors 
purchasing shares of Common Stock in the Offering. 

   The following table illustrates the dilution per share as described above: 

<TABLE>
<CAPTION>
                                                              Per Share            % 
                                                       ----------------------    ------ 
<S>                                                    <C>          <C>          <C>
Public offering price per share of Common Stock  ....                 $3.75       100% 
                                                                                  --- 
   Net tangible book value per share of Common Stock 
     before the Offering  ...........................     $ (.83)                 (22) 
   Increase attributable to new investors ...........       2.18                   58 
                                                           ------                 ---  
Pro forma net tangible book value per share of 
   Common Stock after the Offering ..................                  1.35(1)     36 
                                                                      -----       --- 
Dilution per share of Common Stock to new investors                   $2.40        64% 
                                                                      =====       === 
</TABLE>

- ------ 
(1) If the Underwriter's over-allotment option is exercised in full, the pro 
    forma net tangible book value at June 30, 1996 after the Offering would 
    be approximately $5,956,598 or $1.50 per share (40%) and the dilution per 
    share to new investors would be approximately $2.25 (60%). 

   Based on the foregoing assumptions, the following table sets forth, as of 
completion of the Offering, the number of shares purchased from the Company, 
the total cash consideration paid to the Company and the average price per 
share paid by the existing stockholders and by new investors purchasing 
shares of Common Stock included in the Units in the Offering (at an initial 
public offering price of $3.75 per share, assuming that no value is 
attributed to the Redeemable Warrants): 


<TABLE>
<CAPTION>
                             Shares of Common                 Total              Average Price Per Share 
                              Stock Acquired              Consideration              of Common Stock 
                         ------------------------   --------------------------   ----------------------- 
                            Number       Percent        Amount       Percent 
                          -----------   ---------    -------------   --------- 
<S>                      <C>            <C>          <C>             <C>         <C>
Existing Stockholders      1,510,606        41%      $ 9,391,617        54%               $6.22 
New Stockholders  .....    2,133,334        59         8,000,000        46                $3.75 
                           ---------       ---         ---------        -- 
     Total  ...........    3,643,940       100%      $17,391,617       100% 
                           =========       ===       ===========       ===  
</TABLE>

                                       19
<PAGE>

                           SELECTED FINANCIAL DATA 

   The following table sets forth selected financial data of the Company for 
the two years ended June 30, 1995 and 1996. The data has been derived from 
the audited financial statements of the Company appearing elsewhere herein. 
The selected financial data set forth below should be read in conjunction 
with "Management's Discussion and Analysis of Financial Condition and Results 
of Operations" and the Financial Statements, the notes thereto and other 
financial and statistical information included elsewhere in this Prospectus. 

                                                     Years Ended June 30, 
                                                  ---------------------------- 
                                                     1995             1996 
                                                  -----------      ----------- 
                                                  (in thousands, except share 
                                                      and per share data) 
Statement of Operations Data: 
Net sales 
     Products  .............................      $    3,126       $    1,352 
     Services  .............................             476              635 
                                                  ----------      -----------  
          Total net sales  .................           3,602            1,987 
Cost of sales 
     Products  .............................           1,115              346 
     Services  .............................             185              234 
                                                  ----------      -----------  
          Total cost of sales  .............           1,300              580 
                                                  ----------      -----------  
Gross profit  ..............................           2,302            1,407 
Operating expenses 
   Selling expenses ........................             891              843 
   General and administrative expenses .....           2,034            2,058 
   Research and development expenses .......           1,756            1,713 
   Stock compensation expense (1) ..........              --              744 
                                                  ----------      -----------  
          Total operating expense  .........           4,681            5,358 
                                                  ----------      -----------  
   Loss from operations ....................          (2,379)          (3,951) 
   Interest expense, net ...................              92              190 
                                                  ----------      -----------  
   Loss before extraordinary gain ..........          (2,471)          (4,141) 
                                                  ----------      -----------  
   Extraordinary gain on debt restructuring .             --              320 
                                                  ----------      -----------  
     Net Loss  .............................      $   (2,471)     $    (3,821) 
                                                  ===========      =========== 
   Net Loss applicable to common stock: 
     Net loss  .............................      $   (2,471)     $    (3,821) 
     Accrued dividends on preferred stock  .             (88)            (109) 
                                                  ----------      -----------  
                                                  $   (2,559)     $    (3,930) 
                                                  ==========      ===========  
   Net loss per common share: 
     Net loss before extraordinary item  ...      $    (1.14)     $     (1.88) 
     Extraordinary item  ...................              --              .14 
                                                  -----------      ----------- 
                                                  $    (1.14)     $     (1.74) 
                                                  ==========      ===========  
   Weighted average shares of Common Stock(2)      2,250,259        2,256,150 

                                                           June 30, 
                                                 ----------------------------- 
                                                   1995               1996 
                                                 ---------         ----------- 
                                                        (in thousands) 
Balance Sheet Data: 
Working capital (deficiency)  ..........         $  (625)          $ (1,971) 
Total assets  ..........................           2,527              2,874 
Total liabilities  .....................           2,353              3,533 
Total mandatorily redeemable securities .          2,088                 -- 
Total stockholders' deficit  ...........          (1,914)              (659) 

- ------ 
(1) Compensation award to a former officer, including $424,830 of non-cash 
    expenses associated with the fair value of the stock issued. See Note 14 
    to the Financial Statements. 


(2) Computed using the weighted average number of shares of Common Stock 
    outstanding during the period and other potentially dilutive instruments 
    issued at prices below the initial public offering price during the 
    twelve month period prior to the date of effectiveness of the 
    Registration Statement of which this Prospectus forms a part. See Note 1 
    to the Financial Statements. 


                                       20
<PAGE>

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

OVERVIEW 

   The Company's sales consist of sales of products and services. Products 
sold by the Company consist of COLD systems, software and hardgoods including 
replacement disk drives, subassemblies and miscellaneous peripherals. 
Services rendered by the Company include post-installation maintenance and 
support. The Company recognizes revenue from customers upon installation of 
COLD systems and, in the case of COLD systems installed for evaluation, upon 
acceptance by such customers of the products. The Company sells extended 
service contracts on the majority of the products it sells. Such contracts 
are one year in duration with payments received either annually in advance of 
the commencement of the contract or quarterly in advance. The Company 
recognizes revenue from service contracts on a straight line basis over the 
term of the contract. The unearned portion of the service revenue is 
reflected as deferred revenue. As of June 30, 1996, the Company had deferred 
revenue in the amount of $448,492. 

   The Company's operating results have in the past and may in the future 
fluctuate significantly depending upon a variety of factors which vary 
substantially over time, including industry conditions; the timing of orders 
from customers; the timing of new product introductions by the Company and 
competitors; customer acceleration, cancellation or delay of shipments; the 
length of sales cycles; the level and timing of selling, general and 
administrative and research and development expenses; specific feature needs 
of customers; and production delays. A substantial portion of the Company's 
quarterly revenues are derived from the sale of a relatively small number of 
COLD systems which range in price from approximately $150,000 to $900,000. As 
a result, the timing of recognition of revenue from a single product order 
has in the past and may in the future have a significant impact on the 
Company's net sales and operating results for particular financial periods. 
This volatility is counter balanced by the increase in sales of annual 
service contracts which generally accompanies an increase in systems sales. 
The revenue from service contracts is recognized on a straight line basis 
over the term of the contract. 

   The Company's primary operating expenses include selling expenses, general 
and administrative expenses and research and development expenses. General 
and administrative expenses consist primarily of employee compensation and 
customer support expenses. Research and development expenses include 
compensation paid to internal research and development staff members and 
expenses incurred in connection with the retention of independent research 
and development consultants. The Company utilizes its own employees for 
research and development functions except in certain circumstances involving 
product enhancements. In those circumstances, the Company regularly retains 
independent experts to consult and design new software modules which are 
subsequently evaluated and tested by the Company's internal research and 
development staff. Upon successful testing of such product enhancements, the 
Company's internal staff integrates the new products with the Company's 
existing COLD systems and products. See "Business -- Research and 
Development." 

   The Company has historically incurred net losses and anticipates that 
further net losses will be incurred prior to the time, if ever, that the 
Company achieves profitability. However, the Company has recently taken 
certain steps intended to limit the incurrence of future net losses. Such 
steps include: (i) the retention in January 1996 of Hector D. Wiltshire as 
interim President and Chief Executive Officer and the subsequent hiring in 
August 1996 of Robert H. Stone as President and Chief Executive Officer; (ii) 
the Recapitalization (see "The Company--Recapitalization"); (iii) the 
November l995 reduction in the Company's workforce from 52 to 30 full-time 
employees as of June 30, 1996; (iv) other reductions in overhead costs and 
expenses; and (v) the administration of tighter internal controls with 
respect to preservation of the integrity of the Company's proprietary 
software products. The immediate effect realized by the implementation of 
these measures was to reduce average monthly operating expenses during the 
period from January through June 1996 to approximately $317,000, exclusive of 
the cost associated with shares granted to an officer in January 1996. This 
represents a 34% reduction in the average monthly operating expenses as 
compared to those incurred during the first half of fiscal 1996. During such 
period, average operating expenses approximated $481,000 per month. While no 
assurance can be given that such steps will be sufficient to limit losses 
which may be incurred in the future, the Company believes that such steps, 
when fully implemented, may enable the Company to realize improved operating 

                                       21
<PAGE>

results. The Company does not believe that these steps, particularly the 
reduction in the workforce, have to date or will in the future materially 
adversely impact the Company's revenues and earnings. Of the 22 employees 
terminated, four were salespersons, five were field support personnel, eight 
were product development personnel and five were administrative staff. Many 
of the sales and field support employees had been hired early in 1995 in 
anticipation of increased sales which did not materialize. The terminated 
product development personnel were working on new products which the Company 
determined would not be completed. There is no indication that these 
terminations will materially adversely affect new product development in the 
long term. See "Business -- Future Development Projects." As a result of the 
foregoing, the reduction in workforce has not materially adversely affected 
the Company's operations. 

RESULTS OF OPERATIONS 

 YEAR ENDED JUNE 30, 1996 COMPARED TO YEAR ENDED JUNE 30, 1995 

   The following table presents certain items from the Company's Statement of 
Operations, and such amounts as percentages of net sales, for the periods 
indicated. 

<TABLE>
<CAPTION>
                                   Year Ended June 30, 1995    Year Ended June 30, 1996 
                                  -------------------------   -------------------------- 
<S>                               <C>               <C>        <C>              <C>
Net sales 
   Products ....................    $ 3,126,022        87%      $ 1,352,408        68% 
   Services ....................        476,039        13           634,500        32 
                                    -----------       ---       -----------      ----   
   Total net sales .............      3,602,061       100         1,986,908       100 
Cost of sales 
   Products ....................      1,114,963        31           346,157        17 
   Services ....................        184,744         5           234,229        12 
                                    -----------       ---       -----------      ----   
   Total cost of sales .........      1,299,707        36           580,386        29 
                                    -----------       ---       -----------      ----   
Gross profit  ..................      2,302,354        64         1,406,522        71 
Operating expenses 
   Selling .....................        890,868        25           843,312        43 
   General and administrative ..      2,033,851        56         2,058,005       104 
   Research and development ....      1,755,891        49         1,713,094        86 
   Stock compensation ..........             --        --           744,000        37 
                                    -----------       ---       -----------      ----   
   Total operating expenses ....      4,680,610       130         5,358,411       270 
Interest expense, net  .........         92,319         3           189,939        10 
                                    -----------       ---       -----------      ----   
Loss before extraordinary gain      $(2,470,575)      (69)%     $(4,141,828)     (208) 
Extraordinary gain on debt 
   restructuring ...............             --        --           320,387        16 
                                    -----------       ---       -----------      ----   
Net loss  ......................    $(2,470,575)      (69)%     $(3,821,441)     (192)% 
                                    ===========       ===       ===========      ====   
</TABLE>

   Net sales. Net sales decreased from $3,602,061 for the year ended June 30, 
1995 to $1,986,908 for the year ended June 30, 1996. This decrease was 
primarily the result of a delay in completion of software enhancements which 
resulted in installation postponements in the second half of fiscal 1996. 
Although these enhancements have now been substantially completed, the 
installation postponements are expected to continue into the first half of 
fiscal 1997. The overall impact of such delays upon current market share, 
maintenance income and other associated fees is expected to be negligible. 
See "Risk Factors -- Variable Operating Results; Lengthy Sales Cycle." Net 
product and service sales were $3,126,022 and $476,039, respectively, for the 
year ended June 30, 1995 compared to $1,352,408 and $634,500 for the year 
ended June 30, 1996. Products sales decreased 57% during the year ended June 
30, 1996 compared to the year ended June 30, 1995. Service revenue, which 
increases as the Company's base of installed units expands, was 33% higher 
than in the corresponding prior period. Approximately half of this increase 
is attributable to an ODSM consulting contract in the amount of $66,000 that 
was completed and fully recognized in the second quarter of fiscal 1996. 
Service revenue exclusive of revenue generated by this consulting contract 
increased 19% over the corresponding period. 

                                       22
<PAGE>

   Cost of sales. Cost of sales includes component costs, firmware license 
costs, labor, travel and certain overhead costs. Costs of sales in the 
aggregate decreased 55% from $1,299,707 for the year ended June 30, 1995 to 
$580,386 for the year ended June 30, 1996, primarily due to the reduced 
volume of sales. In addition, cost of sales as a percentage of sales 
decreased from 36% for the year ended June 30, 1995 to 29% for the year ended 
June 30, 1996. This decrease was due to negotiated price reductions for the 
purchase of the Company's optical hardware and from the sale of higher margin 
systems. 

   The cost of product sales decreased 69% from $1,114,963 for the year ended 
June 30, 1995 to $346,157 for the year ended June 30, 1996 due to the 
decrease in product sales. Cost of product sales as a percentage of product 
sales decreased from 36% for the year ended June 30, 1995 to 26% for the year 
ended June 30, 1996, a trend that has continued from fiscal 1994, when the 
cost of product sales as a percentage of product sales was 72% due to 
inventory write-downs and high installation start-up costs. It should not be 
assumed, however, that this trend will continue. The cost of services 
increased by 27% from $184,744 for the year ended June 30, 1995 to $234,229 
for the year ended June 30, 1996 due to additional service contracts required 
to support increased service revenues. Cost of services as a percentage of 
service revenues decreased from 39% for the year ended June 30, 1995 to 37% 
for the year ended June 30, 1996. 

   Selling expenses. Selling expenses decreased 5% from $890,868 for the year 
ended June 30, 1995 to $843,312 for the year ended June 30, 1996. This 
decrease was due to the net difference between lower sales commissions, the 
reduction of marketing activity and staffing in the second half of fiscal 
1996 and increased trade show activity in the first quarter of fiscal 1996 
and higher personnel and non-recurring recruiting costs incurred in 
connection with the hiring of a vice president of sales. 

   General and administrative expenses. General and administrative expenses 
consist of administrative expenses and customer support expenses. 
Administrative expenses increased 10% from $1,103,287 for the year ended June 
30, 1995 to $1,216,142 for the year ended June 30, 1996. This increase was 
primarily due to costs incurred in connection with a bridge financing and a 
proposed initial public offering of Common Stock that was abandoned in 
December 1995, increased salary expense from the hiring of a vice president 
of Business Operations in January 1995, and costs incurred in connection with 
the Recapitalization. These amounts were offset by the termination of two 
vice presidents in November 1995 and February 1996 and significantly reduced 
administrative staffing in the second half of fiscal 1996. 

   Customer support expenses decreased 10% from $930,564 for the year ended 
June 30, 1995 to $841,863 for the year ended June 30, 1996. This decrease was 
primarily the result of lower travel expenses resulting from a geographical 
redistribution of service engineers to locations with higher demand for 
service personnel. 

   Research and development expenses. Research and development expenses 
decreased 2% from $1,755,891 for the year ended June 30, 1995 to $1,713,094 
for the year ended June 30, 1996. This decrease reflected a temporary 
reduction in consulting expenses resulting from a change in the primary 
independent consulting firm retained by the Company. These costs were offset 
by payroll increases necessary to maintain competitive salaries for personnel 
in the research and development area and increased depreciation incurred as a 
result of computer equipment upgrades. The increase in salary expense was 
partially offset by a 31% staffing reduction in November 1995, although the 
net decrease in wages was only $31,000 because of the hiring and termination 
of employees during the year ended June 30, 1996, short term employment 
durations and the reclassification of a customer service employee to research 
and development. 

   Stock compensation expense. The Company incurred a one-time expense 
relating to the issuance of 416,500 shares of Common Stock to an officer of 
the Company. Compensation expense in the aggregate amount of $744,000 was 
recognized in conjunction with this transaction, including a non-cash charge 
of $424,830, representing the fair value of the Common Stock as determined by 
independent appraisal. The difference represents an accrual of an agreed upon 
reimbursement of the potential tax cost of the stock grant to the officer. 
See "Certain Transactions -- Transactions with Mr. Wiltshire." 

   Interest expense, net. Interest expense, net, increased 106% from $92,319 
for the year ended June 30, 1995 to $189,939 for the year ended June 30, 
1996. Such expense increased as a result of borrowings under a secured loan, 
two bridge loans, accretion on warrants issued in connection with the second 
bridge loan and an increase in secured borrowings during the 1995 period. 
Interest expense relating to capital leases decreased from $34,885 for the 
year ended June 30, 1995 to $28,830 for the year ended June 30, 1996. 

                                       23
<PAGE>

   Net loss. As a result of the foregoing, the Company's net loss increased 
from $(2,470,575) for the year ended June 30, 1995 to $(3,821,441) for the 
year ended June 30, 1996. 

LIQUIDITY AND CAPITAL RESOURCES 

   The Company had a working capital deficit of $624,608 at June 30, 1995 as 
compared to a working capital deficit of $1,971,090 at June 30, 1996. 

   Total cash used by operating activities during the year ended June 30, 
1996 was $2,366,193. The Company's net loss of $3,821,441 included non-cash 
expenses aggregating $769,511, the largest of which was the $424,830 charge 
associated with the fair value of the stock granted to an officer of the 
Company. The principal sources of cash from operating activities were 
increases in accounts payable of $228,590, accrued expenses of $208,913, and 
deferred revenue of $78,384. The principal use of cash was the reduction in 
trade accounts receivable of $399,300 and inventory of $83,567. 

   Cash used in investing activities for the year ended June 30, 1996 was 
$113,084. Additions to fixed assets in the amount of $103,604, and 
investments in other assets in the amount of $9,480 constituted the major use 
of cash in investing activities. 

   The Company's operations for fiscal 1996 were funded primarily through 
borrowings and equity investments. During this period, the Company raised 
approximately $2,668,415 (gross proceeds) from Malcolm G. Chace, III, a 
director and principal stockholder, and certain outside investors consisting 
of (i) a bridge loan in September 1995 (the "September Bridge Loan") by Mr. 
Chace and other private investors (the "September Bridge Loan Investors") in 
the amount of $1,300,000 in anticipation of an initial public offering in 
December 1995 that was subsequently abandoned, and (ii) $2,468,415 in 
borrowings from Mr. Chace. See "Management," "Principal Stockholders" and 
"Certain Transactions -- Debt Transactions with Mr. Chace and his 
Affiliates." During that period, the Company also settled an employment bonus 
obligation in the amount of $180,000 in exchange for 7,500 shares of Common 
Stock, and certain consulting fees and earned sales commissions in the 
aggregate approximate amount of $20,807 in exchange for 5,290 shares of 
Common Stock. See "Management -- Employment Agreements." 

   As of June 30, 1996, the Company had indebtedness outstanding under a 
short-term secured bank loan in the amount of $290,000. The loan, originally 
in the amount of $500,000, was subject to a $70,000 principal reduction in 
September 1994 and further reductions of principal in the amount of $10,000 
each month thereafter until maturity. The loan was amended effective June 26, 
1996 to increase the monthly payments to $20,000 commencing July 31, 1996 and 
to extend the maturity from June 30, 1996 to September 15, 1996. On September 
18, 1996, the bank agreed to further amend the loan extending the maturity 
date to October 31, 1996. The loan is secured by substantially all of the 
Company's assets. Borrowings outstanding under the loan accrue interest at a 
rate equal to the prime rate plus 2% (10.25% as of June 30, 1996). The 
Company intends to repay the balance of this indebtedness with a portion of 
the net proceeds of the Offering. See "Use of Proceeds." 

   In January 1996, the holders of the Company's Series A 10% Cumulative 
Convertible Preferred Stock, $.01 par value (the "Preferred Stock"), 
converted all of the Company's issued and outstanding Preferred Stock and 
accrued but unpaid Preferred Stock dividends in the aggregate approximate 
amount of $2,200,000 to Common Stock and effected the reverse stock split. In 
connection with the Recapitalization, the Company purchased 897 treasury 
shares for a cost of $85,274. Of this amount, $915, representing the fair 
value of the 897 shares acquired, was charged to treasury stock and $84,359, 
representing the excess of the amount paid over the fair value of the shares, 
was charged to general and administrative expenses. The fair value of the 
shares acquired was determined by independent appraisal. Additionally, the 
Company reached an agreement with Mr. Chace to convert all of the then 
outstanding indebtedness of the Company held by him, excluding the September 
Bridge Loan, in the amount of $1,335,415 into 426,279 shares of Common Stock. 

   During January and February 1996, the Company also reached agreement with 
the September Bridge Loan Investors, including Mr. Chace, to convert bridge 
notes in the principal amount of $1,300,000 into 614,733 shares of Common 
Stock. 

   The Company intends to utilize the net proceeds from the Offering for (i) 
repayment of the Bridge Notes in the approximate amount of $1,500,000; (ii) 
repayment of bank indebtedness in the approximate amount of 

                                       24
<PAGE>

$290,000; (iii) approximately $1,400,000 for research and development for 
product modifications to support multiple platforms, provide device 
independence and increase modularity to speed enhancement, and for external 
contracting of general and vertical market-specific software enhancements; 
(iv) approximately $850,000 for the expansion of the Company's products to 
address the client/server market; (v) approximately $1,500,000 to further 
develop and enhance the Company's sales and marketing programs; and (vi) the 
balance for general corporate purposes, including research and development, 
accrued interest and working capital. See "Use of Proceeds" and "Certain 
Transactions -- Debt Transactions with Mr. Chace and his Affiliates." The 
Company has certain obligations under capital and operating leases. See Note 
8 to the Financial Statements. 

   The Company believes that the estimated net proceeds of the Offering, 
together with funds generated from operations, will be sufficient to meet the 
Company's working capital requirements for a period of at least twelve months 
from the date of this Prospectus. Thereafter, additional funds will be 
required. If the Company has insufficient funds from operations, it will be 
required to seek additional debt or equity financing. There can be no 
assurance that such additional funds can be obtained on acceptable terms, if 
at all. If additional funds are not available, the Company's business will be 
materially adversely affected. See "Risk Factors -- Future Capital Needs; 
Uncertainty of Additional Funding" and the Financial Statements and notes 
thereto. 

   The Company has suffered recurring losses from operations, has negative 
cash flows from operating activities and has a working capital deficiency. As 
a result, the Company's independent auditors in their report dated August 2, 
1996 on the Financial Statements have included an explanatory paragraph that 
describes factors raising substantial doubt about the Company's ability to 
continue as a going concern. See "Risk Factors -- Working Capital 
Deficiencies; History of Losses; Accumulated Deficit; Ability to Continue as 
a Going Concern." 

   At June 30, 1996, the Company had Federal and state net operating loss 
("NOL") carryforwards available to reduce any future taxable income in the 
approximate amount of $8,100,000, which expire in various amounts between the 
years 2002 and 2010, if not previously utilized. In the event of an ownership 
change, as defined in Section 382 of the Internal Revenue Code, utilization 
of NOL carryforwards in periods following the ownership change can be 
significantly limited. Management believes that the Company has incurred 
several changes of ownership under these rules. As a result, utilization of 
the NOL carryforwards is subject to various limitations, depending upon the 
year in which the NOL originated. As of June 30, 1996, management estimates 
that approximately $5,100,000 of the Company's Federal NOL carryforwards will 
be available to offset taxable income that may be generated within the 
carryforward period. Of this amount, approximately $2,400,000 is available 
for future utilization without limitation and the remaining $2,700,000 is 
subject to a limitation of approximately $180,000 of utilization per year. 
However, because the underlying calculations are complex and are subject to 
review by the Internal Revenue Service, these limitations could be adjusted 
at a later date. In addition, upon consummation of the Offering, it is 
expected that another change of ownership will occur. As a result of this 
change, management expects that all prior limitations will remain in place, 
except that additional limitations will be imposed on the $2,400,000 NOL 
carryforward previously available for utilization without limitation, as 
described above. Management estimates that the $2,400,000 NOL carryforward 
will be subject to a limitation of approximately $150,000 of utilization per 
year, limiting expected total utilization during the carryforward period to 
$2,250,000. 

   The Company believes that its current corporate infrastructure can support 
significant increases in sales without proportionate increases in costs. 
However, there can be no assurances that sales will increase or that any cost 
advantage will result. 

SEASONALITY AND INFLATION 

   To date, seasonality and inflation have not had a material effect on the 
Company's operations. 

                                       25
<PAGE>

                                   BUSINESS 

   The Company develops, assembles, sells and services optical data storage 
systems consisting of integrated computer hardware and software for the 
archival storage and retrieval of massive quantities of computer-generated 
information. The Company believes that its proprietary computer output to 
laser disk ("COLD") data storage systems provide a faster, more reliable and 
more economical method of storing vast quantities of computer-generated data 
than is generally available from other COLD systems or from traditional data 
storage methods. The Company's optical data storage systems, which are 
marketed under the brand names OAS and GIGAPAGE, are sold principally to 
large organizations that have the need to store and retrieve large quantities 
of computer-generated data. Currently, COLD systems developed and 
manufactured by the Company are used by companies such as Pershing 
Securities, a division of Donaldson Lufkin & Jenrette Inc., Securities 
Industry Automation Corporation, Prudential Securities Incorporated, Bank of 
Boston and Nationwide Mutual Insurance Company. 

INDUSTRY OVERVIEW 

   Business organizations need to archive data for a number of reasons, 
including compliance with governmental regulations, retention of historical 
records and maintenance of strategically valuable historical business 
information. The widespread use of computers has resulted in exponential 
growth in the amount of data that must be economically archived and stored 
while remaining readily accessible for retrieval. In the past, organizations 
have attempted to solve this problem by using one or more of four 
traditionally available data storage and retrieval alternatives: magnetic 
disk, paper, magnetic tape, and computer output microfiche or microfilm 
("COM"). 

   Each of these traditional storage methods has inherent disadvantages as an 
archival storage medium. Magnetic disk is currently expensive and subject to 
data loss upon failure. Paper is a manually cumbersome, bulky and expensive 
means of long-term storage. Magnetic tape provides response times as long as 
15 minutes when storing or retrieving data even when mounting is automated 
using robotics. COM is cumbersome to access and time-consuming to generate. 
The storage alternatives of paper, magnetic tape, and COM have nonetheless 
been used for archiving because of the high cost of magnetic disk or DASD, 
traditionally the most popular storage method. 

THE COMPANY'S SOLUTION: PRODUCTS AND SERVICES 

   The Company's COLD systems permit both the storage of archival data in a 
less expensive manner than with DASD, paper or COM, and quicker retrieval of 
such data than is possible with magnetic tape, paper or COM. When combined 
with the Company's software, the result is an integrated hardware and 
software solution which economically addresses archival storage and on-line 
retrieval of large quantities of computer-generated data. The Company 
believes its solution also achieves several technological and competitive 
advantages which are not available in other COLD systems. As compared to 
other COLD systems, the Company's patented directory structure and hardware 
data compression capability enables more data to be stored on, and retrieved 
quickly from, an optical disk, thereby maximizing the performance of the 
user's system while reducing the cost of storage. The Company's integrated 
COLD systems enable an end user to retrieve and view documents or reports 
based on a report index, which speeds access to data. The GIGAPAGE software 
is designed specifically to optimize access to robotic disk storage systems, 
unlike that of most competing systems. It employs sophisticated caching to 
make speed of access to the data comparable to that of magnetic disk, but at 
a much lower cost of storage. The Company has also developed a system-level 
"driver" for optical disk robotics called ODSM. 

BUSINESS STRATEGY 

   The Company's objective is to become a leading provider of COLD systems. 
To achieve this objective, the Company is pursuing a business strategy which 
includes the following principal elements: (i) identify and pursue customers 
with large CPUs and massive document storage and retrieval requirements; (ii) 
establish strategic alliances; (iii) develop a network of international 
resellers; and (iv) exploit opportunities in growth segments of the COLD 
systems market. 

                                       26
<PAGE>

   Identify and Pursue Customers with Large CPUs and Massive Document Storage 
and Retrieval Requirements. The Company's sales and marketing efforts are 
focused primarily towards business entities that are mandated by government 
regulation to maintain extensive data archives. Management believes that such 
sales and marketing efforts will encourage the purchase and use of the 
Company's products by such businesses. To capitalize on the acceptance of its 
products by businesses that are generally recognized as leaders with respect 
to the early use of new information technologies, the Company will continue 
to rely upon successful product installations for strategic industry-specific 
references to foster follow-on sales. 

   Establish Strategic Alliances. The Company is pursuing strategic alliances 
with certain software companies. The Company believes that the establishment 
of collaborative relationships with such companies and the integration of 
products produced by the Company and such strategic partners will create 
competitive advantages for the Company. Such competitive advantages include 
the opportunity to access the strategic partner's existing and potential 
customer base and the development of products which will provide 
technological advantages for end users. The Company believes strategic 
alliances will give the Company greater access to the approximately 2,000 
IBM-compatible mainframe sites in North America and others throughout the 
world. 

   Develop a Network of International Resellers. The Company believes the 
number of IBM-compatible mainframe sites internationally equals or exceeds 
the number of sites in the United States. The Company believes that 
substantially all of these sites are potential users of COLD systems. It is 
not practical, however, for the Company at this stage of its development to 
attempt to reach these sites directly as a result of the geographical 
dispersion, language barriers and costs associated with such effort. To reach 
these potential customers, the Company plans to qualify international 
resellers to distribute its products. By expanding its international resale 
distribution network, the Company believes it will be in a position to pursue 
opportunities arising in the international COLD systems market. GIGAPAGE has 
already been made bilingual for a Canadian installation, and can be adapted 
readily to other languages if needed. 

   Exploit Opportunities in Growth Segments of the COLD Systems Market. The 
Company's long-term strategic direction is to further develop its software 
products towards an open architecture multiplatform implementation. The 
Company intends to structure its software products into functional modules 
which may be linked together over a network, thereby permitting such products 
to run on any computing platform found in a large enterprise. Such 
developments will create a transparent, consistent user interface across 
platforms and allow the specific functions within the product to be 
distributed across the enterprise in a client/server configuration. This will 
allow each function, or multiple functions such as data extraction and 
collection, to occur at the locations within the enterprise that are 
operationally most efficient. For example, the storage component may reside 
on a mainframe in a data center with all of the attendant security, 
management and back-up systems, while the data collection and extraction 
modules may be running on a dedicated server in a payment receipt department 
at the same time customer service agents are accessing the data from PCs in a 
telemarketing center. 

PRODUCTS 

   COLD Systems 

   Computer output to laser disk data storage systems are high-density 
optical disk storage systems that store, index and retrieve formatted 
computer output. COLD systems consist of a controller, an optical disk 
subsystem and application software. 

   Hardware Products 

   The hardware portion of the Company's solution, the OAS, is a high 
capacity, mainframe channel-attached hybrid magnetic/optical disk storage 
system, composed of the OAS controller and an optical disk robotic 
"autochanger." The OAS controller can direct various types and models of 
robotic autochanger systems, which are manufactured by a number of vendors, 
commanding such robots to mount and dismount disks automatically as needed in 
response to requests from the host software. These autochangers, which the 
Company purchases from independent third party suppliers, are installed by 
the Company as a part of the integrated system at the customer site. 
Autochangers of varying capacities are available to meet the needs of the 
marketplace, for storage requirements from 166 million pages to multiple tens 
of billions of pages. 

                                       27
<PAGE>

   Autochangers. The entry-level autochanger supports customers with 
relatively modest storage volumes. When used in conjunction with the 
Company's data compression technology, the capacity of this autochanger is 
significantly enlarged. In such instance, the entry-level autochanger will 
have the capacity to store over 166 million typical report pages. 

   Because the optical drives housed within the Company's most commonly 
installed autochangers are American National Standards Institute 
("ANSI")-standard 5 1/4 inch multifunction drives, the optical disk platters 
used within the autochanger may be a mixture of rewritable and write-once 
("WORM") types. The rewritable disks are used to store those reports that do 
not have to be retained for long time periods. The disks are then re-used 
when the useful life of the reports has elapsed. WORM disks preclude 
modification of data, as required for data such as securities industry 
reports subject to the record retention rules of the Securities and Exchange 
Commission. 

   Customer need for greater capacity is addressed by a field-upgradeable 
family of autochangers. Middle-range requirements are accommodated by a 
system which can store from 590 million to over 1 billion report pages in a 
compact (3 foot by 3 foot) floor area, while large capacity needs are served 
by the Company's largest system, which stores from 860 million to more than 2 
1/2 billion pages. Multiple systems may be combined for even greater 
capacity. The Company also provides 12 and 14 inch format WORM solutions. 

   The OAS Control Unit. The control unit of the OAS system is directly 
attached to the mainframe via a conventional IBM-compatible interface to an 
input-output ("I/O") channel of the IBM-compatible mainframe. The control 
unit's dedicated I/O hardware passes data back and forth over the channel 
between the mainframe and the optical disk autochanger at up to 3 megabytes 
per second. The control unit is an intelligent storage management subsystem, 
with self-contained software to track platter and file locations and automate 
the movement of disks into and out of the optical disk drives within the 
robotic autochanger. 

   The OAS control unit contains a cache buffer (a large bank of RAM used for 
temporary storage when transferring data from one device to another) to 
permit data to be exchanged rapidly between the mainframe and the optical 
disk drives. In addition, the control unit performs data compression using a 
patented hardware-based implementation of the Lempel-Ziv compression 
algorithm. When this hardware-based compression is combined with GIGAPAGE's 
host-based software data compression, compound compression ratios of 7.5:1 
and higher are achieved. The robustness of the compression capability is 
illustrated by the fact that on reports containing redundant data, some users 
have achieved compression ratios as high as 40:1. While not reflective of 
typical reports, this high compression illustrates the adaptive capabilities 
of the dual data compression architecture of GIGAPAGE and the OAS. 

   Software Products 

   During the last three years, the Company has developed an application 
software product for IBM mainframe systems and GIGAPAGE, which can be 
installed in conjunction with the OAS. 

   GIGAPAGE is an end-user application for report storage and retrieval. 
GIGAPAGE stores and retrieves computer-generated reports (such as customer 
statements) on various combinations of DASD and optical disk storage. This 
enables organizations to eliminate their existing COM systems and reduce 
staff used for manual retrieval of microfilm, microfiche and paper reports. 
Based on information provided by its customers, the Company believes that a 
user of a COLD system developed by the Company may recover its investment in 
GIGAPAGE within a period as short as one year after the installation of such 
COLD system. Such a return may be realized as a result of the low cost per 
megabyte achievable through use of the OAS autochanger system and its 
hardware data compression capability. GIGAPAGE also provides its users with 
the ability to access report data efficiently, by displaying a retrieved 
document based upon criteria established by the user. The Company believes 
that this creates competitive advantages for end users who must quickly 
respond to customer inquiries. GIGAPAGE changes report access from a slow, 
cumbersome, manually-intensive process to a fast, near-line computer-based 
process. The Company has successfully installed GIGAPAGE with the OAS at 
Pershing Securities (a division of Donaldson Lufkin & Jenrette Inc.), 
Securities Industry Automation Corporation, Prudential Securities 
Incorporated, Bank of Boston and Nationwide Mutual Insurance Company. 

                                       28
<PAGE>

   Customer Support and Service 

   In addition to being a source of revenue generation, the Company believes 
that its approach to customer service and support has been and will continue 
to be a significant factor in the market acceptance of its products. As a 
result, the Company intends to expand its customer service and technical 
support organization. Because most of the Company's products are used in 
complex, large-scale mainframe data centers, the successful implementation 
and utilization of the Company's products substantially depends on the 
Company providing a high level of customer service, training and support. 
Consequently, the Company typically allocates substantial resources to 
customer installations, particularly in the first few weeks before and the 
first several weeks after a new installation. These resources include field 
support personnel who assess the systems operating environment of the 
customer prior to installation, install and test the hardware, support the 
hardware and coordinate the efforts of third-party service providers that 
service the Company's installed base of systems; systems engineering 
personnel who install and configure the software components of the Company's 
systems, assist the customer in assuring that the other elements of the 
customer's data center properly interface with the Company's system, assist 
the customer in defining reports to be stored on the Company's system and in 
supporting the Company's software; training personnel who train the 
customer's data center managers and users on the operation and use of the 
Company's system; a 24-hour help desk to field all customer support and 
service inquiries; and third-party service organizations with whom the 
Company contracts to provide on-site customer response for hardware- related 
issues. 

   In the years ended June 30, 1995 and 1996, service revenue generated from 
the post-sale maintenance of COLD systems accounted for approximately 13% and 
32%, respectively, of the Company's total revenues. Substantially all of the 
Company's customers have elected to extend their service contracts with the 
Company beyond the one-year period that is customarily afforded to customers 
at the time of installation of new products. The Company anticipates that its 
service-generated revenues will continue to increase as the number of COLD 
system installations increases. 

   As of September 1, 1996, the customer service and support group consisted 
of 8 employees, 4 of whom are in-house and the remainder in the field. These 
personnel provide support for the engineers maintaining customer equipment in 
the field and provide the Company with an opportunity to recommend future 
system sales to such customers. 

   Future Development Projects 

   The Company plans to continue the enhancement of its hardware and software 
product offerings in response to both customer feedback regarding desired 
product capabilities and analysis of competitive offerings to keep pace with 
technological advances. Enhancements recently implemented in the GIGAPAGE 
system include improvements to its indexing capabilities and increasing the 
speed with which reports can be captured by the system. Increasing retrieval 
performance to expand the range of applications into which the system may be 
introduced is next on the plan, along with enhancement of the types of 
reports supported and expansion of the system's demand print capabilities. 

   The Company intends to further extend its mainframe-based GIGAPAGE product 
by creating strategic alliances with other companies which produce 
complementary products. For example, the GIGAPAGE system's report management 
capability will be improved through addition of support for report formats 
used in insurance industry applications. The mechanism for increasing the 
GIGAPAGE system's on-line transaction performance will be through the 
integration of the Company's newly-available RAID (redundant array of 
independent disks) technology, which capitalizes on the cost benefits 
achievable through the OAS controller's integrated hardware data compression 
capability. The OAS is also expected to undergo continuous, incremental 
product improvement, focused on increasing its aggregate data throughout, 
increasing the numbers and types of optical drives and autochangers 
supported, improving its mainframe fiber optic (ESCON) connectivity options, 
and enhancing its RAID system's configuration options and capacity. 

   Further enhancements and evolution of the Company's product are 
anticipated to occur in connection with the Company's intended development of 
its software products to move such products towards an open architecture 
multiplatform implementation, to allow the functions within the product to be 
distributed across the enterprise in a client/server configuration. 

                                       29
<PAGE>

   The Company estimates that such developments will cost approximately 
$1,400,000, which will be financed with a portion of the net proceeds of the 
Offering. See "Risk Factors -- Future Capital Needs; Uncertainty of 
Additional Funding," "Use of Proceeds" and "Management's Discussion and 
Analysis of Financial Condition and Results of Operations -- Liquidity and 
Capital Resources." 

MARKETING 

   The market for COLD systems is segmented into the mainframe, PC 
(stand-alone or LAN-based), client/server and CD-ROM markets. Within each 
market segment, product offerings may be divided into two categories: (i) 
COLD software packages and (ii) COLD turnkey systems. COLD turnkey systems 
are generally comprised of COLD software bundled with a controller and an 
optical disk system. Generally, the highest priced COLD systems are those 
that are mainframe or client/server based. Additionally, the market for COLD 
systems includes a revenue component derived from the service and support of 
COLD systems products. 

   A 1994 industry report published by Frost & Sullivan, a professional 
market research firm, estimated that domestic COLD systems revenues, 
including revenues for software, turnkey system and service support, would 
approximate $755 million in 1999. In 1989, the domestic market for COLD 
systems amounted only to $24.7 million. Growth in the market has been 
fostered by an increasing awareness of the performance and economic benefits 
which may be achieved through the use of COLD systems products. The report 
predicted that growth in the domestic COLD systems market during the 1994 to 
1999 period would be enhanced by the further development of the client/server 
and CD-ROM segments of the market. The report further predicted that 
client/server based COLD systems would become the dominant architecture in 
1999, outpacing mainframe-based COLD systems sales. Additionally, the report 
forecasted that COLD system suppliers with the capability to provide post- 
installation service support would benefit as the number of installed system 
units increases. Participation in the service side of the business not only 
provides COLD system suppliers with incremental revenue sources but also 
positions such COLD system suppliers to capitalize on future systems sales 
opportunities with those customers for whom the supplier provides system 
support. 

   The Company advertises and markets its products and services through 
direct mailings, participation and exhibition of products at industry trade 
shows, personal solicitations at businesses which have been identified as 
likely purchasers of the Company's products and industry referrals. The 
Company believes that its customer support function, which provides pre- and 
post-installation training and services to end users, is a significant factor 
in the market acceptance of its products. The Company intends to continue to 
expand its customer support function as the number of system installations 
increase. 

   To explore opportunities in market segments in which it does not currently 
compete, the Company has begun to create strategic business alliances and 
intends to further develop certain of its software products to facilitate 
integration with those of its corporate partners. To access international 
markets, the Company plans to qualify international resellers to distribute 
its products. To capitalize on opportunities arising in the client/server 
segment of the COLD systems market, the Company intends to reconfigure its 
software products into functional modules. Additionally, the Company is 
establishing collaborative relationships with certain software companies to 
market its products more effectively and gain greater access and credibility 
with prospective customers. 

CUSTOMERS 

   Sales to Nationwide Mutual Insurance Company, Bank of Boston Corporation 
Technology Services and Bell Sygma, Inc. accounted for 35%, 22% and 11%, 
respectively, of the Company's total net sales in the year ended June 30, 
1996. Sales to Bank of Boston Corporation Technology Services Incorporated, 
Chevron Information Technologies, Inc., Securities Industry Automation 
Corporation, Prudential Securities Incorporated, and Bell Sygma, Inc. 
accounted for 18%, 16%, 15%, 14% and 10%, respectively, of the total net 
sales for the year ended June 30, 1995. 

   Representative purchasers of the Company's GIGAPAGE product include 
Pershing Securities, a division of Donaldson Lufkin & Jenrette Inc., 
Securities Industry Automation Corporation, Bank of Boston and Nationwide 
Mutual Insurance Company. While certain of these customers have purchased 
multiple systems, there can be no assurance that they will purchase the 
Company's products in the future. Future sales from existing customers may 
occur as a result of a need for additional storage capacity, media accounts 
and hardware/software maintenance. See "Risk Factors -- Dependence on 
Significant Customers." 

                                       30
<PAGE>

COMPETITION 

   The computer data storage and retrieval industry is highly competitive and 
the Company expects this level of competition to intensify. There are certain 
competitors of the Company that have substantially greater financial, 
marketing, development, technological and production resources than the 
Company. The Company's primary competitors in the GIGAPAGE market are IBM 
Corporation, FileTek Corporation, Eastman Kodak Company, Data/Ware 
Corporation, Anacomp, Inc., Mobius Management Systems, Inc., Computer 
Associates International, Inc., RSD America, Inc. and Network Imaging Systems 
Corp. The Company believes that participants in the data storage and 
retrieval market compete on the basis of a number of factors including vendor 
and product reputation, system features, product quality, performance and 
price, and quality of customer support services and training. The Company 
positions itself to compete effectively with its competitors by offering what 
it believes is superior customer service and technical support in connection 
with hardware and software products which provide certain technological and 
user application advantages. See "Risk Factors -- Competition." 

PRINCIPAL SUPPLIERS 

   The Company's principal suppliers for the production and maintenance of 
its COLD systems are DISC, Incorporated, IBM Corporation and Schroff Inc. 

INTELLECTUAL PROPERTY 

   Although the Company believes that its continued success will depend 
primarily on its continuing product innovation, sales, marketing and 
technical expertise, product support and customer relations, the Company 
believes it also needs to protect the proprietary technology contained in its 
products. The Company holds three United States patents on its directory 
structure and its implementation of hardware data compression. The Company 
relies primarily on a combination of copyright, trademark, trade secret laws 
and contractual provisions to establish and protect proprietary rights in its 
products. The Company typically enters into confidentiality and/or license 
agreements with its employees, strategic partners, customers and suppliers 
and limits access to and distribution of its proprietary information. Despite 
these precautions, it may be possible for unauthorized third parties to copy 
certain portions of the Company's products, reverse engineer or otherwise 
obtain and use information the Company regards as proprietary. 

   The Company is subject to the risk of litigation alleging infringement of 
third-party intellectual property rights. There can be no assurance that 
third parties will not assert infringement claims against the Company in the 
future with respect to current or future products. Any such assertion, if 
found to be true and legally enforceable, could require the Company to pay 
damages and could require the Company to develop non-infringing technology or 
acquire licenses of technology that is the subject of the asserted 
infringement, resulting in product delays, increased costs, or both. See 
"Risk Factors--Protection of Intellectual Property." 

ASSEMBLY 

   Assembly of the Company's OAS is done at the Company's facility in North 
Kingstown, Rhode Island. The Company designs and assembles portions of its 
COLD systems which are then integrated at the Company's plant with optical 
disk autochanger systems manufactured by a variety of third parties. 
Production of the OAS entails testing, assembling and integrating standard 
and Company-designed components and subassemblies built by and purchased from 
independent suppliers. The Company has one full-time hardware engineer and 
two manufacturing personnel. The Company configures and tests the 
Company-built and third-party-supplied hardware and software in combinations 
to meet a wide variety of customer requirements. 

   Although the Company generally uses standard parts and components for its 
products, certain components, such as CPU boards, ESCON hardware and 
high-density integrated circuits, are presently available only from single or 
limited sources. The Company has no supply commitments with its vendors and 
generally purchases components on a purchase order basis, as opposed to 
entering into long-term procurement agreements with vendors. The Company has 
generally been able to obtain adequate supplies of components in a timely 
manner from current vendors or, when necessary to meet production needs, from 
alternate vendors. The Company believes 

                                       31
<PAGE>

that alternative sources of supply would not be difficult to develop over a 
short period of time but that an interruption in supply or a significant 
increase in the price of these components could adversely affect the 
Company's operating results and business. See "Risk Factors--Reliance on 
Single or Limited Sources of Supply." 

RESEARCH AND DEVELOPMENT 

   The COLD market is characterized by rapid technological developments, 
evolving industry standards, swift changes in customer requirements and 
frequent new product introductions and enhancements. As a result, the Company 
devotes and intends to continue to devote substantial resources to research 
and development to enhance its proprietary technology and knowledge. The 
Company utilizes its own employees for research and development except in 
certain circumstances involving product enhancements. In those circumstances, 
the Company regularly retains independent experts to consult and to design 
new software modules. Such product enhancements are then evaluated and 
integrated with the Company's existing products by the Company's internal 
research and development staff. In the years ended June 30, 1995 and 1996, 
the Company spent $1,755,891 and $1,713,094, respectively, on research and 
development activities. 

EMPLOYEES 

   As of September 1, 1996, the Company had 32 full-time employees, including 
11 in product development, 4 in sales and marketing, 2 in manufacturing, 1 in 
data facilities support, 8 in customer support services and 6 in finance and 
administration. The Company considers its relations with its employees to be 
satisfactory. 

   Competition for technical personnel in the Company's industry is intense. 
The Company believes that its future success will depend on its continued 
ability to attract and retain qualified personnel. See "Risk Factors-- 
Ability to Manage Growth." 

FACILITIES 

   The Company's corporate headquarters are located in North Kingstown, Rhode 
Island, in a leased facility consisting of approximately 10,300 square feet 
of space occupied under a lease expiring in December 1997. The Company also 
leases office space in New York City on a short-term basis. The Company 
believes its existing facilities are adequate for its present needs. 

   The Company's bank loan is secured by substantially all of the Company's 
assets. See "Management's Discussion and Analysis of Financial Condition and 
Results of Operations -- Liquidity and Capital Resources." 

                                       32
<PAGE>

                                  MANAGEMENT 

DIRECTORS AND EXECUTIVE OFFICERS 

   The directors and executive officers of the Company are as follows: 

<TABLE>
<CAPTION>
             Name and Age              Position 
             ------------              --------
<S>                                    <C>
Malcolm G. Chace, III, 61 (1)(2)  ...  Director, Chairman 
Hector D. Wiltshire, 54  ............  Director 
Robert H. Stone, 46  ................  President, Chief Executive Officer, Director 
Thomas E. Gardner, 58 (1)(2)  .......  Chief Financial Officer, Treasurer, Director 
Marvyn Carton, 77 (1)  ..............  Director 
Matthias E. Lukens, Jr., 46  ........  Vice President - Research & Development 
Christopher Neefus, 40  .............  Vice President - Sales 
George H. Steele, III, 51  ..........  Vice President - Marketing 
Denis L. Marchand, 43  ..............  Financial Controller 
</TABLE>

- ------ 
(1) Member of the Compensation Committee. 
(2) Member of the Audit Committee. 

   All directors hold office until the annual meeting of stockholders next 
following their election and/or until their successors are elected and 
qualified. Officers are elected annually by the Board of Directors and serve 
at the discretion of the Board. Information with respect to the business 
experience and affiliations of the directors and the executive officers of 
the Company is set forth below. Following the consummation of the Offering, 
the Company intends to appoint two directors who are neither officers nor 
employees of the Company, Mr. Chace or their affiliates (the "Independent 
Directors"). 

   Mr. Chace has been Chairman of the Board of the Company since December 
1994 and a director of the Company since October 1991. Mr. Chace has been a 
Vice President and director of Point Gammon Corporation, a Chace family 
investment company, since 1986. Mr. Chace is also Chairman of Mossberg 
Industries, Inc. ("Mossberg"), a manufacturer of plastic reels principally 
used by the wire industry, Chairman of Bank Rhode Island, and a director of 
Berkshire Hathaway Company. He previously served as a director of Rhode 
Island Hospital Trust National Bank. 

   Mr. Wiltshire was appointed to the Board of Directors in January 1996 and 
served as interim President and Chief Executive Officer of the Company from 
January 1996 to July 1, 1996. From 1990 to present, Mr. Wiltshire has served 
as President and Chief Executive Officer of Wiltshire Technologies, Inc., a 
consulting firm providing strategic planning and capital raising services for 
clients in the medical and technology industries. From 1988 to 1990, Mr. 
Wiltshire served as President and Chief Executive Officer of Riso, Inc., a 
developer and distributor of high speed printing systems. From 1968 to 1988, 
Mr. Wiltshire served in various senior positions, including Director of 
Gestetner Holdings P.L.C. and President and Chief Executive Officer of 
Gestetner U.S.A. and Canada, a manufacturer and distributor of printing and 
duplicating equipment. Mr. Wiltshire was responsible for all Gestetner 
activities in the Western Hemisphere, including North and South America, and 
in Japan. 

   Mr. Stone was elected President and Chief Executive Officer of the Company 
on August 1, 1996. Prior to joining the Company, Mr. Stone was Director of 
Marketing of Standard Duplicating Machines Corporation since June 1994 and 
prior to that president of Marketplex, Inc., a marketing services company, 
since 1982. From June 1989 to February 1992, Mr. Stone was Director of 
Product Marketing of Riso, Inc., a developer and distributor of high speed 
printing systems. 

   Mr. Gardner has served as Chief Financial Officer of the Company since 
April l996, Treasurer of the Company since May 1994 and has been a director 
of the Company since May 1994. Mr. Gardner does not serve full time as the 
Company's Chief Financial Officer or Treasurer. Mr. Gardner has also served 
as the President of LJT Associates (a planning and financial consulting firm) 
since April 1992. From 1979 to October 1992, Mr. Gardner was Senior Vice 
President at Rhode Island Hospital Trust National Bank. Mr. Gardner has 
served on 

                                       33
<PAGE>

various Rhode Island and Providence commissions and committees and currently 
serves as the Rhode Island Governor's appointee to the Depositors' Economic 
Protection Corporation Performance Review Committee. Mr. Gardner, through LJT 
Associates, is presently providing consulting services to Point Gammon 
Corporation. 

   Mr. Carton has been a director of the Company since 1994. Mr. Carton is a 
Director Emeritus of Allen & Company, Incorporated, an investment banking and 
financial services company. Mr. Carton began his employment at Allen & 
Company, Incorporated in September 1948 and held various positions at Allen & 
Company, Incorporated until his retirement in 1991 from the office of 
Executive Vice President. Mr. Carton has been a Director of Acquisition 
Resources Ltd., an oil and gas company, since 1993, the Chairman of Brown 
University Third Century Fund from 1981 to 1987 and Co-Chairman since then. 
Mr. Carton has also served in the past as a member of the boards of directors 
of Syntex Corporation (a pharmaceuticals company), Frank B. Hall (an 
insurance and financial services firm), and American Axle & Manufacturing 
Co., among others. 

   Mr. Lukens has been Vice President -- Research and Development since 
January 1996. From April 1994 to January 1996 Mr. Lukens served as the 
Company's President and Chief Executive Officer. From April 1992 to May 1994, 
Mr. Lukens served as President of WHR Corp., a local and wide area network 
equipment compressing router company. From June 1990 to March 1992, Mr. 
Lukens was President of Watch Hill Research Inc., a producer of high speed 
data compressors for wide area network communications. 

   Mr. Neefus has been Vice President -- Sales of the Company since October 
1995. Mr. Neefus was previously employed by Anacomp, Inc., a manufacturer and 
distributor of microfiche and microfiche reading equipment, from 1989 to 
October 1995 where he held various management positions in both the service 
bureau and hardware sales divisions, including Region Vice President for the 
New York/New Jersey Business Operations. Prior to 1989, Mr. Neefus held 
various sales positions, including positions relating to the sale of 
IBM-compatible mainframe software solutions. 

   Mr. Steele has served as Vice President -- Marketing since June 1995. Mr. 
Steele, a founder of the Company, previously served as Director of Marketing 
from April 1988 to June 1995. Mr. Steele is the architect of both the OAS and 
GIGAPAGE. Prior to joining the Company, he was program manager of new 
products and development for Aquidneck Data Corporation, and President of New 
England Data Research, an embedded computer systems development company. 

   Mr. Marchand has served as Financial Controller of the Company since 
September 1994. From July 1993 to September 1994 he was a Firm Administrator 
for Rubin, Hay & Gould, P.C., a law firm located in Framingham, MA. From 
October 1990 through May 1993 he was the financial controller of the U.S. 
subsidiary of EWAG Corporation, a high precision grinding machine 
manufacturer. Mr. Marchand holds an M.B.A degree from Bryant College, is a 
certified internal auditor and has successfully passed the Uniform Certified 
Public Accountant's examination. 

BOARD COMMITTEES 

   The Board of Directors has a Compensation Committee and an Audit 
Committee. The Compensation Committee is responsible for reviewing, approving 
and recommending to the Board of Directors all compensation arrangements for 
executive officers of the Company and for administering the 1996 Plan. The 
Audit Committee is responsible for recommending to the Board of Directors the 
annual engagement of the independent auditors and for reviewing with the 
independent auditors the scope and results of audits, the internal accounting 
controls of the Company, audit practices and professional services furnished 
by the independent auditors. The Company anticipates that the Independent 
Directors will join the Compensation and Audit Committees. 

DIRECTOR COMPENSATION 

   The Company's directors currently do not receive any cash compensation for 
service on the Board of Directors or any committee thereof, but directors may 
be reimbursed for certain expenses in connection with attendance at Board or 
committee meetings. The Company presently intends to continue this 
compensation practice for its directors. However, the Company may reconsider 
its policy if additional director compensation is necessary to enable the 
Company to attract and retain qualified independent directors. 

                                       34
<PAGE>

SEARCH FOR CHIEF FINANCIAL OFFICER 

   The Company has commenced a search for a replacement for Mr. Gardner as 
the Company's Chief Financial Officer. Mr. Gardner was appointed as Chief 
Financial Officer in April 1996 in contemplation of the Offering. Such search 
has been initiated as a result of Mr. Gardner's desire to serve the Company 
in such capacity only until such time as a suitable replacement can be 
identified and hired. 

EXECUTIVE COMPENSATION 

   Summary Compensation Table. The following table sets forth certain 
information with respect to the compensation paid by the Company for services 
rendered during the fiscal year ended June 30, 1996 to the chief executive 
officer and the other executive officers of the Company whose compensation 
exceeded $100,000 (the "Named Executive Officers"). 

<TABLE>
<CAPTION>
                                                                         Long-Term 
                                                                       Compensation 
                                             Annual Compensation          Awards 
                                          -------------------------    -------------- 
                                                                        Securities 
                Name and                                                Underlying        All Other 
           Principal Position                Salary        Bonus          Options       Compensation 
           ------------------                ------        -----       --------------   ------------
<S>                                       <C>           <C>            <C>              <C>
Hector Wiltshire, 
   President and Chief Executive 
   Officer(1) ..........................          --           --             --          $744,000(2) 
Matthias E. Lukens, Jr., 
   President and Chief Executive 
   Officer (3); Vice President - 
   Research & Development ..............    $127,882      $20,000          1,216                -- 
George H. Steele, III, Vice President - 
   Marketing ...........................    $ 76,400           --            676          $ 85,555(4) 
Christopher Neefus, Vice President - 
   Sales ...............................    $ 89,501      $ 5,000(5)          --          $ 14,640(4) 
</TABLE>

- ------ 
(1) Mr. Wiltshire was interim President and Chief Executive Officer from 
    January 1996 to July 1996. 
(2) Includes a non-cash charge of $424,830 representing the fair value of 
    Common Stock issued to Mr. Wiltshire in exchange for his service as 
    President, relinquishment of warrants from a prior bridge loan and 
    consideration for a $250,000 short term loan. See "Certain Transactions 
    -- Transactions with Mr. Wiltshire." The shares would carry an aggregate 
    value of $1,561,875 if priced at the initial offering price of $3.75 per 
    share (assuming no allocation of the offering price to the Redeemable 
    Warrants included in the Units). 
(3) Effective January 2, 1996, Mr. Lukens' duties were changed. Mr. Lukens 
    now serves as Vice President-- Research and Development. 
(4) Represents sales commissions paid during fiscal 1996. 
(5) Represents a hiring incentive bonus. 

   Option Grants in Last Fiscal Year. The following table sets forth certain 
information with respect to option grants during the fiscal year ended June 
30, 1996 to the Named Executive Officers. 

<TABLE>
<CAPTION>
                            Number of       Percent of 
                            Securities     Total Options 
                            Underlying      Granted to 
                             Options       Employees in     Exercise or Base    Expiration 
          Name               Granted        Fiscal Year       Price ($/SH)         Date 
          ----               -------        -----------       ------------         ---- 
<S>                        <C>            <C>                <C>                <C>
Hector Wiltshire  ......         --             --                  --                 -- 
Matthias E. Lukens, Jr.       1,216             24%               $222            8/11/05 
George H. Steele, III  .        676             14%               $222            8/11/05 
Christopher Neefus  ....         --             --                  --                 -- 

</TABLE>

                                       35
<PAGE>

   Year-end Option Table. During the fiscal year ended June 30, 1996, none of 
the Named Executive Officers exercised any options issued by the Company. The 
following table sets forth information regarding the stock options held as of 
July 1, 1996 by the Named Executive Officers. 

<TABLE>
<CAPTION>
                           Number of Securities Underlying         Value of Unexercised 
                                     Unexercised                      In-the-Money- 
                             Options at Fiscal Year-End         Options at Fiscal Year End 
                          --------------------------------   -------------------------------- 
          Name              Exercisable     Unexercisable     Exercisable     Unexercisable 
          ----              -----------     -------------     -----------     -------------
<S>                       <C>              <C>                <C>             <C>
Hector Wiltshire  ......          --               --              --               -- 
Matthias E. Lukens, Jr.        3,147(1)         1,216(1)             (2)              (2) 
George H. Steele, III  .         406(1)           676(1)             (2)              (2) 
Christopher Neefus  ....          --               --              --               -- 
</TABLE>

- ------ 
(1) On August 1, 1996, the outstanding options were canceled and new options 
    were granted. See "Stock Option Plans." 
(2) The exercise price of the options outstanding at June 30, 1996 was 
    greater than the estimated fair market value of the Common Stock on such 
    date. In the absence of a public trading market, the fair market value 
    was estimated to be equal to the Company's book value on such date. 

 STOCK OPTION PLANS 

   In August 1996, the Company terminated the 1994 Directors Plan, which was 
a stock option plan for non-employee directors. There are options 
outstanding to purchase 1,014 shares pursuant to the 1994 Directors Plan at 
an exercise price of $222 per share. Under the 1994 Directors Plan, upon a 
director's election to the Board, the director was automatically awarded an 
option to purchase 338 shares of Common Stock, at an exercise price equal to 
100% of the fair market value on the date the option was granted. The option 
was not exercisable until the director served one full-year term from the 
date such director was elected. The option then vested 25% on each of the 
first through fourth anniversaries of the date of the grant. 

   In August 1996, the Company terminated its 1987 Stock Option and Purchase 
Plan and 1994 Stock Option Plans (the "Terminated Plans") and adopted the 
1996 Plan pursuant to which key employees of the Company, including directors 
who are employees, are eligible to receive grants of options to purchase 
Common Stock, at the discretion of the Compensation Committee. The Company 
has reserved 500,000 shares of Common Stock for issuance under the 1996 Plan. 
Options granted under the 1996 Plan can be either incentive stock options or 
non-qualified options, at the discretion of the Compensation Committee. On 
August 1, 1996, the Company canceled the 8,351 options outstanding under the 
Terminated Plans (having exercise prices ranging from $74 to $240.50 per 
share) and granted options to purchase 248,351 (of which 8,351 are 
immediately exercisable) shares of Common Stock at an exercise price equal to 
$3.75 per share. 

 NON-PLAN OPTIONS 

   From time to time, the Company has issued options to purchase shares of 
its Common Stock to certain consultants and in connection with certain equity 
and debt financings provided to the Company. As of October 1, 1996, the 
Company had non-plan options to purchase 891 shares of Common Stock 
outstanding; of such amount, options to purchase 236 shares, 52 shares, 18 
shares and 203 shares were held by Mr. Christopher Ingraham (a former 
director of the Company), Mr. Lukens, Mr. Chace and Mossberg, respectively. 
Mr. Chace is the Chairman of Mossberg. The non-plan options are all 100% 
vested and the exercise price of the options range from $74 to $399.60 per 
share. Mr. Ingraham received his options as compensation for services 
rendered to the Company as a consultant, each of Messrs. Chace and Lukens 
received his options as compensation for serving as a director, and Mossberg 
received its options in connection with certain debt financing it provided to 
the Company. 

 EMPLOYMENT AGREEMENTS 

   The Company entered into a two-year employment agreement with Mr. Stone 
pursuant to which he is employed full-time as the Company's President and 
Chief Executive Officer effective August 5, 1996. Pursuant to the terms of 
the employment agreement, Mr. Stone receives an annual base salary of 
$137,500, and is entitled to bonus compensation (payable within 10 days 
following the receipt of the Company's audited financial 

                                       36
<PAGE>

statements for the fiscal year ended June 30, 1997) calculated as follows: 
(i) if the Company has a pre-tax profit for fiscal 1997 of $500,000 or less, 
5% of such pre-tax profit; and (ii) if the Company has a pre-tax profit for 
fiscal 1997 of more than $500,000, 10% of such pre-tax profit. The bonus will 
be paid by the grant in August 1996 to Mr. Stone of an incentive stock option 
to purchase 10,000 shares of the Common Stock at an exercise price of $3.75 
per share, vesting only if the pre-tax profits for fiscal 1997 exceed 
$500,000 and the balance (calculated by subtracting from the total bonus the 
amount determined by multiplying any difference between (i) the market price 
per share of the Common Stock on June 30, 1997, and (ii) $3.75, by 10,000) in 
cash. Bonuses for any subsequent fiscal years during which Mr. Stone is 
employed will be determined by the Board of Directors. Mr. Stone also was 
granted 40,000 incentive stock options under the 1996 Plan, with an exercise 
price equal to $3.75, vesting 50% at July 31, 1997 and the remainder at July 
31, 1998, so long as he continues to be employed by the Company. 
Additionally, Mr. Stone is entitled to participate in any incentive 
compensation, bonus and stock option plan established by the Company for the 
benefit of executive level employees of the Company to the extent prescribed 
by the Board of Directors. Pursuant to the terms of the employment agreement, 
if Mr. Stone's employment is terminated by the Board of Directors other than 
for "cause," he is entitled to receive severance payments equal to the 
greater of six months salary or the balance of his then current salary 
through June 30, 1997 (or, if such termination occurs after June 30, 1997, 
through the last day of the Company's fiscal year in which such termination 
occurs). The employment agreement expires on July 31, 1998, subject to 
successive automatic one-year renewals unless terminated by the Company at 
least 90 days prior to the expiration of the term. Mr. Stone is restricted 
from competing with the Company and prohibited from disclosing any 
confidential information regarding the Company during and following his 
period of employment. 

   The Company has entered into an employment agreement with Mr. Lukens 
pursuant to which he is currently employed full-time as the Company's Vice 
President-Research and Development. Mr. Lukens began his employment with the 
Company in May 1994 as the Company's President and Chief Executive Officer. 
On January 2, 1996, Mr. Luken's position and duties were changed to Vice 
President-Research and Development. Pursuant to the terms of the employment 
agreement, if Mr. Lukens voluntarily terminates his employment with the 
Company prior to October 31, 1996 as a result of the change in his position 
and duties, he will be entitled to severance benefits equal to six months 
salary. The employment agreement expires on August 31, 1997, subject to 
successive automatic one-year renewals unless terminated by the Company at 
least 90 days before expiration of the term. Mr. Lukens receives an annual 
base salary of $119,000, subject to increase at the discretion of the 
Compensation Committee. Additionally, Mr. Lukens is entitled to participate 
in any incentive compensation, bonuses and stock options established for the 
benefit of executive level employees of the Company as determined by the 
Board of Directors or the Compensation Committee. Mr. Lukens is restricted 
from competing with the Company and prohibited from disclosing any 
confidential information regarding the Company during and following his 
period of employment. 

                             CERTAIN TRANSACTIONS 

DEBT TRANSACTIONS WITH MR. CHACE AND HIS AFFILIATES 

   In November 1994, the Company entered into a secured line of credit with 
Mossberg, pursuant to which Mossberg loaned the Company $300,000 secured by 
certain accounts receivable of the Company. The line of credit was increased 
to $500,000 on December 1, 1994. The interest rate on the outstanding balance 
of the line of credit was 9 3/4% per annum for each advance made prior to 
December 1, 1994 and the prime rate in effect on the date of each advance 
made on or after December 1, 1994 plus 2% per annum. The line of credit was 
repaid and terminated in February 1995. Mr. Chace, the Chairman of Mossberg, 
owns 17.15% of the common stock of Mossberg. 

   In December 1994, the Company entered into a secured line of credit with 
Mr. Chace, pursuant to which Mr. Chace loaned the Company $200,000 secured by 
certain accounts receivable of the Company. The interest rate on the 
outstanding balance of the line of credit was the prime rate of Fleet 
National Bank in effect on the date of each advance plus 2% per annum. The 
line of credit was repaid and terminated in January 1995. 

   In May 1995, the Company entered into a secured line of credit with 
Mossberg, pursuant to which Mossberg loaned the Company $200,000 secured by 
certain accounts receivable of the Company. The interest rate on the 
outstanding balance of the line of credit was the prime rate of Fleet 
National Bank in effect on the date of each advance plus 2% per annum. The 
line of credit was repaid and terminated in September 1995. 

                                       37
<PAGE>

   In May 1995, the Company entered into a secured line of credit with 
Elizabeth Z. Chace and Christian Nolen, as Trustees u/a/d August 30, 1938 
f/b/o Malcolm G. Chace, III ("Trustees"), pursuant to which the Trustees 
loaned the Company $250,000 secured by certain accounts receivable of the 
Company. The interest rate on the outstanding balance of the line of credit 
was the prime rate of Fleet National Bank in effect on the date of each 
advance plus 2% per annum. Mr. Chace is the beneficiary of said trust. The 
line of credit was increased to $300,000 in June 1995 and the additional 
$50,000 was immediately borrowed by the Company. The line of credit was 
repaid and terminated in December 1995. 

   In August 1995, the Company entered into an additional line of credit with 
Mr. Chace, pursuant to which Mr. Chace loaned to the Company $1,335,415 at 
various dates secured by certain future accounts receivable of the Company. 
The interest rate on the outstanding balance of the line of credit was the 
prime rate plus 2%. In connection with the Recapitalization, Mr. Chace 
exchanged the promissory notes in the aggregate principal amount of 
$1,335,415 plus $40,759 of accrued but unpaid interest for 426,279 shares of 
Common Stock. See "The Company" and "Management's Discussion and Analysis of 
Financial Condition and Results of Operations -- Liquidity and Capital 
Resources." 

   In February 1996, the Company borrowed $250,000 from Mr. Chace. Such 
borrowings were evidenced by a demand promissory note which bore interest at 
the rate of 10.25% per annum. The note was repaid in full in February 1996. 

   In March 1996, the Company borrowed $250,000 from Mr. Chace. Such 
borrowings were evidenced by a demand promissory note which bore interest at 
the rate of 10% per annum. This note was exchanged for units in the Bridge 
Financing. 

   In April 1996, the Company borrowed $85,000 from Mr. Chace for working 
capital purposes. Such borrowings were evidenced by a demand promissory note 
which bore interest at the rate of 10%. The note was repaid in full in May 
1996 from the proceeds of the Bridge Financing. See "--Securities Offerings" 
below. 

AGREEMENTS WITH FORMER OFFICERS AND DIRECTORS 

   The Company is a party to a Consulting Agreement dated December 20, 1994 
with Mario Briccetti, a former President and Chief Executive Officer of the 
Company. Pursuant to the agreement, Mr. Briccetti agreed to provide the 
Company with his assistance in matters in which he was involved on behalf of 
the Company prior to his termination. Such assistance is to be rendered 
without compensation, other than reimbursement of out-of- pocket expenses, 
except in those instances requiring out-of-town travel for which he will be 
compensated $650 per day. Pursuant to the agreement, in January 1995, Mr. 
Briccetti: (i) exercised options to purchase 229 shares of Common Stock at an 
exercise price of $74.00 per share, by delivering 76 shares of Common Stock 
owned by him valued at $224.00 per share and paying $2.00 in cash for an 
aggregate exercise price of $16,931; and (ii) exchanged options to acquire 
915 shares of Common Stock pursuant to the 1987 Plan for options to acquire 
915 shares of Common Stock at an exercise price of $92.50 pursuant to the 
1994 Employee Plan. The exchange of options created a new measurement date 
and the Company recognized compensation expense in the amount of $118,517 
based on the difference between the exercise price and the fair market value 
of the options granted. The Company has no existing obligations pursuant to 
this agreement with the exception of payment for travel expenses and 
compensation for out-of-town travel if the Company engages the services of 
Mr. Briccetti. 

   From time to time, the Company has issued options to purchase shares of 
its Common Stock to certain consultants and in connection with certain equity 
and debt financings provided to the Company. As of June 30, 1996 the Company 
had non-plan options to purchase 891 shares of Common Stock outstanding; of 
such amounts, options to purchase 216 shares, 12 shares and 203 shares were 
held by Mr. Ingraham, Mr. Lukens and Mossberg, respectively. Mr. Chace is the 
Chairman, President and Chief Executive Officer of Mossberg. The non-plan 
options are all 100% vested. The exercise price of the options range from 
$222 to $399.60 per share. Each of Messrs. Ingraham and Lukens received his 
non-plan options as compensation for services rendered to the Company as a 
consultant and Mossberg received its non-plan options in connection with 
certain financing it provided to the Company. See "Management -- Non-Plan 
Options." 

SECURITIES OFFERINGS 

   In May 1994, the Company sold 6,757 shares of Common Stock for $148 per 
share in cash in a private placement. Manold Company, a general partnership 
in which Mr. Chace is a partner, purchased 2,252 shares of 

                                       38
<PAGE>

Common Stock for an aggregate purchase price of $333,334. As a result of such 
sale, the Company was required, pursuant to anti-dilution provisions in 
agreements with certain holders of Common Stock, to issue 5,255 shares of 
Common Stock to such stockholders. Prior to this Offering, all rights of such 
holders to receive additional shares of Common Stock pursuant to such 
anti-dilution provisions have been terminated. 

   During the second quarter of fiscal 1995, the Company sold 2,671 shares of 
Common Stock in a private placement for a total of approximately $593,000 in 
cash to certain of the Company's directors and their affiliates. The 
following directors and affiliates purchased shares of Common Stock from the 
Company: Mr. Carton purchased 338 shares, Mr. Gardner purchased 67 shares, 
Mr. Ingraham purchased 13 shares, Manold Company purchased 751 shares, Paul 
A. Gould purchased 225 shares, Allen & Company, Inc., a company on whose 
Board of Directors Mr. Carton serves, purchased 526 shares and Brown 
University Third Century Fund, an entity on whose Board of Directors Mr. 
Carton serves, purchased 751 shares. 

   In January 1995, the Company sold 50,000 shares of Preferred Stock for 
$2,000,000 in cash in a private placement to the Trustees. 

   In September 1995, the Company sold 26 units, each unit consisting of a 
$50,000 promissory note and a warrant to purchase 265 shares of Common Stock, 
in a private placement for a total of $1,300,000 in cash. Among the 
purchasers, Mr. Chace purchased 4 units for $200,000 and Mr. Wiltshire 
purchased 10 units for $500,000. The promissory notes and warrants 
subsequently have been either canceled or exchanged for shares of Common 
Stock. See "The Company -- Recapitalization." 

   In connection with the Bridge Financing, Mr. Chace purchased from the 
Company five units, each consisting of a $50,000 promissory note and a 
warrant to purchase 25,000 shares of Common Stock. A portion of the proceeds 
of this Offering will be used to repay the indebtedness incurred in 
connection with the Bridge Financing. See "Use of Proceeds." Additionally, 
upon consummation of this Offering, Mr. Chace will receive 125,000 New 
Warrants in exchange for the Bridge Warrants he had acquired in connection 
with the Bridge Financing. Mr. Chace is one of the Selling Securityholders 
who are offering hereby to sell certain securities. See "The Company -- 
Recent Bridge Financing" and "Selling Securityholders." 

TRANSACTIONS WITH MR. WILTSHIRE 

   In January 1996, the Company issued 416,500 shares of Common Stock to 
Hector D. Wiltshire in consideration for: (i) Mr. Wiltshire's agreement to 
serve as the Company's interim President and Chief Executive Officer; (ii) 
his agreement to relinquish the warrants he had acquired in connection with 
the $500,000 bridge financing he provided to the Company in September 1995; 
and (iii) his agreement to lend the Company $250,000 on a short-term basis. 
As a result, the Company incurred a compensation expense in the amount of 
$744,000, including a non-cash charge of $424,830 representing the fair value 
of the Common Stock as determined by independent appraisal. The Company has 
agreed to reimburse Mr. Wiltshire for any federal and state income taxes 
payable by him associated with the valuation for tax purposes of such Common 
Stock. See "Management's Discussion and Analysis of Financial Condition and 
Results of Operations -- Results of Operations." Mr. Wiltshire simultaneously 
transferred 208,250 shares to each of his two adult children. 

   In January 1996, the Company borrowed $250,000 from Mr. Wiltshire. This 
loan, secured by certain accounts receivable of the Company, bore interest at 
the rate of the prime rate plus 2% per annum (10.25% on February 29, 1996) 
and was repaid in full on February 29, 1996. See "--Securities Offerings" 
above. 

FAIRNESS OF CERTAIN TRANSACTIONS 

   The Company believes that the terms of each of the foregoing transactions 
are at least as favorable to the Company as could be obtained from third 
parties in arms' length transactions. Article XI of the Company's By-laws 
governs transactions between the Company and its directors. An affirmative 
vote of a majority of disinterested directors is required to authorize a 
contract or transaction entered into with a director of the Company; 
provided, however, that the director's interest in the contract or 
transaction is disclosed or known to the disinterested directors. Any future 
contract or transaction between the Company and its directors will be 
transacted in accordance with the provisions of the By-laws. Any future 
contract or transaction between the Company and its officers and affiliates 
will be transacted in the same manner. 

                                       39
<PAGE>

                            PRINCIPAL STOCKHOLDERS 


   The following table sets forth certain information known to the Company 
with respect to beneficial ownership of the Company's Common Stock as of 
October 1, 1996 by (i) each stockholder who is known by the Company to own 
beneficially more than 5% of the Common Stock, (ii) each of the Company's 
directors, (iii) the Named Executive Officers, and (iv) all directors and 
executive officers of the Company as a group. Unless otherwise indicated, 
each has sole voting and investment power with respect to the shares 
beneficially owned. 


<TABLE>
<CAPTION>
                                                   Shares of         Percentage of Common Stock 
                                                                   ----------------------------- 
                                                  Common Stock       Prior to the     After the 
                    Name                       Beneficially Owned      Offering      Offering(1) 
                    ----                       ------------------      --------      ----------- 
<S>                                            <C>                 <C>               <C>
Malcolm G. Chace, III(2)  ..................        757,315             50.13%          20.78% 
A.I.M. Overseas N.V.  ......................        236,500             15.66            6.49 
Hector D. Wiltshire  .......................           --                 --              -- 
Raymond Wiltshire (3)  .....................        208,250             13.79            5.71 
Sandra Wiltshire (3)  ......................        208,250             13.79            5.71 
Robert H. Stone  ...........................           --                 --              -- 
Marvyn Carton (4)  .........................            423               *               * 
Thomas E. Gardner (5)  .....................         13,891               *               * 
George H. Steele, III (6)  .................          1,818               *               * 
Matthias E. Lukens, Jr. (7)  ...............          4,363               *               * 
Christopher Neefus  ........................           --                 --              -- 
Directors and executive officers as a group 
  (9 persons) (8) ..........................        778,148             51.51%          21.35% 
</TABLE>

- ------ 
* Less than one percent. 

(1) Assumes that all Common Stock held by such stockholder is sold in the 
    Concurrent Offering. 

(2) Includes 103 shares of Common Stock issuable upon exercise of currently 
    exercisable stock options. Excludes 203 shares of Common Stock owned of 
    record by Mossberg Industries, Inc. of which Mr. Chace is the Chairman of 
    the Board of Directors. Mr. Chace disclaims beneficial ownership of the 
    shares of Common Stock owned of record by Mossberg Industries, Inc. 

(3) Raymond Wiltshire and Sandra Wiltshire are each adult children of Mr. 
    Hector Wiltshire. See "Selling Securityholders." Mr. Wiltshire disclaims 
    beneficial ownership of the shares of Common Stock owned of record by 
    each of Raymond and Sandra Wiltshire. 

(4) Includes 85 shares of Common Stock issuable upon exercise of currently 
    exercisable stock options. 

(5) Includes 67 shares of Common Stock jointly held with Leslie A. Gardner. 

(6) Includes 1,082 shares of Common Stock issuable upon exercise of currently 
    exercisable options. 

(7) Consists of currently exercisable options to purchase 4,363 shares of 
    Common Stock. 

(8) Includes 5,971 shares of Common Stock issuable upon exercise of currently 
    exercisable options. 


                                       40
<PAGE>

                           SELLING SECURITYHOLDERS 

   An aggregate of 750,000 Redeemable Warrants which will be issued to 
certain Selling Securityholders in exchange for the Bridge Warrants, together 
with 750,000 shares of Common Stock issuable upon the exercise of such 
Redeemable Warrants, and an additional 100,000 shares of Common Stock are 
being offered hereby, at the expense of the Company, for the account of the 
Selling Shareholders. See "Securities Eligible for Future Sale." The Bridge 
Warrants were issued as part of the Bridge Financing. Sales of such Common 
Stock, such Redeemable Warrants and the underlying shares of Common Stock may 
depress the price of the Common Stock or Redeemable Warrants in any market 
that may develop for such securities. 

   The following table sets forth information with respect to persons for 
whom the Company is registering the Redeemable Warrants and shares of Common 
Stock for resale to the public in the Concurrent Offering. Beneficial 
ownership of Redeemable Warrants and Common Stock by such Selling 
Securityholders after the Offering will depend on the number of securities 
sold by each Selling Securityholder in the Concurrent Offering. 

<TABLE>
<CAPTION>
                                 Ownership After the Offering and                  Ownership After the Offering and 
                           Prior to Sales in the Concurrent Offering(1)       After Sales in the Concurrent Offering (1) 
                         ------------------------------------------------   ------------------------------------------------ 
                          Redeemable Warrants          Common Stock         Redeemable Warrants          Common Stock 
                        ----------------------   ------------------------  ---------------------   ------------------------- 
Selling 
Securityholder            Number      Percent       Number      Percent      Number     Percent       Number       Percent 
 -------------            ------      -------       ------      -------      ------     -------       ------       -------
<S>                     <C>          <C>          <C>           <C>         <C>        <C>          <C>            <C>
Malcolm G. Chace, III     125,000      16.6%        757,213      20.78%       -0-         -0-          757,213      20.78% 
Celeste C. Grynberg        37,500       5.0           --           --         -0-         -0-            --           -- 
Stephen J. Nicholas        37,500       5.0           --           --         -0-         -0-            --           -- 
Stanley S. Arkin           37,500       5.0           --           --         -0-         -0-            --           -- 
Ery W. Kehaya and 
  Helga L. Kehaya          37,500       5.0           --           --         -0-         -0-            --           -- 
Ronald J. Frank            37,500       5.0           --           --         -0-         -0-            --           -- 
Lincolnwoods 
  Investments, LLC         37,500       5.0           --           --         -0-         -0-            --           -- 
Joseph Jurgensmeyer        37,500       5.0           --           --         -0-         -0-            --           -- 
Barry Lind and Neil 
  Bluhm                    37,500       5.0           --           --         -0-         -0-            --           -- 
Daniel R. Lee              37,500       5.0           --           --         -0-         -0-            --           -- 
Charles Johnston           37,500       5.0           --           --         -0-         -0-            --           -- 
Michael Trokel            125,000      16.6           --           --         -0-         -0-            --           -- 
Allen Meisels             125,000      16.6           --           --         -0-         -0-            --           -- 
Raymond Wiltshire            --         --          208,250       5.71         --          --          158,250(2)    4.34 
Sandra Wiltshire             --         --          208,250       5.71         --          --          158,250(2)    4.34 
                          -------      ---        ---------      -----         -           -         ---------      -----  
Total                     750,000      100%       1,173,713      32.20%       -0-         -0-        1,073,713      29.46% 
                          =======      ===        =========      =====         =           =         =========      =====  
</TABLE>

- ------ 
(1) Assuming no purchase by any Holder of Common Stock or Redeemable Warrants 
offered in the Offering. 
(2) Assumes the sale of 50,000 shares of Common Stock in the Concurrent 
Offering. 

   The securities offered by the Holders are not being underwritten by the 
Underwriter. The Holders have agreed not to sell or otherwise dispose of any 
of their securities during the Lock-up Period unless the prior consent of the 
Underwriter is obtained. With such consent, the Holders may sell the 
Redeemable Warrants or the shares of Common Stock at any time on or after the 
date hereof. In addition, the Holders have agreed with the Company that, 
during the period ending on the second anniversary of the effective date of 
the Registration Statement, the holders will not sell such securities other 
than through the Underwriter, and that the Holders shall compensate the 
Underwriter in accordance with its customary compensation practices. Subject 
to these restrictions, the Company anticipates that sales of the Redeemable 
Warrants or the shares of Common Stock may be effected from time to time in 
transactions (which may include block transactions) in the over-the-counter 
market, in negotiated transactions, or a combination of such methods of sale, 
at fixed prices that may be changed, at market prices prevailing at the time 
of sale, or at negotiated prices. The Holders may effect such transactions by 
selling the Redeemable Warrants or the shares of Common Stock directly to 
purchasers or through broker- dealers that may act as agent or principals. 
Such broker-dealers may receive compensation in the form of discounts, 
concessions or commissions from the holders or the purchasers of the 
Redeemable Warrants or the shares of Common Stock for whom such 
broker-dealers may act as agents or to whom they sell as principals, or both 
(which compensation as to a particular broker-dealer might be in excess of 
customary commissions). 

                                       41
<PAGE>

   The Holders and any broker-dealers that act in connection with the sale of 
the Redeemable Warrants or the shares of Common Stock as principals may be 
deemed to be "underwriters" within the meaning of Section 2(11) of the 
Securities Act and any commission received by them and any profit on the 
resale of such securities as principals might be deemed to be underwriting 
discounts and commissions under the Securities Act. The Holders may agree to 
indemnify any agent, dealer or broker-dealer that participates in 
transactions involving sales of such securities against certain liabilities, 
including liabilities arising under the Securities Act. The Company will not 
receive any proceeds from the sales of the Redeemable Warrants or the shares 
of Common Stock by the Holders, although the Company will receive proceeds 
from the exercise of the Redeemable Warrants. Sales of the Redeemable 
Warrants or shares of Common Stock by the Holders, or even the potential of 
such sales, would likely have an adverse effect on the market price of the 
Units, the Redeemable Warrants and Common Stock. 

   At the time a particular offer of Redeemable Warrants or the shares of 
Common Stock is made, except as herein contemplated, by or on behalf of a 
Holder, to the extent required, a Prospectus will be distributed which will 
set forth the number of Redeemable Warrants or shares of Common Stock being 
offered and the terms of the offering, including the name or names of any 
underwriters, dealers or agents, if any, the purchase price paid by any 
underwriter for shares purchased from the Holder and any discounts, 
commissions or concessions allowed or reallowed or paid to dealers. 

   Under the Exchange Act and the regulations thereunder, any person engaged 
in a distribution of the securities of the Company offered by this Prospectus 
may not simultaneously engage in market-making activities with respect to 
such securities of the Company during the applicable "cooling-off" period 
(two or nine days) prior to the commencement of such distribution. In 
addition, and without limiting the foregoing, the Holders will be subject to 
applicable provisions of the Exchange Act and the rules and regulations 
thereunder, including, without limitation, Rules 10b-6 and 10b-7, in 
connection with transactions in such securities, which provisions may limit 
the timing of purchases and sales of such securities by the Holders. 

                          DESCRIPTION OF SECURITIES 

   The authorized capital stock of the Company consists of 13,000,000 shares 
of Common Stock, $.01 par value, and 1,000,000 shares of Preferred Stock, 
$.01 par value. Immediately prior to the issuance and sale of the Units 
pursuant to this Offering, the Company will have outstanding 1,510,606 shares 
of Common Stock held of record by approximately 127 stockholders and no 
shares of Preferred Stock. 

DESCRIPTION OF UNITS 

   Each Unit consists of two shares of Common Stock, $.01 par value, and one 
Redeemable Warrant, which entitles the holder to purchase one share of Common 
Stock at an initial exercise price of $5.00 per share (subject to 
adjustment). The Common Stock and Redeemable Warrants will be detachable and 
separately transferable commencing on the date of issuance. The Company and 
the Underwriter may jointly determine, based upon market conditions, to 
delist the Units upon the expiration of the 30-day period commencing on the 
date of this Prospectus. 

DESCRIPTION OF NEW WARRANTS AND REDEEMABLE WARRANTS 

   The Redeemable Warrants, including the New Warrants, will be issued under 
and subject to the terms of a Warrant Agreement dated as of October 16, 1996 
between the Company and Continental Stock Transfer & Trust Company, as 
warrant agent (the "Warrant Agent"). The summaries of certain provisions of 
the Warrant Agreement hereunder do not purport to be complete and are subject 
to and are qualified in their entirety by reference to all of the provisions 
of the Warrant Agreement. A copy of the Warrant Agreement is being filed as 
an exhibit to the Registration Statement of which this Prospectus forms a 
part. 

   General 

   Each Redeemable Warrant will entitle the registered owner thereof (the 
"Warrantholder") to purchase one share of Common Stock at an initial exercise 
price of $5.00 per share, subject to adjustment, commencing on the date of 
issuance until 5:00 p.m. New York time, on October 15, 2001 (the "Expiration 
Date"), unless 


                                       42
<PAGE>


previously redeemed. Each Redeemable Warrant shall be issued in registered 
form and is transferable from and after the date of issuance and prior to the 
Expiration Date. Warrantholders are not entitled, by virtue of being 
Warrantholders, to receive dividends or to consent to or receive notice as 
shareholders in respect of any meeting of shareholders for the election of 
directors of the Company or any other matter, or to vote at any such meetings 
or to exercise any rights whatsoever as shareholders of the Company. 
Commencing October 16, 1997, the Company shall have the right at any time to 
redeem all, but not less than all, of the Redeemable Warrants at a redemption 
price of $.05 per Redeemable Warrant, on 30 days' prior written notice, 
provided that (i) the average closing bid price of the Common Stock for any 
20 trading days in a period of 30 consecutive trading days ending on the 
fifth trading day prior to the date of the notice of redemption, equals or 
exceeds 150% of the then exercise price per share, subject to adjustment, and 
(ii) the Company shall have obtained the written consent of the Underwriter. 

   Adjustments 

   The exercise price of the Redeemable Warrants and the number of shares of 
Common Stock issuable upon exercise of the Redeemable Warrants are subject to 
adjustment in certain events including subdivisions or combinations of the 
Company's outstanding Common Stock, stock dividends and distributions, 
mergers and consolidations. 

   Amendments 

   The Board of Directors of the Company, in its discretion, may amend the 
terms of the Redeemable Warrants to, among other things, reduce the exercise 
price; provided, however, that no amendment adversely affecting the rights of 
the holders of the Redeemable Warrants may be made without the approval of 
the holders of not less than a majority of the Redeemable Warrants then 
outstanding. 

   Exercise of Redeemable Warrants 

   The Redeemable Warrants may be exercised by surrendering to the Warrant 
Agent a warrant certificate duly executed by the Warrantholder or his duly 
authorized agent and indicating such Warrantholder's election to exercise all 
or a portion of the Redeemable Warrants evidenced by such warrant 
certificate. Surrendered warrant certificates must be accompanied by payment 
of the aggregate exercise price of the Redeemable Warrants to be exercised, 
which payment may be made, at the Warrantholder's option, in cash or by 
delivery of a cashier's or certified check or any combination of the 
foregoing. A current Prospectus must be in effect in order for holders of 
Redeemable Warrants to exercise such Redeemable Warrants. Pursuant to the 
terms of the Warrant Agreement, the Company has agreed to maintain a current 
Prospectus in effect until the Expiration Date. 

   Upon receipt of duly executed Redeemable Warrants and payment of the 
exercise price, the Company shall issue and cause to be delivered, to or upon 
the written order of exercising Warrantholders, certificates representing the 
number of shares of Common Stock so purchased. If fewer than all of the 
Redeemable Warrants evidenced by any warrant certificates are exercised, a 
new warrant certificate evidencing the Redeemable Warrants remaining 
unexercised will be issued to the Warrantholder. 

   The Company has authorized and will reserve for issuance a number of 
shares of Common Stock sufficient to provide for the exercise of all of the 
Redeemable Warrants. When delivered in accordance with the Warrant Agreement, 
such shares of Common Stock will be fully paid and nonassessable. 

COMMON STOCK 

   The holders of Common Stock are entitled to one vote for each share held 
of record on all matters submitted to a vote of the stockholders. Subject to 
preferences that may be applicable to any then outstanding Preferred Stock, 
holders of Common Stock are entitled to receive ratably such dividends as may 
be declared by the Board of Directors out of funds legally available 
therefor. See "Dividend Policy." In the event of a liquidation, dissolution 
or winding up of the Company, holders of the Common Stock are entitled to 
share ratably in all assets remaining after payment of liabilities and the 
liquidation preference of any then outstanding Preferred Stock. 

                                       43
<PAGE>

Holders of Common Stock have no preemptive rights and no right to convert 
their Common Stock into any other securities. There are no redemption or 
sinking fund provisions applicable to the Common Stock. All shares of Common 
Stock to be issued in connection with this Offering, upon completion of this 
Offering, will be fully paid and nonassessable. 

PREFERRED STOCK 

   The Company's Certificate of Incorporation authorizes the issuance of 
1,000,000 shares of Preferred Stock, par value $.01 per share. Such shares of 
Preferred Stock may be issued in one or more series from time to time with 
such designations, rights, preferences and limitations as the Board of 
Directors may determine. The rights, preferences and limitations of separate 
series of Preferred Stock may differ with respect to such matters as may be 
determined by the Board of Directors, including, without limitation, the rate 
of dividends, method or nature of payment of dividends, terms of redemption, 
amounts payable on liquidation, sinking fund provisions, conversion rights 
and voting rights. Such undesignated shares could also be used as an 
anti-takeover device by the Company since they could be issued with 
"super-voting rights" and placed in the control of parties friendly to the 
current management. The Company has no present plans to issue any of the 
designated shares. See "Risk Factors--Reduced Probability of Change of 
Control or Acquisition of Company Due to Existence of Anti- Takeover 
Provisions." 

REGISTRATION RIGHTS 

   Pursuant to the terms of the warrants which the Company has agreed to 
issue to the Underwriter at the closing of the Offering (the "Underwriter's 
Warrants"), the holders of the Underwriter's Warrants are entitled to certain 
rights with respect to the registration of the shares of Common Stock 
issuable upon exercise of the Underwriter's Warrants. Subject to certain 
limitations, if the Company proposes to register any of its securities under 
the Securities Act, either for its own account or for the account of other 
security holders during the seven year period following the closing of the 
Offering, the holders of the Underwriter's Warrants are entitled to written 
notice of the registration and are entitled to include, at the Company's 
expense, such shares therein. All expenses of the holders of the 
Underwriter's Warrants or the shares of Common Stock issuable upon its 
exercise will be borne by the Company. In addition, during the five year 
period following the closing of the Offering, the holders of the 
Underwriter's Warrants or the shares of Common Stock issuable upon its 
exercise may require, subject to certain conditions and limitations, on not 
more than one occasion, the Company to use its best efforts to file a 
registration statement under the Securities Act with respect to the shares of 
Common Stock issuable upon the exercise of the Underwriter's Warrants. 

TRANSFER AGENT AND REGISTRAR 

   The transfer agent and registrar for the Common Stock of the Company is 
Continental Stock Transfer & Trust Company. 

                                       44
<PAGE>

                     SECURITIES ELIGIBLE FOR FUTURE SALE 

   Upon completion of this Offering, the Company will have outstanding an 
aggregate of 3,643,940 shares of Common Stock assuming (i) the issuance by 
the Company of 2,133,334 shares of Common Stock included in the Units offered 
hereby, (ii) no issuance of shares of Common Stock relating to outstanding 
warrants to purchase Common Stock, and (iii) no exercise of outstanding 
options to purchase Common Stock. Of these shares, the 2,133,334 shares 
included in the Units and 100,000 shares registered in the Concurrent 
Offering will be freely tradable without restriction or further registration 
under the Securities Act, except for shares held by Affiliates of the Company 
(whose sales would be subject to certain limitations and restrictions 
described below) and the regulations promulgated thereunder. 

   The remaining 1,510,606 shares were sold by the Company in reliance on 
exemptions from the registration requirements of the Securities Act and, 
except for the 100,000 shares registered in the Concurrent Offering, are 
"restricted securities" within the meaning of Rule 144 under the Securities 
Act. Of these shares, 25,989 will become eligible for sale in the public 
markets under Rule 144 90 days after the Effective Date. An additional 
426,279 and 614,733 of these shares will first become eligible for sale in 
the public markets under Rule 144 on August 15, 1997 and September 27, 1997, 
respectively. 

   The Redeemable Warrants underlying the Units offered hereby and the shares 
of Common Stock underlying such Redeemable Warrants, upon exercise thereof, 
will be freely tradable without restriction under the Securities Act, except 
for any Redeemable Warrants or shares of Common Stock purchased by an 
Affiliate, which will be subject to the resale limitations of Rule 144 under 
the Securities Act. In addition, 750,000 Redeemable Warrants, 750,000 shares 
of Common Stock underlying such Redeemable Warrants and 100,000 shares of 
Common Stock are being registered in the Concurrent Offering. Holders of such 
Redeemable Warrants and Common Stock have agreed not to transfer such 
securities for a period of 18 months from the effective date of the 
Registration Statement, without the prior written consent of the Underwriter. 
An appropriate legend shall be marked on the face of the certificates 
representing such securities. 

   In addition, without the consent of the Underwriter, the Company has 
agreed not to sell or offer for sale any of its securities during the Lock-up 
Period, except pursuant to outstanding options and warrants and pursuant to 
the Company's existing option plans and no option shall have an exercise 
price that is less than the fair market value per share of Common Stock on 
the date of grant. An appropriate legend shall be marked on the face of 
certificates representing all such securities. 

   In general, under Rule 144 as currently in effect, a person (or persons 
whose shares are aggregated), including an affiliate, who has beneficially 
owned shares for at least two years is entitled to sell, within any three- 
month period, a number of shares that does not exceed the greater of (i) 1% 
of the then outstanding shares of Common Stock (approximately 36,439 shares 
immediately after this Offering) or (ii) the average weekly trading volume in 
the Common Stock during the four calendar weeks preceding such sale, subject 
to the filing of a Form 144 with respect to such sale and certain other 
limitations and restrictions. In addition, a person who is not deemed to have 
been an affiliate of the Company at any time during the 90 days preceding a 
sale and who has beneficially owned the shares proposed to be sold for at 
least three years would be entitled to sell such shares under Rule 144 
without regard to the requirements described above. To the extent that shares 
were acquired from an affiliate of the Company, such stockholder's holding 
period for the purpose of effecting a sale under Rule 144 commences on the 
date of transfer from the affiliate. The Commission has recently proposed to 
amend Rule 144 to shorten each of the two-year and three-year periods by one 
year. 

   Sales of substantial amounts of Common Stock in the public market could 
adversely affect the market price of the Common Stock and could impair the 
Company's future ability to raise capital through the sale of its equity 
securities. 

                                       45
<PAGE>

                                 UNDERWRITING 

   Joseph Stevens & Company, L.P. (the "Underwriter") has entered into an 
Underwriting Agreement with the Company pursuant to which, and subject to the 
terms and conditions thereof, it has agreed to purchase from the Company, and 
the Company has agreed to sell to the Underwriter on a firm commitment basis 
all of the Units offered by the Company hereby. 

   The Company has been advised by the Underwriter that the Underwriter 
initially proposes to offer the Units to the public at the public offering 
price set forth on the cover page of this Prospectus and that the Underwriter 
may allow to certain dealers who are members of the National Association of 
Securities Dealers, Inc. ("NASD") concessions not in excess of $.275 per 
Unit, of which amount a sum not in excess of $.075 per Unit may in turn be 
reallowed by such dealers to other dealers. After the commencement of the 
Offering, the public offering price, concessions and reallowances may be 
changed. The Underwriter has informed the Company that it does not expect 
sales to discretionary accounts by the Underwriter to exceed five percent of 
the securities offered by the Company hereby. 

   The Company has granted to the Underwriter an option, exercisable within 
45 days of the date of this Prospectus, to purchase from the Company at the 
offering price, less underwriting discounts and the non-accountable expense 
allowance, all or part of an additional 160,000 Units on the same terms and 
conditions of the Offering for the sole purpose of covering over-allotments, 
if any. 

   The Company and the Selling Securityholders have agreed to indemnify the 
Underwriter against certain liabilities, including liabilities under the 
Securities Act. The Company has agreed to pay to the Underwriter a 
non-accountable expense allowance equal to three percent of the gross 
proceeds derived from the sale of the Units underwritten, $25,000 of which 
has been paid to date. 

   Upon the exercise of any Redeemable Warrants more than one year after the 
date of this Prospectus, which exercise was solicited by the Underwriter, and 
to the extent not inconsistent with the guidelines of the NASD and the Rules 
and Regulations of the Commission, the Company has agreed to pay the 
Underwriter a commission which shall not exceed five percent of the aggregate 
exercise price of such Redeemable Warrants in connection with bona fide 
services provided by the Underwriter relating to any warrant solicitation. In 
addition, the individual must designate the firm entitled to such warrant 
solicitation fee. However, no compensation will be paid to the Underwriter in 
connection with the exercise of the Redeemable Warrants if (a) the market 
price of the Common Stock is lower than the exercise price of the Redeemable 
Warrants, (b) the Redeemable Warrants were held in a discretionary account or 
(c) the Redeemable Warrants are exercised in an unsolicited transaction. 
Unless granted an exemption by the Commission from its Rule 10b-6 promulgated 
under the Exchange Act, the Underwriter will be prohibited from engaging in 
any market making activities with regard to the Company's securities for the 
period from nine business days (or such applicable periods as Rule 10b-6 may 
provide) prior to any solicitation of the exercise of the Redeemable Warrants 
until the later of the termination of such solicitation activity or the 
termination (by waiver or otherwise) of any right the Underwriter may have to 
receive a fee. As a result, the Underwriter may be unable to continue to 
provide a market for the Company's Units, Common Stock or Redeemable Warrants 
during certain periods while the Redeemable Warrants are exercisable. If the 
Underwriter has engaged in any of the activities prohibited by Rule 10b-6 
during the periods described above, the Underwriter undertakes to waive 
unconditionally its rights to receive a commission on the exercise of such 
Redeemable Warrants. 

   Of the 3,643,940 shares of Common Stock to be outstanding upon completion 
of the Offering, the holders of more than 98% of the issued and outstanding 
shares of Common Stock prior to the Offering have agreed (i) not to Transfer 
any securities issued by the Company, including shares of Common Stock or 
securities convertible into or exchangeable or exercisable for or evidencing 
any right to purchase or subscribe for any shares of Common Stock during the 
Lock-up Period, without the prior written consent of the Underwriter and (ii) 
that, for 24 months following the effective date of the Registration 
Statement, any sales of the Company's securities shall be made to or through 
the Underwriter in accordance with its customary brokerage practices and will 
not exceed NASD guidelines with respect to mark-ups, if sold on a principal 
basis, or commissions, if sold on an agency basis. An appropriate legend 
shall be marked on the face of certificates representing all such securities. 


                                       46
<PAGE>


   In connection with the Offering, the Company has agreed to issue and sell 
to the Underwriter and/or its designees, at the closing of the proposed 
underwriting, for nominal consideration, the Underwriter's Warrants to 
purchase 106,667 Units. The Underwriter's Warrants are exercisable at any 
time during a period of four years commencing at the beginning of the second 
year after their issuance and sale at a price of $12.375 per Unit. The shares 
of Common Stock, Redeemable Warrants, and shares of Common Stock underlying 
the Redeemable Warrants issuable upon the exercise of the Underwriter's 
Warrants are identical to those offered to the public, except that such 
Redeemable Warrants, while held by the Underwriter or its designees, are 
initially exercisable at a price of $6.00 per share. The Underwriter's 
Warrants contain anti-dilution provisions providing for adjustment of the 
number of warrants and exercise price under certain circumstances. The 
Underwriter's Warrants grant to the holders thereof and to the holders of the 
underlying securities certain rights of registration of the securities 
underlying the Underwriter's Warrants. 

   In connection with the Bridge Financing, the Company paid to the 
Underwriter, as placement agent, $75,000 in cash as commissions, a 
non-accountable expense allowance of $22,500 and warrants (the "Placement 
Agent Warrants") to purchase 150,000 shares of Common Stock at an exercise 
price of $1.50 per share commencing May 28, 1997. The Placement Agent 
Warrants have been canceled prior to the consummation of the Offering. 

   The Company has agreed that for five years from the effective date of the 
Registration Statement, the Underwriter may designate one person for election 
to the Company's Board of Directors (the "Designation Right"). In the event 
that the Underwriter elects not to exercise its Designation Right, then it 
may designate one person to attend all meetings of the Company's Board of 
Directors for a period of five years. The Company has agreed to reimburse the 
Underwriter's designee for all out-of-pocket expenses incurred in connection 
with the designee's attendance at meetings of the Board of Directors. The 
Company has also agreed to retain the Underwriter as the Company's financial 
consultant for a period of 24 months from the date hereof and to pay the 
Underwriter a monthly retainer of $2,000, all of which is payable in advance 
on the closing date set forth in the Underwriting Agreement. 

   Prior to this Offering, there has been no public market for the Units, the 
Common Stock, or the Redeemable Warrants. Accordingly, the initial public 
offering price of the Units and the terms of the Redeemable Warrants were 
determined by negotiation between the Company and the Underwriter. The 
factors considered in determining such prices and terms, in addition to the 
prevailing market conditions, included the history of and the prospects for 
the industry in which the Company competes, the market price of the Common 
Stock, an assessment of the Company's management, the prospects of the 
Company, its capital structure and such other factors that were deemed 
relevant. The offering price does not necessarily bear any relationship to 
the assets, results of operations or net worth of the Company. 

   The Underwriter commenced operations in May 1994 and therefore does not 
have extensive expertise as an underwriter of public offerings of securities. 
In addition, the Underwriter is a relatively small firm and no assurance can 
be given that the Underwriter will be able to participate as a market maker 
in the Units, the Common Stock or in the Redeemable Warrants, and no 
assurance can be given that any broker-dealer will make a market in the 
Units, the Common Stock or the Redeemable Warrants. 

   The foregoing is a summary of the principal terms of the agreements 
described above and does not purport to be complete. Reference is made to a 
copy of each such agreement which are filed as exhibits to the Registration 
Statement. See "Available Information." 

                                LEGAL MATTERS 

   The validity of the Units offered hereby have been passed upon for the 
Company by Edwards & Angell (a partnership including professional 
corporations), Providence, Rhode Island. Orrick, Herrington & Sutcliffe LLP, 
New York, New York, has acted as counsel for the Underwriter in connection 
with the Offering. 

                                   EXPERTS 

   The financial statements of the Company as of June 30, 1995 and 1996 and 
for the years then ended included in this Prospectus have been so included in 
reliance on the report of Price Waterhouse LLP, independent accountants, and 
given on the authority of said firm as experts in auditing and accounting. 

                                       47
<PAGE>

                            AVAILABLE INFORMATION 

   The Company has filed with the Commission a Registration Statement on Form 
SB-2, including amendments thereto, relating to the Units offered hereby, the 
Common Stock and Redeemable Warrants included therein, the Selling 
Securityholder Warrants, the Common Stock underlying each of the Redeemable 
Warrants and the Selling Securityholder Warrants, and the Selling 
Shareholders Common Stock. This Prospectus does not contain all of the 
information set forth in the Registration Statement and the exhibits thereto. 
Statements contained in this Prospectus as to the contents of any contract or 
other document referred to are not necessarily complete; however, all 
material information with respect to such contracts and documents are 
disclosed in this Prospectus. In each instance reference is made to the copy 
of such contract or other document filed as an exhibit to the Registration 
Statement, each such statement being qualified in all respects by such 
reference. 

   For further information with respect to the Company and the securities 
offered hereby, reference is made to such Registration Statement, exhibits 
and schedules. A copy of the Registration Statement may be inspected by 
anyone without charge at the public reference facilities maintained by the 
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, 
D.C. 20549 and will also be available for inspection and copying at the 
regional offices of the Commission located at 7 World Trade Center, New York, 
New York 10048 and at Citicorp Atrium Center, 500 West Madison Street, Suite 
1400, Chicago, Illinois 60661. Copies of such material may also be obtained 
from the Public Reference Section of the Commission at 450 Fifth Street, 
N.W., Washington, D.C. 20549 at prescribed rates. Such material may also be 
accessed electronically by means of the Commission's home page on the 
Internet at http://www.sec.gov. As a result of the Offering, the Company will 
be subject to the informational requirements of the Exchange Act. So long as 
the Company is subject to the periodic reporting requirements of the Exchange 
Act, it will furnish the reports and other information required thereby to 
the Commission. The Company intends to furnish holders of the Units, the 
Common Stock and the Redeemable Warrants with annual reports containing, 
among other information, audited financial statements certified by an 
independent accounting firm. The Company also intends to furnish such other 
reports as it may determine or as may be required by law. 

                                       48
<PAGE>

                        INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
 Financial Statements                                                                  Page 
 ---------------------------------------------------------------------------------   -------- 
<S>                                                                                  <C>
Report of Independent Accountants  ...............................................     F-2 
Balance Sheet  ...................................................................     F-3 
Statement of Operations  .........................................................     F-5 
Statement of Mandatorily Redeemable Preferred Stock and Stockholders' Deficit  ...     F-6 
Statement of Cash Flows  .........................................................     F-7 
Notes to Financial Statements  ...................................................     F-9 
</TABLE>

                                       F-1
<PAGE>

                      REPORT OF INDEPENDENT ACCOUNTANTS 

The Board of Directors and Stockholders 
Access Solutions International, Inc. 
(formerly Aquidneck Systems International, Inc.) 

In our opinion, the accompanying balance sheet and the related statements of 
operations, of mandatorily redeemable preferred stock and stockholders' 
deficit and of cash flows present fairly, in all material respects, the 
financial position of Access Solutions International, Inc. (formerly 
Aquidneck Systems International, Inc.), at June 30, 1995 and 1996, and the 
results of its operations and its cash flows for the years then ended in 
conformity with generally accepted accounting principles. These financial 
statements are the responsibility of the Company's management; our 
responsibility is to express an opinion on these financial statements based 
on our audits. We conducted our audits of these statements in accordance with 
generally accepted auditing standards which require that we plan and perform 
the audit to obtain reasonable assurance about whether the financial 
statements are free of material misstatement. An audit includes examining, on 
a test basis, evidence supporting the amounts and disclosures in the 
financial statements, assessing the accounting principles used and 
significant estimates made by management, and evaluating the overall 
financial statement presentation. We believe that our audits provide a 
reasonable basis for the opinion expressed above. 

The accompanying financial statements have been prepared assuming that the 
Company will continue as a going concern. As discussed in Note 1, the Company 
has suffered recurring losses from operations and has a working capital 
deficiency which raise substantial doubt about its ability to continue as a 
going concern. Management's plans in regard to these matters are also 
described in Note 1. The financial statements do not include any adjustments 
that might result from the outcome of this uncertainty. 

Price Waterhouse LLP 
August 2, 1996, except as to Note 15 which is as of September 18, 1996 
Boston, Massachusetts 

                                       F-2
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
                                BALANCE SHEET 

                                                     June 30,        June 30, 
                                                       1995            1996 
                                                   -------------   ------------ 
Assets 
Current assets: 
   Cash                                             $  148,842      $  537,831 
   Trade accounts receivable, net of allowance 
     for doubtful accounts of $60,000 and 
     $50,304, respectively                             815,609         426,005 
   Inventories                                         590,673         504,450 
   Prepaid expenses and other current assets            75,388          61,995 
                                                   -------------   ------------ 
     Total current assets                            1,630,512       1,530,281 
                                                   -------------   ------------ 
Fixed assets, net                                      726,944         592,461 
                                                   -------------   ------------ 
Other assets: 
   Deposits and other assets                            92,666          90,940 
   Service contract inventory                           76,893          79,549 
   Deferred financing costs                                 --         581,065 
                                                   -------------   ------------ 
     Total other assets                                169,559         751,554 
                                                   -------------   ------------ 
     Total assets                                   $2,527,015      $2,874,296 
                                                   =============   ============ 

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

                                       F-3
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
                          BALANCE SHEET (CONTINUED) 

<TABLE>
<CAPTION>
                                                              June 30,         June 30, 
                                                                1995             1996 
                                                            -------------   -------------- 
<S>                                                         <C>             <C>
Liabilities, Mandatorily Redeemable Preferred Stock and 
  Stockholders' Deficit 
Current liabilities: 
   Note payable - bank                                       $   440,000     $    290,000 
   Notes payable - related parties                               375,000               -- 
   Notes payable - bridge                                             --        1,363,973 
   Current installments of capital lease obligations             181,171           72,562 
   Accounts payable                                              466,751          695,341 
   Accrued expenses                                               94,805          163,769 
   Accrued salaries and wages                                    327,285          467,234 
   Deferred revenue - prepaid service contracts                  370,108          448,492 
                                                            -------------   -------------- 
     Total current liabilities                                 2,255,120        3,501,371 
Capital lease obligations, excluding current 
   installments                                                   97,505           31,974 
                                                            -------------   -------------- 
   Total liabilities                                           2,352,625        3,533,345 
                                                            -------------   -------------- 
Mandatorily redeemable preferred stock, Series A, $.01 
   par value; redemption value of $40 per share; 
   1,000,000 shares authorized; 50,000 and 0 shares 
   issued and outstanding, respectively                        2,088,462               -- 
                                                            -------------   -------------- 
Commitments (Note 7) 
Stockholders' deficit: 
   Common stock, $.01 par value; 8,000,000 shares 
     authorized; 34,140 and 1,511,865 shares issued, 
     respectively                                                    341           15,119 
   Additional paid-in-capital                                  5,428,229       10,599,720 
   Accumulated deficit                                        (7,325,501)     (11,255,832) 
                                                            -------------   -------------- 
                                                              (1,896,931)        (640,993) 
   Treasury stock, at cost (362 and 1,259 shares, 
     respectively)                                               (17,141)         (18,056) 
                                                            -------------   -------------- 
     Total stockholders' deficit                              (1,914,072)        (659,049) 
                                                            -------------   -------------- 
     Total liabilities, mandatorily redeemable preferred 
        stock and stockholders' deficit                      $ 2,527,015     $  2,874,296 
                                                            =============   ============== 

</TABLE>

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

                                       F-4
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
                           STATEMENT OF OPERATIONS 
                      YEARS ENDED JUNE 30, 1995 AND 1996 

                                                   Year Ended June 30, 
                                              -----------------------------  
                                                 1995               1996 
                                              ------------     ------------  
Net sales: 
   Products                                   $ 3,126,022      $ 1,352,408 
   Services                                       476,039          634,500 
                                              ------------     ------------  
     Total net sales                            3,602,061        1,986,908 
                                              ------------     ------------  
Cost of sales: 
   Products                                     1,114,963          346,157 
   Services                                       184,744          234,229 
                                              ------------     ------------  
     Total cost of sales                        1,299,707          580,386 
                                              ------------     ------------  
     Gross profit                               2,302,354        1,406,522 
                                              ------------     ------------  
General and administrative expense              2,033,851        2,058,005 
Research and development expense                1,755,891        1,713,094 
Selling expense                                   890,868          843,312 
Stock related compensation                             --          744,000 
                                              ------------     ------------  
   Total expenses                               4,680,610        5,358,411 
                                              ------------     ------------  
   Operating loss                              (2,378,256)      (3,951,889) 
Interest income                                    15,059           11,856 
Interest expense - related party                  (13,329)         (88,181) 
Interest expense - other                          (94,049)        (113,614) 
                                              ------------     ------------  
Loss before extraordinary gain                 (2,470,575)      (4,141,828) 
Extraordinary gain on debt restructuring               --          320,387 
                                              ------------     ------------  
   Net Loss                                   $ (2,470,575)    $(3,821,441) 
                                              ============     ============  
Net loss applicable to common stock: 
        Net loss                              $ (2,470,575)    $(3,821,441) 
        Accrued dividends on preferred 
          stock                                   (88,462)        (108,890) 
                                              ------------     ------------  
                                              $ (2,559,037)    $(3,930,331) 
                                              ============     ============  
Net loss per common share: 
   Loss before extraordinary item             $      (1.14)    $     (1.88) 
   Extraordinary item                                  --              .14 
                                              ------------     ------------  
                                              $      (1.14)    $      (1.74) 
                                              ============     ============  
Weighted average number of common shares         2,250,259        2,256,150 


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

                                       F-5
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
STATEMENT OF MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT 
                      YEARS ENDED JUNE 30, 1995 AND 1996 

<TABLE>
<CAPTION>
                                                           Mandatorily 
                                                           Redeemable 
                                                         Preferred Stock 
                                                  --------------------------- 
                                                    Shares           Amount 
                                                   --------        ----------- 
                                                                  $ 
<S>                                               <C>             <C>
Balances at June 30, 1994                             --               -- 
   Shares issued in private offerings               50,000          2,000,000 
   Shares purchased for Treasury                      --               -- 
   Exercise of stock options                          --               -- 
   Compensation associated with award of 
     stock options                                    --               -- 
   Accrued dividends on preferred stock               --               88,462 
   Net loss                                           --               -- 
                                                   --------        ----------- 
Balances at June 30, 1995                           50,000        $ 2,088,462 
   Accrued dividends on preferred stock               --              108,890 
   Conversion of preferred stock                   (50,000)        (2,197,352) 
   Conversion of debt, primarily related 
     party                                            --               -- 
   Compensation related to stock grant                --               -- 
   Shares purchased for treasury                      --               -- 
   Warrants issued with Bridge Notes                  --               -- 
   Net loss                                           --               -- 
                                                   --------        ----------- 
                                                                  $ 
Balances at June 30, 1996                             --               -- 
                                                   ========        =========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                            Stockholders' Deficit 
                                           --------------------------------------------------------------------------------------- 

                                                                   Additional                                            Total 
                                               Common Stock         Paid-in      Accumulated       Treasury Stock     Stockholders' 
                                           --------------------    -----------   -------------  -------------------    -------------
                                            Shares      Amount      Capital        Deficit       Shares    Amount       Deficit 
                                           ---------   --------    -----------   -------------   ------   ---------   ------------ 
<S>                                        <C>         <C>        <C>            <C>             <C>      <C>          <C>
Balances at June 30, 1994                     31,240   $   312    $ 4,699,810    $ (4,766,464)     286    $   (212)    $   (66,554)
   Shares issued in private offerings          2,671        27        592,973         --           --        --            593,000 
   Shares purchased for Treasury               --         --           --             --            76     (16,929)        (16,929)
   Exercise of stock options                     229         2         16,929         --           --        --             16,931 
   Compensation associated with award of 
     stock options                             --         --          118,517         --           --        --            118,517 
   Accrued dividends on preferred stock        --         --           --             (88,462)     --        --            (88,462)
   Net loss                                    --         --           --          (2,470,575)     --        --         (2,470,575)
                                           ---------   --------    -----------   -------------   ------   ---------    ------------ 
Balances at June 30, 1995                     34,140   $   341    $ 5,428,229    $ (7,325,501)     362    $(17,141)    $(1,914,072)
   Accrued dividends on preferred stock        --         --           --            (108,890)     --        --           (108,890)
   Conversion of preferred stock               7,423        75      2,197,277         --           --        --          2,197,352 
   Conversion of debt, primarily related 
     party                                 1,053,802    10,538      2,403,549         --           --        --          2,414,087 
   Compensation related to stock grant       416,500     4,165        420,665         --           --        --            424,830 
   Shares purchased for treasury               --         --           --             --           897        (915)           (915)
   Warrants issued with Bridge Notes           --         --          150,000         --           --        --            150,000 
   Net loss                                    --         --           --          (3,821,441)     --        --         (3,821,441) 
                                           ---------   --------    -----------   -------------   ------   ---------    ------------
Balances at June 30, 1996                  1,511,865   $15,119    $10,599,720    $(11,255,832)   1,259    $(18,056)    $  (659,049)
                                           =========   ========    ===========   =============   ======   =========    ============
</TABLE>

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

                                       F-6
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
                           STATEMENT OF CASH FLOWS 
                      YEARS ENDED JUNE 30, 1995 AND 1996 

<TABLE>
<CAPTION>
                                                                Year Ended June 30, 
                                                        ---------------------------------- 
                                                              1995              1996 
                                                         ---------------   --------------- 
<S>                                                     <C>                <C>
Cash flows from operating activities: 
Net loss                                                  $ (2,470,575)     $ (3,821,441) 
                                                         ---------------   --------------- 
Adjustments to reconcile net loss to net cash used by 
  operating activities: 
     Depreciation and amortization                             214,264           245,622 
     Stock option compensation                                 118,517                -- 
     Stock compensation award                                       --           424,830 
     Debt restructuring gain                                        --          (320,387) 
     Interest expense settled with issuance of common 
        stock                                                       --            62,129 
     Provision for doubtful accounts                            40,000            (9,696) 
     Other non-cash expenses                                        --            36,930 
     Changes in assets and liabilities: 
      (Increase) decrease in: 
          Trade accounts receivable                           (747,695)          399,300 
          Inventories                                         (107,045)           83,567 
          Deposits                                              (8,269)            3,673 
          Prepaid expenses and other current assets            (57,234)           13,393 
        Increase (decrease) in: 
          Accounts payable                                     (81,867)          228,590 
          Accrued expenses                                     256,933           208,913 
          Deferred revenue                                     280,235            78,384 
                                                         ---------------   --------------- 
            Total adjustments                                  (92,161)        1,455,248 
                                                         ---------------   --------------- 
     Cash used by operating activities                      (2,562,736)       (2,366,193) 
                                                         ---------------   --------------- 
Cash flows from investing activities: 
     Additions to fixed assets                                (254,628)         (103,604) 
     Additions to other assets                                    (680)           (9,480) 
                                                         ---------------   --------------- 
     Cash used for investing activities                   $   (255,308)     $   (113,084) 
                                                         ---------------   --------------- 
</TABLE>

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

                                       F-7
<PAGE>

                     ACCESS SOLUTIONS INTERNATIONAL, INC. 
                     STATEMENT OF CASH FLOWS (CONTINUED) 
                      YEARS ENDED JUNE 30, 1995 AND 1996 

<TABLE>
<CAPTION>
                                                     Year Ended June 30, 
                                                ------------------------------ 
                                                    1995             1996 
                                                -------------    ------------- 
<S>                                             <C>              <C>
Cash flows from financing activities: 
   Proceeds from sale of common stock           $   593,000      $         -- 
   Proceeds from sale of preferred stock          2,000,000               -- 
   Proceeds from the exercise of stock 
     options                                              2               -- 
   Proceeds from related party loans              1,715,940        2,468,415 
   Repayments of related party loans             (1,340,940)      (1,258,000) 
   Proceeds from bridge loans                            --        2,413,971 
   Issuance of warrants                                  --          150,000 
   Repayments on capital lease obligations         (150,629)        (174,140) 
   Repayments of note payable - bank                (60,000)        (150,000) 
   Purchase of treasury stock                            --             (915) 
   Deferred financing costs                              --         (581,065) 
                                                -------------    ------------- 
   Cash provided by financing activities          2,757,373        2,868,266 
                                                -------------    ------------- 
Net (decrease) increase in cash                     (60,671)         388,989 
Cash, beginning of year                             209,513          148,842 
                                                -------------    ------------- 
Cash, end of year                               $   148,842      $   537,831 
                                                =============    ============= 

</TABLE>

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

                                       F-8
<PAGE>

                        Notes to Financial Statements 

1. BUSINESS PURPOSE AND SIGNIFICANT ACCOUNTING POLICIES 

BUSINESS 

   Access Solutions International, Inc. (formerly Aquidneck Systems 
International, Inc.) (the "Company") develops, assembles, sells and services 
optical data storage systems consisting of integrated computer hardware and 
software for the archival storage and retrieval of computer-generated 
information. The Company's optical data storage systems are sold principally 
to large organizations that need to store and retrieve large quantities of 
computer-generated data. To date, the Company's customers primarily operate 
in the financial services and insurance industries. 

   The Company has suffered recurring losses from operations as it continued 
to develop its products and infrastructure and has a net working capital 
deficit at June 30, 1996. These factors raise substantial doubt about the 
Company's ability to continue as a going concern. The Company has recently 
made significant reductions in overhead costs and completed a 
recapitalization which eliminated substantially all of the Company's 
long-term indebtedness. These actions have reduced the Company's breakeven 
point. The Company is actively recruiting qualified candidates to complement 
its existing management team and is planning to enhance certain of its 
software products. The Company is also planning to establish collaborative 
relationships with vendors and customers which will create new opportunities 
to foster sales of its products and services. The Company has obtained $1.5 
million of short-term financing net of expenses of approximately $110,000 
(see Note 7) and is anticipating consummating an initial public offering 
("IPO") of securities including its common stock. The Company anticipates 
improved financial performance based upon a reduced breakeven point, a more 
focused management team and increased sales resulting from product 
enhancements and collaborative relationships. Accordingly, the financial 
statements do not include any adjustments relating to the recoverability of 
assets and classification of liabilities or any other adjustments that might 
be necessary should the Company be unable to continue as a going concern. 

   In January 1996 the Company completed a recapitalization (see Note 2) 
which included a reverse stock split in which each share of issued common 
stock was converted into 1/74th of a share of common stock. Accordingly, all 
references in these financial statements to number of shares, per share 
amounts (other than par value) and stock option data have been retroactively 
restated to give effect to this reverse split. 

   A summary of significant accounting policies used by the Company in the 
preparation of these financial statements is as follows: 

INVENTORIES 

   Inventories are stated at the lower of cost or market. Cost is determined 
using the first-in, first-out (FIFO) method. Inventories consist primarily of 
components used in production, finished goods held for sale and for service 
needs, and optical disk storage libraries purchased from third party vendors 
for resale to the Company's customers as part of integrated systems. Base 
stock service inventories are maintained at customer locations as required 
under service contracts and are amortized over a four-year period using the 
straight-line method subject to acceleration in the event of impairment or 
obsolescence. 

   The Company's products consist of integrated computer hardware and 
software. Rapid technological change and frequent new product introductions 
and enhancements could result in excess inventory quantities over current 
requirements based on the projected level of sales. No estimate can be made 
of a range of amounts of loss that are reasonably possible should such 
technological developments be realized. 

FIXED ASSETS 

   Fixed assets are stated at cost. Depreciation and amortization are 
computed using the straight-line method over the estimated useful lives of 
the assets. The estimated useful life of all fixed assets is 5 years. 

                                       F-9
<PAGE>

                 Notes to Financial Statements  - (Continued) 

1. Business purpose and significant accounting policies  - (Continued) 

REVENUE RECOGNITION 

   Product revenues include the sale of optical archiving systems, software 
licenses and miscellaneous peripheral hardware. 

   Revenue from the sale of optical archiving systems and software licenses 
is recognized when the system is installed and only insignificant 
post-installation obligations remain. In the case of systems installed 
subject to acceptance criteria, revenue is recognized upon acceptance of the 
system by the customer. Revenue from hardware upgrades is recognized upon 
shipment. 

   Service revenues include post-installation software and hardware 
maintenance and consulting services. 

   The Company provides the first year of software maintenance to customers 
as part of the software license purchase price and recognizes the revenue 
upon installation of the software. Costs associated with initial year 
maintenance are not significant and enhancements provided during this period 
are minimal and are expected to be minimal. All software maintenance 
contracts after the first year are billed in advance of the service period 
and revenues are deferred and recognized ratably over the contract term. 
Hardware maintenance is billed for varying terms, and is deferred and 
recognized ratably over the term of the agreement. Revenues from consulting 
services are recognized upon customers' acceptances or during the period in 
which services are provided if customer acceptance is not required and such 
amounts are fixed and determinable. 

SOFTWARE DEVELOPMENT COSTS 

   Development costs incurred in the research and development of new software 
products and enhancements to existing software products are expensed as 
incurred until technological feasibility has been established. After 
technological feasibility is established, any additional material amounts of 
development costs are capitalized and amortized over the economic life of the 
related product in accordance with Statement of Financial Accounting 
Standards No. 86, Accounting for the Costs of Computer Software to be Sold, 
Leased or Otherwise Marketed. Costs capitalizable subject to technological 
feasibility have not been significant to date. 

INCOME TAXES 

   Income taxes are accounted for in accordance with the Statement of 
Financial Accounting Standards No. 109, Accounting for Income Taxes, which 
requires an asset and liability method of accounting for deferred income 
taxes. Under the asset and liability method, deferred tax assets and 
liabilities are recognized for the estimated future tax consequences 
attributable to differences between the financial statement carrying amounts 
of existing assets and liabilities and their respective tax bases. Deferred 
tax assets and liabilities are measured using enacted tax rates in effect for 
the year in which those differences are expected to be recovered or settled. 

NET LOSS PER SHARE 

   Net loss per share is computed based on the weighted average number of 
shares of common stock. Common stock equivalents have not been included in 
the computation because their effect would be antidilutive. Pursuant to 
Securities and Exchange Commission Staff Accounting Bulletin No. 83, common 
stock or other potentially dilutive instruments issued at prices below the 
estimated public offering price per share during the twelve month period 
prior to the filing or subsequent to the balance sheet date but before the 
effective date of the initial public offering have been included in the 
calculation as if outstanding for all periods presented. 

USE OF ESTIMATES 

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

                                      F-10
<PAGE>

                 Notes to Financial Statements  - (Continued) 

1. Business purpose and significant accounting policies  - (Continued) 

RELIANCE ON SINGLE OR LIMITED SOURCES OF SUPPLY 

   The Company currently purchases all of its optical disk storage libraries, 
CPU boards, fiber optic channel hardware and high-density integrated circuits 
from single or limited sources. Although there are a limited number of 
manufacturers of these components, management believes that other suppliers 
could provide similar products on comparable terms. Total or partial loss of 
any such source, however, could cause a delay in manufacturing and a possible 
loss of sales, which would affect operating results adversely. 

DEFERRED FINANCING COSTS 

   Legal and other costs incurred in conjunction with a planned initial 
public offering of securities will be charged to paid-in capital when the 
offering is consummated. If the offering is withdrawn, these capitalized 
costs will be charged to expense. 

RECENT ACCOUNTING PRONOUNCEMENTS 

   In March 1995 the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standards No. 121, Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets To Be Disposed Of 
("Statement 121"). Statement 121 addresses the accounting for the impairment 
of long-lived assets, certain identifiable intangibles and goodwill related 
to those assets to be held and used. It also addresses the accounting for 
long-lived assets and certain identifiable intangibles to be disposed of. 
Statement 121 establishes guidance for recognizing and measuring impairment 
losses and requires that the carrying amount of impaired assets be reduced to 
fair value. Statement 121 will be effective for the Company's fiscal year 
beginning July 1, 1996. The Company does not expect the adoption of Statement 
121 to have a material impact on the Company's financial condition, results 
of operations or liquidity. 

   In October 1995 the FASB issued Statement of Financial Accounting 
Standards No. 123, Accounting for Stock-Based Compensation ("Statement 123"). 
Statement 123 defines a fair value based method of accounting for an employee 
stock option or similar equity instrument and encourages (but does not 
require) all entities to adopt that method of accounting for all of their 
employee stock compensation plans. Entities electing to remain with the 
accounting in APB Opinion 25, Accounting for Stock Issued to Employees, must 
make pro forma disclosures of operating results and, if presented, operating 
results per share, as if the fair value based method of accounting defined in 
Statement 123 had been applied. Statement 123 will be effective for the 
Company's fiscal year beginning July 1, 1996. The Company has not determined 
whether the fair value based method will be adopted. 

2. RECAPITALIZATION (INCLUDING RELATED PARTY TRANSACTIONS) 

   In January 1996 the Company effected several changes to its debt and 
equity capital. The changes included a reverse stock split in which each 
share of issued common stock was converted into 1/74th of a share of common 
stock. 

   In September 1995 the Company sold 26 units, each unit consisting of a 
$50,000 promissory note and a warrant to purchase 265 shares of common stock 
at a price per share of $220. The value of the warrants was insignificant. 
The total proceeds from the private placement were $1,300,000. In January 
1996 the promissory notes and warrants plus unpaid interest in the amount of 
$21,370 were converted into 614,733 shares of common stock of the Company. A 
director of the Company was among the private investors who received shares 
of the Company in the exchange. Total interest expense on these promissory 
notes was $55,562, of which $21,370 was satisfied through the issuance of 
shares. The Company recognized an extraordinary gain relating to the portion 
of the debt restructuring involving non-related parties. The extraordinary 
gain of $320,387 was based on the difference between the fair value of the 
equity interest granted, $289,476 and the carrying amount of the non- related 
party debt, $609,863. The fair value of the equity interest granted was 
determined by independent appraisal. 

                                      F-11
<PAGE>

                 Notes to Financial Statements  - (Continued)

2. Recapitalization (including related party transactions)  - (Continued) 

   In January 1996 a director of the Company exchanged the balance due him 
under a line of credit agreement totalling $1,335,415 plus unpaid interest of 
$40,759 for 426,279 shares of common stock of the Company. Total interest 
expense on this line of credit was $40,759, all of which was satisfied 
through the issuance of shares. 

   The Company converted all of its outstanding Series A preferred stock into 
7,423 shares of common stock as described in Note 13. 

   In conjunction with the recapitalization, the Company purchased 897 shares 
of common stock from certain shareholders. The shareholders surrendered 
certain anti-dilution rights they had previously obtained in a May 1993 
private placement offering. The total amount paid by the Company for the 
purchase of these shares and shareholder rights was $85,274 which amount 
represents a return of proceeds previously invested by the shareholders. Of 
this amount, $915, representing the fair value of the 897 shares acquired, 
was charged to treasury stock and $84,359, representing the excess of the 
amount paid over the estimated fair value of the shares, was charged to 
general and administrative expenses. The fair value of the shares acquired 
was determined by independent appraisal. 

3. INVENTORIES 

   Inventories consist of the following: 

                                        June 30, 1995          June 30, 1996 
                                        ---------------        --------------- 
Production inventory                       $389,201               $470,715 
Service inventory                           134,193                113,284 
Consigned inventory                         144,172                     -- 
                                        ---------------        --------------- 
                                            667,566                583,999 
Inventory for service contracts             (76,893)               (79,549) 
                                        ---------------        --------------- 
Inventory available for sale               $590,673               $504,450 
                                        ===============        =============== 

   Consigned inventory at June 30, 1995 consisted of an installed optical 
data storage system at a customer site which was awaiting customer 
acceptance. In accordance with the Company's revenue recognition accounting 
policy described in Note 1, revenue from this sale was recognized in fiscal 
1996 upon acceptance of the system by the customer. Inventory required at 
customer sites under service contacts is excluded from current assets as it 
is not expected to be consumed in the next year. 

4. FIXED ASSETS 

   Fixed assets consist of the following: 

                                                 June 30, 1995     June 30, 1996
                                                ---------------   --------------
Computers and office equipment                    $  740,701        $  763,168 
Furniture and fixtures                                37,326            38,261 
Purchased computer software                          149,866           195,773 
Computer equipment held under capital leases         526,954           561,249 
                                                ---------------   --------------
                                                   1,454,847         1,558,451 
Accumulated depreciation and amortization           (727,903)         (965,990) 
                                                ---------------   --------------
Net fixed assets                                  $  726,944        $  592,461 
                                                ===============   ==============

   Depreciation and amortization expense was $208,580 and $238,087 during 
fiscal 1995 and fiscal 1996, respectively. 

                                      F-12
<PAGE>

                 Notes to Financial Statements  - (Continued) 

5. NOTE PAYABLE TO BANK 

   Indebtedness outstanding under a short-term bank loan was $440,000 and 
$290,000 at June 30, 1995 and June 30, 1996, respectively. Interest is 
payable monthly at the bank's prime rate (8.25% at June 30, 1996) plus 2%. 
The borrowings are secured by substantially all assets of the Company. The 
loan requires a reduction of principal in the amount of $20,000 at each month 
end until September 15, 1996 when the balance is payable in full. As a result 
of the variable attributes of this loan, the carrying amount approximates 
fair value. 

6. NOTES PAYABLE -- RELATED PARTIES 

   In November 1994 the Company entered into a line of credit with a 
corporation pursuant to which that corporation loaned the Company $300,000 
secured by certain accounts receivable of the Company. The line of credit was 
increased to $500,000 on December 1, 1994. The interest rate on the 
outstanding balance of the line of credit was 9.75% per annum for each 
advance made prior to December 1, 1994 and the prime rate in effect on the 
date of each advance made on or after December 1, 1994 plus 2% per annum. The 
line of credit was repaid and terminated in February 1995. A director of the 
Company is the Chairman of that corporation. 

   In December 1994 the Company entered into a line of credit with a director 
pursuant to which the Company borrowed $200,000 secured by certain accounts 
receivable of the Company. The interest rate on the outstanding balance of 
the line of credit was the prime rate in effect on the date of each advance 
plus 2% per annum. The line of credit was repaid and terminated in January 
1995. 

   In May 1995 the Company entered into a line of credit with a corporation 
pursuant to which the Company borrowed $200,000 secured by certain accounts 
receivable of the Company. The interest rate on the outstanding balance of 
the line of credit was the prime rate in effect on the date of each advance 
plus 2% per annum. The balance outstanding was $100,000 at June 30, 1995. The 
line of credit was repaid and terminated in September 1995. A director of the 
Company is the Chairman of that corporation. 

   In May 1995 the Company entered into a line of credit with a trust 
pursuant to which the Trustees loaned the Company $250,000 secured by certain 
accounts receivable of the Company. The interest rate on the outstanding 
balance of the line of credit was the prime rate in effect on the date of 
each advance plus 2% per annum. The line of credit was increased to $300,000 
in June 1995 and the balance outstanding was $275,000 at June 30, 1995. The 
line of credit was repaid in July 1995. The Company made several additional 
borrowings and repayments under this line of credit throughout fiscal 1996. 
The final repayment was made in December 1995 when the line of credit was 
terminated. A director of the Corporation is the beneficiary of said trust. 

   In August 1995 the Company entered into a line of credit agreement with a 
director pursuant to which the Company borrowed $1,335,415 at various dates. 
This amount was partially secured by certain future accounts receivable of 
the Company. Interest on the outstanding balance of the line of credit was 
payable at the prime rate plus 2%. In connection with the restructuring 
described in Note 2, the director subsequently exchanged all indebtedness due 
under the line of credit in the principal amount of $1,335,415, plus $40,759 
of unpaid interest, for 426,279 shares of common stock. 

   In February 1996 the Company borrowed $250,000 from a director. Such 
borrowings were evidenced by a demand promissory note which bore interest at 
the rate of 10.25% per annum. The note, which was secured by certain accounts 
receivable, was repaid in full in February 1996. 

   In March 1996 the Company borrowed $250,000 from a director. Such 
borrowings were secured by certain accounts receivable and were evidenced by 
a demand promissory note which bore interest at the rate of 10% per annum. 
The note was converted to a bridge loan on May 28, 1996. 

   In April 1996 the Company borrowed $85,000 from a director for working 
capital purposes. The borrowing was evidenced by a demand promissory note 
which bore interest at the rate of 10% per annum. The note was repaid on May 
31, 1996. 

                                      F-13
<PAGE>

                 Notes to Financial Statements  - (Continued) 

7. NOTES PAYABLE -- BRIDGE FINANCING 

   On May 28, 1996 the Company consummated a bridge financing pursuant to 
which it issued an aggregate of $1,500,000 principal amount of promissory 
notes which bear interest at 10% per annum. The notes are due and payable on 
the earlier of the closing of the sale of securities or other financing of 
the Company from which the Company receives gross proceeds of at least 
$2,500,000 or May 28, 1997. In conjunction with the bridge financing the 
Company issued 750,000 warrants. Each warrant entitles the holder to purchase 
one share of common stock for $1.50 during the three year period commencing 
May 28, 1997. The Company has estimated the value of the warrants to be 
$150,000. This amount has been recorded as paid-in capital and is being 
accreted to interest expense over the term of the bridge financing. Upon 
consummation of a public offering each warrant will automatically convert to 
a warrant with the same terms and conditions as the warrants issued in 
conjunction with the public offering. The March 31, 1996 $250,000 note 
payable to a director was converted to promissory notes issued in conjunction 
with this financing. 

8. LEASES 

OPERATING 

   The Company leases building space for office and plant facilities. In 
February 1996 the Company renegotiated the lease, extending it at 
substantially the same rate through December 31, 1997. Under the revised 
terms either party may terminate the lease with 60 days notice after December 
31, 1996. Total rent expense for the years ended June 30, 1995 and 1996 
amounted to approximately $62,000 and $82,000, respectively. 

   The Company's remaining obligation under the building lease through the 
lease extension is approximately $102,000. 

CAPITAL 

   The Company leases certain computer equipment under two capital lease 
obligations totalling $104,536 at June 30, 1996. The related assets are 
included in fixed assets. Amortization expense related to leased assets was 
approximately $104,000 and $112,000 for the years ended June 30, 1995 and 
June 30, 1996, respectively. Accumulated amortization related to leased 
assets was $289,106 at June 30, 1996. 

   Obligations under the capital leases are recorded at the present value of 
future minimum lease payments using the interest rate implicit in the lease 
agreements. As of June 30, 1996 the future minimum annual lease payments, 
together with the present value of the net minimum annual lease payments 
under the capital leases, are as follows: 

      Period ending 
      -------------
      June 30, 1997                                                 $ 78,680
      June 30, 1998                                                   27,314
      June 30, 1999                                                    6,828
                                                                    -------- 
                                                                     112,822
      Less: amount representing interest                               8,286
                                                                    -------- 
      Present value of net minimum lease payments                    104,536
      Less: current portion                                           72,562
                                                                    -------- 
      Long-term portion of obligation under capital 
        leases                                                      $ 31,974
                                                                    ======== 

9. INCOME TAXES 

   On July 1, 1993 the Company prospectively adopted Statement of Financial 
Accounting Standards No. 109, Accounting for Income Taxes ("Statement 109"). 
In connection with the adoption, the Company recorded a deferred tax asset of 
$1,405,000, primarily comprised of the potential tax benefit associated with 
the Company's 

                                      F-14
<PAGE>

                 Notes to Financial Statements  - (Continued)
 
9. Income taxes  - (Continued)
 
net operating loss ("NOL") carryforwards. At the same time, the Company 
recorded a valuation allowance of $1,405,000 since based on the weight of 
available evidence, it was more likely than not that the deferred tax assets 
would not be realized. The adoption of Statement 109 did not have a material 
impact on the financial statements. 

   The Company has not recorded a provision for income taxes in the years 
ended June 30, 1995 or 1996 because no net current or deferred benefit is 
recognizable for net losses incurred in those years. 

   The tax effects of NOL carryforwards and temporary differences that give 
rise to the deferred tax assets and liabilities at June 30, 1995 and 1996 are 
as follows: 

<TABLE>
<CAPTION>
                                                                June 30, 
                                                     ------------------------------ 
                                                          1995            1996 
                                                      -------------   ------------- 
<S>                                                  <C>              <C>
Deferred tax assets: 
   Net operating loss carryforwards                    $ 2,700,000     $  3,240,00 
   Research and development costs capitalized for 
     tax purposes                                               --         617,000 
   Compensation related reserves                            30,200          24,000 
   Provision for doubtful accounts                          24,000          20,100 
   Inventory                                                71,800          88,800 
                                                      -------------   ------------- 
                                                         2,826,000       3,989,900 
Deferred tax liabilities: 
   Fixed assets                                             (1,600)         (1,600) 
Valuation allowance                                     (2,824,400)     (3,988,300) 
                                                      -------------   ------------- 
Net deferred tax asset                                 $         --    $         -- 
                                                      =============   ============= 

</TABLE>

   Statement 109 requires that a valuation allowance be established for 
deferred tax assets, if based on the weight of available evidence, it is more 
likely than not that some portion or all of the deferred tax asset will not 
be realized. The Company has determined that a valuation allowance is 
required in light of its history of operating losses since its inception. 

   At June 30, 1996 the Company has Federal and state NOL carryforwards 
available to reduce future taxable income of approximately $8,100,000, which 
expire in various amounts between the years 2002 and 2010, if not previously 
utilized. In the event of an ownership change, as defined under Section 382 
of the Internal Revenue Code, utilization of NOL carryforwards in the period 
following the ownership change can be significantly limited. Management 
believes that the Company has incurred several changes of ownership under 
these rules. As a result, utilization of the NOLs is subject to various 
limitations, depending upon the year in which the NOL originated. As of June 
30, 1996 management estimates that approximately $5,100,000 of the Company's 
Federal NOL carryforwards will be available to offset taxable income that may 
be generated within the carryforward period. Of this amount, approximately 
$2,400,000 is available for future utilization without limitation. The other 
$2,700,000 is subject to a limitation of approximately $180,000 of 
utilization per year. However, because the limitation calculations are 
complex and subject to review by the Internal Revenue Service, these 
limitations could be adjusted at a later date. 

   In addition, in the event the Company consummates a public offering of 
common stock, it is expected that another change of ownership will occur. As 
a result of this change, management expects that all prior limitations will 
remain in place, except that additional limitations will be imposed on the 
$2,400,000 NOL carryforward previously available for utilization without 
limitation, as described above. Management estimates that the $2,400,000 NOL 
carryforward will be subject to a limitation of approximately $150,000 of 
utilization per year, limiting expected total utilization during the 
carryforward period to approximately $2,250,000. 

                                      F-15
<PAGE>

                 Notes to Financial Statements  - (Continued) 

10. STOCK OPTIONS 

   In 1987 the Company adopted an employee and director stock option plan 
(the "1987 Plan"), pursuant to which the Company made grants of options 
through November 1994. As of June 30, 1996, there were options outstanding to 
purchase 1,921 shares under the 1987 Plan. In November 1994 the Company 
adopted a new employee stock option plan (the "1994 Employee Plan") and a 
stock option plan for non-employee directors (the "1994 Directors Plan"). The 
Company has reserved a number of shares of common stock for the 1994 Employee 
Plan equal to the difference between 12,162 and the number of shares issuable 
upon the exercise of options outstanding from time to time under the 1987 
Plan. As of June 30, 1996 there were options outstanding to purchase 6,430 
shares under the 1994 Employee Plan. In addition, the Company has reserved 
2,027 shares for the 1994 Directors Plan. As of June 30, 1996 there were 
options outstanding to purchase 1,014 shares under the 1994 Directors Plan. 
The Company has also granted options from time to time to consultants and in 
connection with equity and debt offerings. These options were granted at 
exercise prices which were not less than the fair market value of the common 
stock on the date the option was granted. As of June 30, 1996 there were 
non-plan options outstanding to purchase 891 shares. Both the 1987 Plan and 
the 1994 Plan provide for the grant of incentive stock options and 
non-qualified stock options. Incentive stock options under both plans must be 
granted at an exercise price not less than the fair market value of the 
common stock on the date the option is granted. Non-qualified stock options 
under the 1987 Plan must be granted at exercise prices not less than 50% of 
the fair market value of the common stock on the date the option is granted, 
while non-qualified stock options under the 1994 Plan must be granted at 
exercise prices not less than the fair market value of the common stock on 
the date the option is granted. Options must be exercised within ten (10) 
years from grant, except for incentive stock options issued to 10% 
stockholders which must be exercised within five (5) years from grant. 
Options outstanding under the 1987 Plan and the 1994 Employee Plan vest at 
the rate of 20% on the first anniversary of the date of grant and 5% at the 
end of each additional three-month period of service. Options under the 1994 
Directors Plan vest ratably over four years. Non-plan options vest in 
accordance with the terms of the particular option agreement. The range of 
vesting periods under non-plan options is from zero to three years. 


   As of June 30, 1996 the Company had outstanding stock options to purchase 
10,256 common shares: 


               Option Exercise Price                      Options 
                     Per Share                          Outstanding 
               ---------------------                    ------------- 
                      $ 74.00                                 891 
                       119.88                                 186 
                       148.00                                  98 
                       222.00                               8,344 
                       240.50                                 435 
                       351.50                                  14 
                       399.60                                 288 
                                                        ------------- 
                      Total                                10,256 
                                                        ============= 


   The following is a summary of stock option activity for the years ended 
June 30, 1995 and 1996: 

                                                1995                   1996 
                                              ---------              --------- 
Outstanding, beginning of period                8,381                 11,278 
Granted during period                           4,792                  5,021 
Cancelled during period                        (1,666)                (6,043) 
Exercised during period                          (229)                    -- 
                                              ---------              --------- 
Outstanding, end of period                     11,278                 10,256 
                                              =========              ========= 

   During fiscal 1995 the Company granted options to acquire 915 shares of 
common stock at an exercise price of $92.50 pursuant to the 1994 Employee 
Plan to a former officer of the Company in exchange for an equivalent 

                                       F-16
<PAGE>

                 Notes to Financial Statements  - (Continued) 

10. Stock options  - (Continued) 

number of options previously granted to that officer under the 1987 Plan. The 
exchange of options created a new measurement date and the Company recognized 
compensation expense in the amount of $118,517 based on the difference 
between the adjusted exercise price and the fair market value of the options 
granted. These options to acquire 915 shares were subsequently cancelled 
during 1996. 

   In August 1996 the Company terminated the 1994 Directors' Plan. 

   In August 1996 the Company terminated its 1987 Stock Option and Purchase 
Plan and 1994 Stock Option Plans (the "Terminated Plans") and adopted the 
1996 Plan pursuant to which key employees of the Company, including directors 
who are employees, are eligible to receive grants of options to purchase 
Common Stock, at the discretion of the Compensation Committee. The Company 
has reserved 500,000 shares of Common Stock for issuance under the 1996 Plan. 
Options granted under the 1996 Plan can be either incentive stock options or 
non-qualified options, at the discretion of the Compensation Committee. On 
August 1, 1996 the Company cancelled the 8,351 options outstanding under the 
Terminated Plans (having exercise prices ranging from $74 to $240.50 per 
share) and granted options to purchase 248,351 (of which 8,351 are 
immediately exercisable) shares of Common Stock at an exercise price equal to 
$3.75 per share. 

11. INTERNATIONAL SALES AND MAJOR CUSTOMERS 

   The Company sells optical archiving systems and related licenses for 
software products to customers domestically and internationally. 
International sales have all been denominated in U.S. dollars and were 
$772,000 and $214,000 in the years ended June 30, 1995 and 1996, 
respectively. The Company's sales to Canada represented 10% and 11% of total 
revenues for the year ended June 30, 1995 and 1996, respectively. 

   Sales to five customers represented 18%, 16%, 15%, 14% and 10% of revenue 
for the year ended June 30, 1995. Sales to three customers accounted for 35%, 
22% and 11% of revenues for the year ended June 30, 1996. 

12. PROCEEDS FROM SALES OF COMMON STOCK 

   During the second quarter of fiscal 1995 the Company sold 2,671 shares in 
a private placement of common stock for a total of $593,000. 

13. MANDATORILY REDEEMABLE PREFERRED STOCK 

   In January 1995 the Company sold 50,000 shares of Series A preferred 
stock, $.01 par value, in a private placement to a trust for the benefit of 
one of the Company's directors. The selling price of $40 per share resulted 
in gross proceeds of $2,000,000. The Series A preferred stock had certain 
preferred liquidation, dividend and other rights, and was convertible into 
common stock upon consummation of an initial public offering of at least 
$4,000,000, at a rate of .135 shares of common stock for each share of Series 
A preferred stock. Dividends on the Series A preferred stock were cumulative 
at a rate of $4 per share annually. Unpaid dividends at June 30, 1995, in the 
amount of $88,462 are charged to accumulated deficit in the statement of 
mandatorily redeemable preferred stock and stockholders' equity (deficit). 

   During the year ended June 30, 1996 the Company converted all of these 
shares and accumulated dividends on the preferred shares in the amount of 
$197,352 into 7,423 shares of common stock. 

14. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION 

   Cash paid for interest for the years ended June 30, 1995 and 1996 was 
approximately $104,000 and $130,000, respectively. 

   During the year ended June 30, 1996 there were a number of transactions in 
which the Company issued common stock without receiving any cash proceeds. As 
discussed in Note 13, the Company issued 7,423 shares of common stock in 
exchange for outstanding preferred stock and accumulated unpaid dividends in 
the aggregate amount of $2,197,352. In conjunction with the recapitalization 
discussed in Note 2, the Company issued 1,041,012 shares of common stock in 
forgiveness of debt totalling $2,697,544. In January 1996, the Company issued 
416,500 shares of common stock to an officer. Compensation expense in the 
aggregate amount of 

                                      F-17
<PAGE>

                 Notes to Financial Statements  - (Continued) 

14. Supplemental disclosures of cash flow information  - (Continued) 

$744,000 was recognized in conjunction with this transaction including a 
non-cash charge of $424,830, representing the fair value of the common stock 
as determined by independent appraisal. The Company also issued 12,790 shares 
of common stock to various related parties (including 7,500 shares issued to 
a former officer of the Company) in satisfaction of services rendered to the 
Company totalling $36,930. 

   In addition, during the twelve months ended June 30, 1995 and 1996 the 
Company acquired approximately $37,000 and $34,000, respectively, of computer 
equipment under capital leases. 

15. SUBSEQUENT EVENT 

   On September 18, 1996, the maturity date on the note payable to bank was 
extended from September 15, 1996 to October 31, 1996 (see Note 5). 

                                      F-18
<PAGE>

================================================================================

   No underwriter, dealer, salesperson or any other person has been 
authorized to give any information or to make any representations other than 
those contained in this Prospectus and, if given or made, such information or 
representations must not be relied upon as having been authorized by the 
Company or the Underwriter. Neither the delivery of this Prospectus nor any 
sale made hereunder shall, under any circumstances, create any implication 
that there has been no change in the affairs of the Company since the date 
hereof or that the information contained herein is correct as of any date 
subsequent to the date hereof. This Prospectus does not constitute an offer 
to sell or a solicitation of an offer to buy any securities offered hereby by 
anyone in any jurisdiction in which such offer or solicitation is not 
authorized or in which the person making such offer or solicitation is not 
qualified to do so or to anyone to whom it is unlawful to make such offer or 
solicitation. 
                                    ------ 

                              TABLE OF CONTENTS 

                                                 Page 
                                                -------- 
Prospectus Summary  ........................        4 
Risk Factors  ..............................        9 
The Company  ...............................       16 
Use of Proceeds  ...........................       17 
Dividend Policy  ...........................       17 
Capitalization  ............................       18 
Dilution  ..................................       19 
Selected Financial Data  ...................       20 
Management's Discussion and Analysis of 
  Financial Condition and Results of 
  Operations ...............................       21 
Business  ..................................       26 
Management  ................................       33 
Certain Transactions  ......................       37 
Principal Stockholders  ....................       40 
Selling Securityholders  ...................       41 
Description of Securities  .................       42 
Securities Eligible for Future Sale  .......       45 
Underwriting  ..............................       46 
Legal Matters  .............................       47 
Experts  ...................................       47 
Available Information  .....................       48 
Index to Financial Statements  .............      F-1 


   Until November 10, 1996, all dealers effecting transactions in the 
registered securities, whether or not participating in this distribution, may 
be required to deliver a Prospectus. This delivery requirement is in addition 
to the obligation of dealers to deliver a Prospectus when acting as 
underwriters and with respect to their unsold allotments or subscriptions. 


================================================================================

<PAGE>

================================================================================

                                     LOGO 


                               1,066,667 UNITS 
                             EACH UNIT CONSISTING 
                                      OF 
                          TWO SHARES OF COMMON STOCK 
                                     AND 
                            ONE REDEEMABLE WARRANT 
                                    ------ 
                                  PROSPECTUS 
                                    ------ 
                        JOSEPH STEVENS & COMPANY, L.P. 
                               OCTOBER 16, 1996 

================================================================================



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