INDUSTRIAL HOLDINGS INC
S-1/A, 1996-11-07
MACHINERY, EQUIPMENT & SUPPLIES
Previous: UNITED WASTE SYSTEMS INC, S-3/A, 1996-11-07
Next: ENEX 90-91 INCOME & RETIREMENT FUND SERIES 3 LP, 10QSB/A, 1996-11-07



   
    As filed with the Securities and Exchange Commission on November 7, 1996
                                                      Registration No. 333-13323
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                      Under
                           THE SECURITIES ACT OF 1933

                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                            INDUSTRIAL HOLDINGS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
    

                  Texas                                       5080              
     (State or other jurisdiction of              (Primary Standard Industrial
     incorporation or organization)               Classification Code Number)

                                   76-0289495
                      (I.R.S. Employer Identification No.)

                                  7135 ARDMORE
                              HOUSTON, TEXAS 77054
                                 (713) 747-1025
               (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
        INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                              ---------------------
                                 ROBERT E. CONE
                      PRESIDENT AND CHIEF EXECUTIVE OFFICER
                                  7135 ARDMORE
                              HOUSTON, TEXAS 77054
                                 (713) 747-1025
            (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                              ---------------------
                                    COPY TO:
                                SABRINA A. MCTOPY
                      NORTON, JACOBS, KUHN & MCTOPY, L.L.P.
                             1111 BAGBY, SUITE 2450
                              HOUSTON, TEXAS 77002
                                 (713) 659-1131
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after the Registration Statement becomes effective.
                              ---------------------
         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check the following box. [X]

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

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

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

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
======================================================================================================================
                                                          PROPOSED MAXIMUM
                                                           OFFERING PRICE       PROPOSED MAXIMUM       AMOUNT OF
       TITLE OF EACH CLASS OF          AMOUNT TO BE         PER SHARE OR       AGGREGATE OFFERING     REGISTRATION
    SECURITIES TO BE REGISTERED        REGISTERED(2)         WARRANT(3)              PRICE                FEE
- ----------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                  <C>                  <C>                  <C>      
Common Stock, $.01 par value
("Common Stock"), underlying
Class A Redeemable Warrants(1)......     632,500               $6.00               $3,795,000           $1,308.62(1)
<PAGE>
- ---------------------------------------------------------------------------------------------------------------------
Common Stock underlying Class B                        
Redeemable Warrants(1)..............     632,500              $10.00               $6,325,000           $2,181.03(1)
- ---------------------------------------------------------------------------------------------------------------------
Class B Redeemable Warrants.........     632,500               $3.00               $1,897,500             $654.32
- ---------------------------------------------------------------------------------------------------------------------
Common Stock underlying Class B                        
Redeemable Warrants.................     632,500              $10.00               $6,325,000           $2,181.03
- ---------------------------------------------------------------------------------------------------------------------
Class C Redeemable Warrants.........     632,500               $ .06                  $37,950              $13.09
- ---------------------------------------------------------------------------------------------------------------------
Common Stock Underlying Class C                        
Redeemable Warrants.................     632,500              $15.00               $9,487,500           $3,271.55
- ---------------------------------------------------------------------------------------------------------------------
Total...............................                                              $27,867,950           $9,609.64
=====================================================================================================================
</TABLE>
                                                     

(1)      632,500 Class A Redeemable Warrants (57,500 of which were issued to
         Texas Capital Securities, Inc., as Representative of the Underwriters
         (the "Representative") and 632,500 Class B Redeemable Warrants (57,500
         of which were issued to the Representative) were issued in connection
         with the Company's initial public offering of securities in January
         1992. The aggregate 1,265,000 underlying shares of Common Stock were
         registered in its Registration Statement on Form S-1. A filing fee of
         $3,306.25 attributable to those securities was previously paid as part
         of the registration fee with the Registration Statement on Form S-1,
         Commission File No. 33-43169, which included the foregoing securities,
         and the net filing fee due is $6,303.39.
(2)      The Registration Statement also covers any additional securities which
         may be issuable pursuant to anti-dilution provisions of warrants.
(3)      Estimated solely for the purpose of calculating the registration fee 
         pursuant to Rule 457.

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

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

<PAGE>
                            INDUSTRIAL HOLDINGS, INC.

                              CROSS REFERENCE SHEET
                    PURSUANT TO ITEM 501(B) OF REGULATION S-K

<TABLE>
<CAPTION>
            ITEM NUMBER AND CAPTION IN FORM S-1                                 LOCATION OR CAPTION IN PROSPECTUS
<S>         <C>                                                                 <C>
1.          Forepart of the Registration Statement and Outside
            Front Cover Page of  Prospectus...............................      Outside front cover page of Prospectus

2.          Inside Front and  Outside Back Cover Pages of                       Inside and outside back cover pages of
            Prospectus....................................................      Prospectus

3.          Summary Information, Risk Factors and Ratio of                      Prospectus Summary; Risk Factors
            Earnings to Fixed Charges.....................................

4.          Use of Proceeds...............................................      Prospectus Summary; Use of Proceeds;
                                                                                Capitalization

5.          Determination of Offering Price...............................      Not applicable

6.          Dilution......................................................      Dilution

7.          Selling Securityholders.......................................      Not applicable

8.          Plan of Distribution..........................................      Outside front cover page of Prospectus; The
                                                                                Offer

9.          Description of Securities to be Registered....................      Prospectus Summary; The Offer;
                                                                                Description of Securities

10.         Interests of Named Experts and Counsel........................      Not applicable

11.         Information with Respect to the Registrant....................      Outside front cover page of Prospectus;
                                                                                Prospectus Summary; Risk Factors; Use of
                                                                                Proceeds; Dividend Policy; Capitalization;
                                                                                Dilution; Selected Consolidated Financial
                                                                                Data; Management's Discussion and
                                                                                Analysis of Financial Condition and Results
                                                                                of Operations; Business; Management;
                                                                                Certain Transactions; Principal
                                                                                Shareholders; Description of Securities;
                                                                                Shares Eligible for Future Sale;
                                                                                Consolidated Financial Statements

12.         Disclosure of Commission Position on
            Indemnification for Securities Act Liabilities................      Not applicable
</TABLE>

<PAGE>
OFFERING CIRCULAR - PROSPECTUS

                            INDUSTRIAL HOLDINGS, INC.

              OFFER TO EXCHANGE ONE CLASS A REDEEMABLE WARRANT FOR
          ONE SHARE OF COMMON STOCK, ONE CLASS B REDEEMABLE WARRANT AND
                         ONE CLASS C REDEEMABLE WARRANT
   
- --------------------------------------------------------------------------------
                 THIS OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE ON
                    DECEMBER 13, 1996 AT 5:00 P.M., NEW YORK
                           CITY TIME, UNLESS EXTENDED.
- --------------------------------------------------------------------------------

             INDUSTRIAL HOLDINGS, INC. (THE "COMPANY") HEREBY OFFERS TO THE
HOLDERS OF ITS 632,500 ISSUED AND OUTSTANDING CLASS A REDEEMABLE COMMON STOCK
PURCHASE WARRANTS ("CLASS A WARRANTS") THE OPPORTUNITY TO EXCHANGE EACH CLASS A
WARRANT AND CASH FOR ONE SHARE OF THE COMPANY'S COMMON STOCK, $.01 PAR VALUE,
ONE CLASS B REDEEMABLE COMMON STOCK PURCHASE WARRANT ("CLASS B WARRANT") AND ONE
CLASS C REDEEMABLE COMMON STOCK PURCHASE WARRANT ("CLASS C WARRANT") BEGINNING
ON THE DATE HEREOF AND ENDING ON DECEMBER 13, 1996, UNLESS EXTENDED ON THE TERMS
HEREINAFTER DESCRIBED.
    
             THIS OFFER IS BEING MADE ON THE FOLLOWING TERMS (SEE "THE OFFER"
FOR A MORE COMPLETE DESCRIPTION OF THE TERMS OF THIS OFFER):

             AN EXCHANGING CLASS A WARRANTHOLDER ("WARRANTHOLDER") WHO TENDERS
CLASS A WARRANTS AND PAYS SIX DOLLARS ($6.00) PER CLASS A WARRANT (THE "WARRANT
EXERCISE PRICE") WILL RECEIVE FOR EACH CLASS A WARRANT TENDERED ONE SHARE OF
COMMON STOCK, ONE CLASS B WARRANT AND ONE CLASS C WARRANT.

             EACH CLASS B WARRANT TO BE ISSUED WILL ENTITLE THE HOLDER THEREOF
TO PURCHASE ONE SHARE OF THE COMPANY'S COMMON STOCK AT AN EXERCISE PRICE OF
$10.00 PER SHARE THROUGH AND INCLUDING JANUARY 14, 1999. THE TERMS OF CURRENTLY
OUTSTANDING CLASS B WARRANTS, WHICH ARE EXERCISABLE THROUGH AND INCLUDING
JANUARY 14, 1997, WILL AFTER THE EXPIRATION DATE, AUTOMATICALLY BE EXTENDED TO
JANUARY 14, 1999. EACH CLASS C WARRANT TO BE ISSUED WILL ENTITLE THE HOLDER TO
PURCHASE ONE SHARE OF THE COMPANY'S COMMON STOCK AT AN EXERCISE PRICE OF $15.00
PER SHARE THROUGH AND INCLUDING JANUARY 14, 1999. THE COMPANY MAY REDEEM THE
                                                        (CONTINUED ON NEXT PAGE)
    
                              ---------------------
          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 OFFERING CIRCULAR-PROSPECTUS.
                       ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                              ---------------------

       The date of this Offering Circular-Prospectus is ___________, 1996.
<PAGE>
CLASS B AND CLASS C WARRANTS AT $.05 PER WARRANT UPON 30 DAYS PRIOR WRITTEN
NOTICE IF THE CLOSING BID PRICE OF THE COMPANY'S COMMON STOCK EQUALS OR EXCEEDS
$12.00 AND $20.00, RESPECTIVELY, FOR 20 CONSECUTIVE TRADING DAYS. THE EXERCISE
PRICE OF THE CLASS B AND CLASS C WARRANTS WERE ARBITRARILY DETERMINED BY THE
COMPANY'S BOARD OF DIRECTORS AND IS NOT NECESSARILY RELATED TO THE COMPANY'S
ASSETS, EARNINGS, BOOK VALUE OR OTHER GENERALLY ACCEPTED CRITERIA OF VALUE.
   
             The exercise of the Class A Warrants pursuant to this Offer may be
withdrawn prior to 5:00 p.m., New York City time, on December 13, 1996 (the
"Expiration Date") (or the latest time and date at which this Offer, as extended
by the Company, shall expire). Thereafter, such exercises are irrevocable,
except that they may be withdrawn after January 9, 1997 unless theretofore
accepted for exercise as provided in this Offering Circular- Prospectus. This
Offer is subject to a number of customary conditions, any or all of which may be
waived by the Company, but is not conditioned upon the exercise of a minimum
number of Class A Warrants. The Company also reserves the right to extend this
Offer. See "The Offer--Expiration Date; Extensions" and "--Conditions of the
Offer."
    
             Warrantholders who desire to exercise their Class A Warrants should
(a) complete and submit the accompanying Letter of Transmittal and their Class A
Warrant Certificate, together with (i) a certified or official bank check in the
amount of the aggregate Warrant Exercise Price made payable to Industrial
Holdings, Inc.; or (ii) a wire transfer to ChaseMellon Shareholder Services (the
"Exchange Agent") in the amount of the aggregate Warrant Exercise Price for the
benefit of the Company, and any other required documents to the Exchange Agent,
or (b) request a broker or bank to effect the transaction for him or her.
Holders of Class A Warrants registered in the name of a broker, dealer, bank,
trust or nominee should instruct such institutions to exercise their Class A
Warrants. The Company does not intend to pay broker-dealers solicitation fees
for the exercise of its Class A Warrants. See "The Offer--Procedure for
Tendering Class A Warrants."
   
             If a holder of Class A Warrants does not want to tender his Class A
Warrants pursuant to the terms of this Offer, he may exercise such Class A
Warrants under the present terms of the Class A Warrants. Each Class A Warrant
entitles the registered holder to purchase one share of Common Stock at an
exercise price of $6.00 per share through and including January 14, 1997, after
which date unexercised Class A Warrants will expire.

             The Common Stock, Class A Warrants and Class B Warrants are
currently traded on the Nasdaq National Market under the symbols "IHII,"
"IHIIW," and "IHIIZ," respectively. On November 6, 1996, the closing sale prices
of the Common Stock, Class A and Class B Warrants were $10.63, $8.00 and $2.81,
respectively. The Company has applied for listing of the Class C Warrants on the
Nasdaq National Market.

             Questions and requests for assistance or for additional copies of
this Offering Circular-Prospectus may be made by calling Christine A. Smith,
Vice President of the Company, at (713) 747-`025, or by writing to Industrial
Holdings, Inc., 7135 Ardmore, Houston, Texas 77054.
    
                                        2
<PAGE>
                              AVAILABLE INFORMATION

             The Company has filed a Registration Statement on Form S-1 under
the Securities Act of 1933, as amended (the "Securities Act"), with the
Securities and Exchange Commission (the "Commission") with respect to the
securities offered hereby (the "Registration Statement"), as well as a Schedule
13E-4 Issuer Tender Offer Statement (the "Schedule 13E-4") under the Securities
Exchange Act of 1934, as amended (the "Exchange Act'). This Offering
Circular-Prospectus does not contain all information set forth in the
Registration Statement, the Schedule 13E-4 and the exhibits thereto, to which
reference is hereby made. The Company is subject to the informational
requirements of the Exchange Act, and in accordance therewith, files reports,
proxy statements and other information with the Commission. Such reports, proxy
statements and other information can be inspected at the public reference
facilities of the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. Copies of such material may also be obtained from the
Public Reference Section of the Commission at Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549, at prescribed rates. Such materials may also be
inspected at the offices of Nasdaq/NMS, 1735 K Street, N.W. Washington, D.C.,
20006- 1506, on which the Common Stock, Class A Warrants and Class B Warrants
are listed and Class C Warrants are anticipated to be listed.

                                TABLE OF CONTENTS
                                                                        PAGE NO.

Available Information ........................................................ 3
Summary ...................................................................... 4
Summary Consolidated Financial Data........................................... 8
Risk Factors.................................................................. 9
The Offer.....................................................................12
Use of Proceeds...............................................................21
Price Range of Common Stock and Warrants .....................................21
Dividend Policy...............................................................22
Capitalization................................................................23
Dilution......................................................................24
Pro Forma Condensed Consolidated Financial Statements (unaudited).............25
Selected Consolidated Financial Data..........................................33
Management's Discussion and Analysis of Financial 
    Condition and Results of Operations.......................................34
Business......................................................................40
Management....................................................................48
Certain Transactions..........................................................59
Principal Shareholders........................................................60
Description of Securities.....................................................61
Shares Eligible for Future Sale...............................................64
Legal Matters.................................................................64
Additional Information........................................................65
Index to Financial Statements................................................F-1

                                        3
<PAGE>
                                     SUMMARY

         THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE DETAILED
INFORMATION AND FINANCIAL STATEMENTS AND NOTES THERETO CONTAINED ELSEWHERE IN
THIS OFFERING CIRCULAR-PROSPECTUS.

                                   THE COMPANY

         Industrial Holdings, Inc. (including its subsidiaries, the "Company")
was incorporated in Texas in August 1989. The Company's principal executive
offices are located at 7135 Ardmore, Houston, Texas 77054, and its telephone
number is (713) 747-1025.

         The Company's business is organized into two divisions: the Fastener
Manufacturing and Sales Division, comprised of Landreth Engineering Company
("Landreth") and Connecticut Rivet ("CRivet") (collectively, "LEC") and the
Energy Products and Services Division, comprised of the Valve and Supplies Sales
Group which includes Pipeline Valve Specialty ("PVS") and Industrial Municipal
Supply Company ("IMSCO"); the New Machine Sales and Services Group which
includes Regal Machine Tools ("Regal") and Rex Machinery Movers ("RMM"); the
Export Crating Group which includes U.S. Crating ("USC"); and the Used Machine
Sales Group which includes Rex/Paul's Machine Sales ("RPMS").

         The Fastener Manufacturing and Sales Division manufactures industrial
metal fasteners, including special cold-formed fasteners and threaded fastener
products for sale primarily to manufacturers in the home furniture, home
appliance and automotive industries. In the Energy Products and Services
Division, the Valve and Supplies Sales Group remanufactures pipeline valves and
distributes pipe, valves, fittings and other products primarily to the
petrochemical, chemical and petroleum refining industries and to the pipeline
transportation and product storage industries. The New Machine Sales and
Services Group sells new machine tools and conducts a machine moving operation.
The Export Crating Group provides international export crating services. The
Used Machine Sales Groups sells used machine tools.

         The Company's strategy is to identify and pursue acquisitions within
the lines of business in which the Company currently operates. The Company
believes that it is a leading manufacturer of semi-tubular rivets and
cold-headed specials with pro forma revenues for that segment for the twelve
months ended December 31, 1995 of approximately $22,068,000. The Company's
growth strategy includes an emphasis on the continued acquisition of fastener
manufacturing companies with a particular emphasis on expansion into new
customer bases and geographical markets.

         Since its inception, the Company has expanded its business through
acquisition. PVS was acquired in connection with the Company's initial public
offering in January 1992. Landreth was acquired in October 1992. The companies
comprising the New Machine Sales and Services Group, the Export Crating Group
and the Used Machine Sales Group were acquired as part of The Rex Group, Inc.
("REX") in 1993. Most recently, in December, 1995, CRivet was acquired. The
Company has financed these acquisitions with cash provided by operations,
borrowings under its credit agreements and public and private financings. The
Company anticipates that future acquisitions, if any, will be similarly
financed.

                                        4
<PAGE>
                               RECENT DEVELOPMENTS

      In October 1996, the Company signed a Stock Purchase Agreement to purchase
all of the outstanding stock of American Rivet Company, Inc. ("American"), a
primary competitor of LEC, for a purchase price of $11,125,000, subject to
closing adjustments (the "American Acquisition"). The Company anticipates that
the closing will occur on or before November 15, 1996. While there is no
assurance that the American Acquisition will occur, the Company presently
anticipates that it will obtain approximately $2,075,000 of the purchase price
with bridge financing from a private source ("Bridge Financing"). The remainder
of the purchase price will be funded with cash and marketable securities of
American, an increase in the Company's demand note and line of credit payable to
Comerica Bank-Texas ("Demand Note") to be secured by the inventory and
receivables of American and a term note secured by the real estate and equipment
of American. The Bridge Financing will be repaid through future debt or equity
financing. The Company anticipates that it will use the majority of the
estimated $3,695,000 net proceeds from the exercise of the Class A Warrants to
repay the Company's Demand Note to be incurred in connection with the American
Acquisition.

      American is a manufacturer of semi-tubular rivets and cold-headed specials
located in a suburb of Chicago, Illinois. American's customers are primarily
national manufacturers in the office furniture, automotive and appliance
industries. Net sales of American were $9,188,341 for its fiscal year ended
August 31, 1995 and $7,431,141 for the ten months ended June 30, 1996. After the
acquisition, American will operate within the Fastener Manufacturing and Sales
Division as part of LEC.

                                    THE OFFER

The Offer.............................  Each holder of Class A Warrants may
                                        exchange one Class A Warrant and $6.00
                                        cash (the "Warrant Exercise Price") for
                                        one share of the Company's Common Stock,
                                        one Class B Redeemable Common Stock
                                        Purchase Warrant ("Class B Warrant") and
                                        one Class C Redeemable Common Stock
                                        Purchase Warrant ("Class C Warrant").
   
Expiration Date.......................  5:00 p.m., New York City time, on
                                        December 13, 1996, unless extended (the
                                        "Expiration Date"). See "The Offer--
                                        Expiration Date; Extensions."

Withdrawal Rights.....................  Acceptance of the Offer may be withdrawn
                                        at any time prior to 5:00 p.m., New York
                                        City time, on the Expiration Date.
                                        Thereafter, such exercises are
                                        irrevocable, except that they may be
                                        withdrawn after January 9, 1997 unless
                                        theretofore accepted for exercise as
                                        provided in this Offering
                                        Circular-Prospectus.
    
Risk Factors..........................  Class A Warrantholders (the
                                        "Warrantholders") who elect to exercise
                                        their Class A Warrants and receive
                                        Common Stock, Class B and Class C
                                        Warrants should consider certain factors
                                        regarding the Company. See "Risk
                                        Factors."

                                        5
<PAGE>
Warrant Terms.........................  Each Class B and Class C Warrant will
                                        entitle the holder to purchase one share
                                        of Common Stock at $10.00 per share and
                                        $15.00 per share, respectively, through
                                        and including January 14, 1999.

Effect of the Offer on Non-
   Exercising Warrantholders..........  THE CLASS A WARRANTS ARE EXERCISABLE
                                        THROUGH AND INCLUDING JANUARY 14, 1997,
                                        AFTER WHICH DATE THEY WILL EXPIRE. IN
                                        ADDITION, PRIOR TO THEIR EXPIRATION, THE
                                        REDUCED NUMBER OF OUTSTANDING CLASS A
                                        WARRANTS AS A RESULT OF THE ACCEPTANCE
                                        OF THE OFFER MAY LIMIT THE TRADING
                                        MARKET FOR THE CLASS A WARRANTS AND MAY
                                        ADVERSELY AFFECT THEIR LIQUIDITY AND
                                        MARKET PRICE. TO THE EXTENT THE NUMBER
                                        OF CLASS A WARRANTS AND WARRANTHOLDERS
                                        IS REDUCED PURSUANT TO THE OFFER, THE
                                        CLASS A WARRANTS MAY NOT BE ELIGIBLE TO
                                        BE QUOTED BY NASDAQ AND MAY CEASE TO BE
                                        REGISTERED UNDER THE EXCHANGE ACT.

Use of Proceeds.......................  It is anticipated that the net proceeds
                                        of the Offer of up to $3,695,000 will be
                                        used by the Company to repay the demand
                                        note and line of credit to be incurred
                                        in connection with the American
                                        Acquisition. See "Use of Proceeds."


Acceptance of the Class A Warrants....  The Company will accept all Class A
                                        Warrants duly exercised and not properly
                                        withdrawn on the Expiration Date,
                                        subject to certain conditions. See "The
                                        Offer-- Conditions of the Offer."

Conditions of the Offer...............  The Offer is subject to a number of
                                        customary conditions, any or all of
                                        which may be waived by the Company. See
                                        "The Offer--Acceptance of the Class A
                                        Warrants; Delivery of Common Stock,
                                        Class B Warrants and Class C Warrants"
                                        and "--Conditions of the Offer."

How to Tender the Class A Warrants....  Any holder of Class A Warrants desiring
                                        to accept the Offer should either (a)
                                        complete and submit the accompanying
                                        Letter of Transmittal and his Class A
                                        Warrant certificate and forward same
                                        together with (i) a certified or
                                        official bank check in the amount of the
                                        aggregate Warrant Exercise Price made
                                        payable to

                                       6
<PAGE>
                                        Industrial Holdings, Inc.; or (ii) a
                                        wire transfer to ChaseMellon Shareholder
                                        Services (the "Exchange Agent") in the
                                        amount of the Warrant Exercise Price and
                                        any other required documents to the
                                        Exchange Agent; or (b) request a broker
                                        or bank to effect the transaction for
                                        him or her. Holders of Class A Warrants
                                        registered in the name of a broker,
                                        dealer, bank or nominee should instruct
                                        such institutions to accept the Offer.
                                        See "The Offer--Procedure for Tendering
                                        Class A Warrants."

Certain Income Tax Consequences......   The tax consequences of the Offer are
                                        uncertain under federal income tax law,
                                        and Warrantholders are urged to consult
                                        their own tax advisors regarding this
                                        matter. The recognition of income or
                                        gain characterized as capital gain or
                                        ordinary income could result from the
                                        acceptance of the Offer by a
                                        Warrantholder. See "The Offer--Certain
                                        Federal Income Tax Consequences."

Delivery of Securities...............   The Exchange Agent will deliver the
                                        certificates for shares of Common Stock,
                                        Class B and Class C Warrants as soon as
                                        practicable after the Expiration Date.
                                        See "The Offer--Acceptance of the Class
                                        A Warrants; Delivery of Common Stock,
                                        Class B Warrants and Class C Warrants."
   
Common Stock  Outstanding............   There are presently 20,000,000
                                        authorized shares of Common Stock, and
                                        as of November 6, 1996, there were
                                        4,219,580 shares of Common Stock,
                                        632,500 Class A Warrants and 632,500
                                        Class B Warrants outstanding. Assuming
                                        the acceptance of the Offer by all
                                        Warrantholders, there will be 4,852,080
                                        shares of Common Stock outstanding.

Market Prices........................   As of November 6, 1996, the last
                                        reported sales prices of the Common
                                        Stock, Class A and Class B Warrants on
                                        the Nasdaq National Market were $10.63,
                                        $8.00, and $2.81, respectively. The
                                        Company has applied for listing of the
                                        Class C Warrants on the Nasdaq National
                                        Market. See "Price Range of Common Stock
                                        and Warrants."
    
                                       7
<PAGE>

                       SUMMARY CONSOLIDATED FINANCIAL DATA
              (IN THOUSANDS, EXCEPT FOR SHARES AND PER SHARE DATA)

       The selected financial data presented below are derived from and should
be read in conjunction with the Company's Consolidated Financial Statements and
related notes and "Management's Discussion and Analysis of Financial Condition
and Results of Operations" included elsewhere herein. The unaudited pro forma
income statement data for the year ended December 31, 1995 and the six months
ended June 30, 1996 are presented as if, at the beginning of each period, the
American Acquisition (which transaction is expected to close in the fourth
quarter of 1996) had taken place and the proceeds of the Offer were used to
repay the Demand Note incurred in connection with the American Acquisition. The
unaudited pro forma income statement data for the year ended December 31, 1995
also assumes that the December 1995 purchase of CRivet had taken place at the
beginning of the period. The unaudited pro forma balance sheet data at June 30,
1996 are presented as if, at such date, the American Acquisition had taken place
and the proceeds of the Offer were used to repay the Demand Note incurred in
connection with the American Acquisition. The unaudited pro forma data should be
read in conjunction with the unaudited pro forma condensed consolidated
financial statements included elsewhere herein.

<TABLE>
<CAPTION>
                                  PRO FORMA
                                 SIX MONTHS        HISTORICAL       PRO FORMA
                                    ENDED       SIX MONTHS ENDED   YEAR ENDED                      HISTORICAL
                                   JUNE 30          JUNE 30        DECEMBER 31               YEARS ENDED DECEMBER 31
                                  ---------   --------------------  ---------  ---------------------------------------------------
                                    1996        1996       1995       1995       1995       1994       1993       1992       1991
                                  ---------   ---------  ---------  ---------  ---------  ---------  ---------  ---------  -------
<S>                               <C>         <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>    
INCOME STATEMENT DATA:
Sales .........................     $30,366     $25,627    $19,722    $56,565    $38,983    $34,730    $35,113    $20,769  $16,878
Cost of sales .................      23,464      19,937     15,530     43,808     30,613     26,933     26,924     15,882   14,098
Gross profit ..................       6,902       5,690      4,192     12,757      8,370      7,797      8,189      4,887    2,780
Operating expenses:
   Selling, general &
      administrative ..........       4,542       4,033      3,226      8,492      6,512      6,689      6,204      4,089    3,097
   Depreciation & amortization          276         187        200        623        413        485        478        434      249
   Total operating expenses ...       4,818       4,220      3,426      9,115      6,925      7,174      6,682      4,523    3,346
Operating income (loss) .......       2,084       1,470        766      3,642      1,445        623      1,507        364     (566)
Other income (expense) ........        (892)       (628)      (378)    (1,875)      (824)      (575)      (666)      (261)    (432)
Income (loss) before income
   taxes ......................       1,192         842        388      1,767        621         48        841        103     (998)
Income tax expense (benefit) ..         426         286         34        526         76         16         78       (279)    --
Net income (loss) .............         766         556        354      1,241        545         32        763        382     (998)
Earnings (loss) per share .....         .17         .14        .12        .32        .17        .01        .27        .17    (1.39)
Weighted average common and
  common equivalent shares
  outstanding(1) ..............   4,454,704   3,868,158  3,080,010  3,828,297  3,149,579  3,029,574  2,828,635  2,101,503  716,239
                                  ---------   ---------  ---------  ---------  ---------  ---------  ---------  ---------  -------
</TABLE>

<TABLE>
<CAPTION>
                                       PRO FORMA       HISTORICAL                            HISTORICAL
                                        JUNE 30         JUNE 30                              DECEMBER 31
                                      -----------  ------------------     ----------------------------------------------------
                                          1996      1996       1995         1995       1994       1993       1992       1991
                                         ------    -------    -------      -------    -------    -------    -------    -------
<S>                                      <C>       <C>        <C>          <C>        <C>        <C>        <C>        <C>     
BALANCE SHEET DATA:                                                     
Working capital (deficit)............    $2,815    $ 2,819    $ 2,403      $ 1,459    $ 2,254    $ 1,164    $ 1,551    $(2,367)
Total assets ........................    41,638     30,126     21,654       27,494     20,848     20,819     13,972      5,139
Long-term obligations(2) ............     8,127      5,002      3,236        5,891      3,568      3,229      3,242        218
Total liabilities ...................    27,942     20,125     14,408       19,891     13,965     14,386      9,312      6,367
Shareholders' equity (deficit)  .....    13,696     10,001      7,246        7,603      6,883      6,433      4,660     (1,228)
</TABLE>
                                                                      
- -------------------------------

(1)      Calculated on the basis of the weighted average number of common and
         common equivalent shares outstanding pursuant to Securities and
         Exchange Commission Staff Accounting Bulletin No. 83.
(2)      Excludes deferred income taxes and deferred compensation.

                                       8
<PAGE>
                                  RISK FACTORS

         THE SHARES OF COMMON STOCK, CLASS B AND CLASS C WARRANTS OFFERED HEREBY
INVOLVE MATERIAL RISKS. IN ADDITION TO THE OTHER INFORMATION CONTAINED IN THIS
OFFERING CIRCULAR-PROSPECTUS, PROSPECTIVE INVESTORS SHOULD CAREFULLY CONSIDER
THE FOLLOWING RISK FACTORS BEFORE MAKING A DECISION TO EXERCISE THEIR CLASS A
WARRANTS AND PURCHASE ANY SHARES OF COMMON STOCK.

         LIMITED CAPITAL; RISKS RELATED TO BUSINESS STRATEGY AND ACQUISITIONS.
The Company's ability to effect its business plan depends on its ability to
raise funds to consummate acquisitions and provide necessary working capital.
The Company's future growth through acquisitions will require substantial
capital expenditures. While the Company evaluates business opportunities on a
regular basis, there can be no assurance that the Company will be successful in
identifying any additional acquisitions or will have sufficient financial
resources with which to make additional acquisitions. In the event that the
Company is unable to obtain cash in order to effect additional acquisitions, the
Company may issue additional shares, and further dilution to shareholders may
result. As the Company effects acquisitions and expands its operations, it will
be subject to all of the risks inherent in an expanding business, including
integrating financial reporting, establishing satisfactory budgetary and other
financial controls, funding increased capital needs and overhead expenses,
obtaining management personnel required for expanded operations, and funding
cash flow shortages that may occur if anticipated sales and revenues are not
realized or are delayed, whether by general economic or market conditions.

         At June 30, 1996, the Company had working capital of $2,819,101,
long-term debt of $5,001,834, shareholders' equity of $10,000,888 and
availability of $1,536,352 under its credit facilities with Comerica Bank -
Texas. The Company anticipates that its operating cash needs for fiscal 1996 can
be met with cash generated from operations, borrowings under its credit
facilities with Comerica Bank-Texas and private placements of equity and debt
securities. Any future acquisition of companies in connection with the Company's
acquisition strategy will require additional financing, which likely would
include a combination of debt and equity financing. There can be no assurance
that the Company will be able to obtain such financing on terms acceptable to
it, if at all.

         COMPETITION. The industries in which the Company and its subsidiaries
operate are highly competitive. Many of these competitors have greater financial
and other resources than the Company. Competitive factors for the Company's
subsidiaries include price sensitivity and customer service. The industries in
which the Company's subsidiaries operate are highly fragmented and dominated by
privately-owned businesses. Management's marketing strategy is to institute
centralized inventory controls, reduce personnel costs and achieve greater
buying power through expansion. Management believes that these strategies will
allow the Company and its subsidiaries to be more competitive. However, there
can be no assurance that the Company will be able to successfully compete
against presently known or future competitors.

         FOREIGN SUPPLIERS. Certain of the Company's subsidiaries purchase
products from United States manufacturing companies operating abroad and from
foreign manufacturers. Accordingly, the Company is subject to the risks of doing
business abroad, including fluctuations in currency exchange rates, changes in
import duties or quotas, transportation costs, labor disputes and strikes. The
occurrence of any one or more of the foregoing events could materially adversely
affect the Company's product supply. All payables are settled in U.S. dollars.

                                       9
<PAGE>
         GOVERNMENTAL REGULATION. The Company's business is affected by
governmental regulations relating to its industry segments in general, as well
as environmental and safety regulations that have specific application to the
Company's business. While the Company is not aware of any proposed or pending
legislation, there can be no assurance that future legislation will not have an
adverse effect on the Company's business or competitive position. The Company
believes that it disposes of environmentally sensitive materials in accordance
with present rules and regulations. In the event the Company is required to
adopt additional environmental measures, the cost may be substantial.

         DEPENDENCE ON KEY PERSONNEL. The success of the Company is dependent
on, among other things, the services of Robert E. Cone, President and Chief
Executive Officer, James H. Brock, Jr., President - Energy Products and Services
Division and Thomas C. Landreth, President - Fastener Manufacturing and Sales
Division. The Company has entered into employment agreements with Messrs. Cone,
Brock and Landreth. The loss of the services of any of these officers, for any
reason, may have a material adverse effect on the business and prospects of the
Company.

         VOTING CONTROL BY CERTAIN SHAREHOLDERS. Directors and officers of the
Company own approximately 21% of the Company's outstanding shares and are
therefore able to elect a majority of the Company's Board of Directors and to
control the business and affairs of the Company. After the Offer is consummated
(assuming the exercise of all of the Class A Warrants), such officers and
directors will own approximately 19% of the Company's then outstanding shares,
and will continue to have the ability to control the business and affairs of the
Company.

         LIMITED BACKLOG. Due to the nature of the distribution and
remanufacturing businesses, there exists no firm backlog for products of the
Company's Energy Products and Services Division. The Companies that comprise the
Energy Products and Services Division have historically operated without firm
backlog, which is standard practice in the industry.

         LACK OF CONTRACTUAL SUPPLY AGREEMENTS. The Company's subsidiaries
purchase products from various sources of supply. The Company does not maintain
firm contractual agreements with any of its suppliers with respect to the
product purchases. Instead, the Company purchases its products from suppliers on
the most favorable terms that can be negotiated. Since product purchases are
negotiated on a continuing basis, the Company's reserve stream may not be as
secure as if they were negotiated pursuant to a long-term contract. The
Company's inability to obtain sufficient product from its suppliers would have a
material adverse effect on its business and operations.

         DIVIDENDS NOT LIKELY. The Company has never paid cash dividends on its
Common Stock and does not anticipate paying cash dividends for the foreseeable
future. It is anticipated that any earnings that may be generated from the
Company's operations will be used to finance the Company's growth. Certain of
the Company's outstanding debt instruments currently prohibit the Company from
paying dividends. See "Dividend Policy."

         DILUTION. Exercising Warrantholders will incur immediate and
substantial dilution of $3.07 per share from their exercise price of $6.00,
since the pro forma net tangible book value per share of Common Stock will be
considerably less than the Exercise Price. See "Dilution."
   
         FUTURE SALES OF COMMON STOCK. Of the Company's currently outstanding
4,219,580 shares, 887,364 are "restricted securities" within the meaning of Rule
144 promulgated under the Securities Act ("Restricted Shares"). All of the
Restricted Shares are currently eligible for public sale in accordance with

                                       10
<PAGE>
the requirements of Rule 144. The remaining 3,332,216 shares are freely
tradeable without restrictions or further registration under the Securities Act,
except for shares held by "affiliates" of the Company, which will be subject to
resale limitations of Rule 144. In addition, the Company has filed registration
statements on Form S-3 under the Securities Act relating to 746,735 shares of
Common Stock issued or issuable upon the exercise of warrants or conversion of
convertible securities and offered by certain selling securityholders. Such
shares of Common Stock are (or if not issued, will be when issued) freely
tradeable without restriction or further registration under the Securities Act,
except for shares held by "affiliates" of the Company, which shares will be
subject to the resale limitations of Rule 144. The Company has also filed a
registration statement under the Securities Act to register the shares of Common
Stock issuable under its stock option plans. Shares issued under such plans,
other than shares issued to affiliates of the Company, will be freely tradeable
in the public market.
    

         The Company is unable to predict the effect that sales made under Rule
144 or otherwise may have on the then-prevailing market price of the Common
Stock. The issuance of a significant number of additional securities, or even
the possibility thereof, could depress the market price of such securities.
See "Shares Eligible for Future Sale."

         POSSIBLE INABILITY TO EXERCISE CLASS B AND CLASS C WARRANTS. The Class
B or Class C Warrants to be issued in the Offer may not be exercised unless at
the time of exercise there is a current prospectus under an effective
registration statement covering shares of Common Stock issuable upon exercise of
such warrants and such shares have been registered or qualified or deemed to be
exempt under the securities laws of the state of residence of the holder. The
Company will use its best efforts to have a current registration statement in
effect and to have all such shares so registered or qualified at any time when
the holders thereof may exercise their warrants. While it is the Company's
intention to do so, there is no assurance that it will be able to do so.

         POTENTIAL ADVERSE EFFECT OF REDEMPTION OF CLASS B AND CLASS C WARRANTS.
The Class B and Class C Warrants to be issued in the Offer may be redeemed by
the Company at any time prior to their expiration, at a price of $.05 per
warrant upon at least 30 days notice if the closing bid price of the Common
Stock has equaled or exceeded $12.00 and $20.00 per share, respectively, for a
period of 20 consecutive trading days. Redemption of the warrants could force
the holders to exercise the warrants and pay the exercise price at a time when
it may be disadvantageous for the holders to do so, to sell the warrants at the
then-current market price when they might otherwise wish to hold the warrants,
or to accept the redemption price, which is likely to be substantially less than
the market value of the warrants at the time of redemption.
   
         ADVERSE EFFECT OF OFFER ON NON-EXERCISING CLASS A WARRANTHOLDERS. The
effect of the Offer on non-exercising Class A Warrantholders will be
significant. First, the Class A Warrants are exercisable through and including
January 14, 1997, after which date they expire. In addition, prior to their
expiration, to the extent that the Offer is accepted and Class A Warrants are
exercised, the trading market for unexercised Class A Warrants will become more
limited, and their price is likely to be adversely affected. To the extent that
the number of outstanding Class A Warrants is reduced, the remaining Class A
Warrants may not be eligible to be quoted by Nasdaq and may cease to be
registered under the Exchange Act.
    
         ANTI-TAKEOVER EFFECT. The provisions of the Amended and Restated
Articles of Incorporation ("Amended Articles") may be deemed to have an
anti-takeover effect or may delay, defer or prevent a tender offer or takeover
attempt that a shareholder might consider in such shareholder's best interest,

                                       11
<PAGE>
including those attempts that might result in a premium over the market price
for the shares held by a shareholder. Pursuant to the Amended Articles, the
Board of Directors may, by resolution, establish one or more series of preferred
stock, having such number of shares, designation, relative voting rights,
dividend rates, liquidation or other rights, preferences and limitations as may
be fixed by the Board of Directors without any further shareholder approval.
Such rights, preferences, privileges and limitations as may be established could
have the effect of impeding or discouraging the acquisition of control of the
Company.

         LIMITATION OF DIRECTOR LIABILITY. Texas law authorizes a Texas
corporation to eliminate or limit the personal liability of a director to the
Company and its shareholders for monetary damages for breach of certain
fiduciary duties as a director. The Company believes that such a provision is
beneficial in attracting and retaining qualified directors, and accordingly, its
Amended Articles include a provision eliminating a director's liability for
monetary damages for any breach of fiduciary duty as a director, except in
certain specified instances. The foregoing provision of the Amended Articles may
reduce the likelihood of derivative litigation against directors and may
discourage or deter shareholders or management from bringing a lawsuit against
directors for breaches of their fiduciary duties, even though such an action, if
successful, might otherwise have benefited the Company and its shareholders.

                                    THE OFFER

TERMS OF THE OFFER
   
         The Company hereby offers to the holders of its issued and outstanding
Class A Warrants the opportunity to exchange each Class A Warrant and $6.00 cash
for one share of the Company's Common Stock, $.01 par value, one Class B Warrant
and one Class C Warrant beginning on the date hereof and ending at 5:00 p.m.,
New York City time, on December 13, 1996 (the "Expiration Date") unless
extended, subject to the terms and conditions set forth herein. The Offer
applies to all of the outstanding Class A Warrants, and the Company's obligation
to consummate the Offer is not subject to the exercise of any minimum number of
Class A Warrants.
    
     In accordance with this Offer, the Company will issue Common Stock, Class B
Warrants and Class C Warrants for Class A Warrants effectively exercised, and
not withdrawn, on the Expiration Date or as soon as practicable after such
Expiration Date, subject to certain conditions set forth herein. See "Conditions
of the Offer" below.

         AN EXCHANGING WARRANTHOLDER WHO TENDERS CLASS A WARRANTS AND PAYS SIX
DOLLARS ($6.00) PER CLASS A WARRANT WILL RECEIVE FOR EACH CLASS A WARRANT
TENDERED ONE SHARE OF COMMON STOCK, ONE CLASS B WARRANT AND ONE CLASS C WARRANT.

         EACH CLASS B WARRANT TO BE ISSUED WILL ENTITLE THE HOLDER THEREOF TO
PURCHASE ONE SHARE OF THE COMPANY'S COMMON STOCK AT A PURCHASE PRICE OF $10.00
THROUGH AND INCLUDING JANUARY 14, 1999. THE TERMS OF CURRENTLY OUTSTANDING CLASS
B WARRANTS, WHICH ARE EXERCISABLE THROUGH AND INCLUDING JANUARY 14, 1997, WILL
AFTER THE EXPIRATION DATE, AUTOMATICALLY BE EXTENDED TO JANUARY 14, 1999. EACH
CLASS C WARRANT TO BE ISSUED WILL ENTITLE THE HOLDER TO PURCHASE ONE SHARE OF
THE COMPANY'S COMMON STOCK AT AN EXERCISE PRICE OF $15.00 PER SHARE THROUGH AND
INCLUDING JANUARY 14, 1999. THE

                                       12
<PAGE>
COMPANY MAY REDEEM THE CLASS B AND CLASS C WARRANTS AT $.05 PER WARRANT UPON 30
DAYS PRIOR WRITTEN NOTICE IF THE CLOSING BID PRICE OF THE COMPANY'S COMMON STOCK
EQUALS OR EXCEEDS $12.00 AND $20.00, RESPECTIVELY, FOR 20 CONSECUTIVE TRADING
DAYS. THE EXERCISE PRICES OF THE CLASS B AND CLASS C WARRANTS WERE ARBITRARILY
DETERMINED BY THE COMPANY'S BOARD OF DIRECTORS AND ARE NOT NECESSARILY RELATED
TO THE COMPANY'S ASSETS, EARNINGS, BOOK VALUE OR OTHER GENERALLY ACCEPTED
CRITERIA OF VALUE.

         If a holder of Class A Warrants does not want to tender his Class A
Warrants pursuant to the terms of this Offer, he may exercise such Class A
Warrants under the present terms of the Class A Warrants. Each Class A Warrant
entitles the registered holder to purchase one share of Common Stock at an
exercise price of $6.00 per share through and including January 14, 1997.

EXPIRATION DATE; EXTENSIONS

         Subject to the terms and conditions as set forth herein, the Company
will accept all Class A Warrants tendered under the terms of this Offer which
are not withdrawn prior to 5:00 p.m., New York City time, on the Expiration
Date. The Company at its sole option may extend this Offer for an additional
period of time by giving written notification of such extension to the Exchange
Agent. In addition, the Company may at its election cause notice of any
extension of the Offer to be published in the "New York Times," the "Wall Street
Journal" or any other newspaper selected by the Company.

         The Company has no present intention to extend this Offer beyond the
Expiration Date. If, however, the Company does extend this Offer beyond such
date, the Company intends that such extension will not exceed an additional 10
business days. Any extension or expiration of the Offer will be followed as soon
as practicable, but in no event later than 9:00 a.m., New York City time, on the
next business day after the previously scheduled Expiration Date, by public
announcement thereof, and any amendment of the Offer will be followed as soon as
practicable by public announcement. Without limiting the manner by which the
Company may choose to make such public announcement, the Company shall not,
unless otherwise required by law, have any obligation to publish, advertise or
otherwise communicate any such public announcement other than by making a
release to the Dow Jones News Service.

         If the Company decides to waive, modify or amend a material provision
of the Offer, it may do so at any time, provided that it gives notice thereof in
the manner specified above and extends such Offer to the extent required by the
Exchange Act. With respect to an increase or decrease in the percentage of the
class of securities being tendered for or a change in the consideration offered,
Rule 13e-4(f)(1) of the Exchange Act generally requires that a tender offer
remain open for at least 10 business days from the date the notice of such
change is first published or sent or given to security holders. The minimum
period during which an offer must remain open following other material changes
in the terms of the offer will depend on the facts and circumstances, including
the relative materiality of the change in the terms of information concerning
the Offer. Any amendment to the Offer will apply to all Class A Warrants
exercised pursuant thereto, regardless of when or in what order the Class A
Warrants are exercised.

PROCEDURE FOR TENDERING CLASS A WARRANTS
   
         To accept the Offer and tender the Class A Warrants, the accompanying
Letter of Transmittal ("Letter of Transmittal"), must be completed and executed
as indicated thereon and the Letter of Transmittal and the Class A Warrants must
be accompanied by payment of the aggregate Warrant Exercise Price by

                                       13
<PAGE>
certified or official bank check made payable to Industrial Holdings, Inc. or by
wire transfer to the Exchange Agent for the benefit of the Company, together
with any other required documents. The foregoing materials must be delivered to
and received by the Exchange Agent at one of its addresses set forth on the back
cover of this Offering Circular-Prospectus on or before the Expiration Date.
However, in lieu of the foregoing, a Warrantholder may either (i) exercise the
Class A Warrants pursuant to the procedure for book-entry exercise set forth
below (and a confirmation of such book-entry exercise must be received by the
Exchange Agent on or before the Expiration Date) or (ii) comply with the
guaranteed delivery procedure set forth below. The beneficial holders of Class A
Warrants that are held by or registered in the name of a broker, dealer,
commercial bank, trust company or other nominee or custodian are urged to
contact such entity promptly if they wish to accept the Offer. LETTERS OF
TRANSMITTAL, PAYMENT OF THE AGGREGATE EXERCISE PRICE AND CLASS A WARRANTS SHOULD
NOT BE SENT TO THE COMPANY.

         THE METHOD OF DELIVERY OF LETTERS OF TRANSMITTAL, CLASS A WARRANTS, THE
AGGREGATE WARRANT EXERCISE PRICE AND ALL OTHER REQUIRED DOCUMENTS TO THE
EXCHANGE AGENT IS AT THE ELECTION AND RISK OF THE HOLDER, BUT IF SUCH DELIVERY
IS BY MAIL, IT IS SUGGESTED THAT THE HOLDER USE PROPERLY INSURED, REGISTERED
MAIL WITH RETURN RECEIPT REQUESTED, AND THAT THE MAILING BE MADE SUFFICIENTLY IN
ADVANCE OF THE EXPIRATION DATE TO PERMIT DELIVERY TO THE EXCHANGE AGENT ON OR
PRIOR TO THE EXPIRATION DATE.

      Within two business days after the date hereof, the Exchange Agent will
establish accounts with respect to the Class A Warrants at each of The
Depository Trust Company and Philadelphia Depository Trust Company (each a
"Book-Entry Transfer Facility" and collectively referred to as "Book-Entry
Transfer Facilities") for purposes of the Offer. Any financial institution that
is a participant in a Book- Entry Transfer Facility's system may make book-entry
delivery of Class A Warrants by causing the Book- Entry Transfer Facility to
transfer the same into the Exchange Agent's account at such Book-Entry Transfer
Facility in accordance with such Book-Entry Transfer Facility's procedure for
such transfer and to confirm such transfer to the Exchange Agent in writing.
Although delivery of the Class A Warrants may be effected through book-entry
transfer, either (i) a properly completed Letter of Transmittal (or facsimile
thereof) executed by the holder of record, together with the proper signature
guarantees, and the certified or official bank check made payable to Industrial
Holdings, Inc. or a wire transfer for the benefit of the Company, together with
all other documents required, must be transmitted to and received by the
Exchange Agent at one of its addresses set forth on the back cover page of this
Offering Circular-Prospectus on or before the Expiration Date or (ii) the
guaranteed delivery procedure set forth below must be complied with. Delivery of
documents to a Book-Entry Transfer Facility in accordance with such Book-Entry
Transfer Facility's procedure does not constitute delivery to the Exchange
Agent.

         Except as otherwise provided below, each signature on the Letter of
Transmittal, Class A Warrant certificate or instrument of transfer must be
guaranteed by a firm or other entity that is a member in good standing of the
Security Transfer Agent's Medallion Program, the New York Stock Exchange
Medallion Program or the Stock Exchange Medallion Program (singularly, an
"Eligible Institution"). Signatures on a Letter of Transmittal need not be
guaranteed (i) if the Letter of Transmittal is signed by the registered holder
of the Class A Warrants tendered and the holder has not completed the box titled
"Special Payment Instructions" or "Special Issuance Instructions" on the Letters
of Transmittal; or (ii) if such Class A Warrants are tendered for the account of
an Eligible Institution.
    
         If the certificates for Class A Warrants are registered in the name of
a person other than the person exercising such Class A Warrants, or if Class A
Warrants that are not accepted for exercise pursuant to the Offer are to be
returned to a person other than the registered owner, then the certificates

                                       14
<PAGE>
for such Class A Warrants must be endorsed or accompanied by an appropriate
instrument of transfer, signed exactly as the name of the registered owner
appears on the certificates, with the signatures on the certificates or
instruments of transfer guaranteed by an Eligible Institution.
   
         The issuance of Common Stock in exchange for Class A Warrants exercised
pursuant to the Offer will be made only after timely receipt by the Exchange
Agent of the Letters of Transmittal and certificates for such Class A Warrants
(or a confirmation of a book-entry transfer of such Class A Warrants into the
Exchange Agent's account at one of the Book-Entry Transfer Facilities as
described above) and the certified or official bank check or the wire transfer,
together with all other documents required. If less than the number of Class A
Warrants evidenced by a submitted certificate are to be exercised, the
exercising Warrantholder should indicate on the Letter of Transmittal the number
of Class A Warrants being exercised. The number of Class A Warrants represented
by the certificates for Class A Warrants delivered to the Exchange Agent and
accompanied by a Letter of Transmittal and the aggregate Warrant Exercise Price
will be deemed to have been exercised.

         All questions as to the validity, form, eligibility (including time of
receipt) and acceptance of the Class A Warrants or payments of the aggregate
Warrant Exercise Price tendered will be determined by the Company, which
determination shall be final and binding. The Company reserves the absolute
right to reject any or all tenders of any particular Class A Warrants and
payments of the aggregate Warrant Exercise Price not properly tendered or the
acceptance of which would, in the opinion of the Company, be unlawful. The
Company also reserves the right to waive any irregularities or conditions of
tender as to any particular Class A Warrants, and the Company's interpretation
of the terms and conditions of this Offer (including the instructions and Letter
of Transmittal) shall be final and binding. Any irregularities in connection
with the tenders, unless waived, must be cured within such time as the Company
shall determine, which time may be extended beyond the Expiration Date. Neither
the Company nor the Exchange Agent shall be under any duty to give notification
of defects in such tenders or incur any liability for failure to give such
notification. Tenders of the Class A Warrants and payments of the aggregate
Warrant Exercise Price received by the Exchange Agent that are not properly
tendered and as to which the irregularities have not been cured or waived will
be returned (without interest on the cash payment or deduction therefrom) by the
Exchange Agent to the appropriate Warrantholder as soon as practicable.

GUARANTEED DELIVERY PROCEDURE

         If a holder of Class A Warrants desires to exercise such Class A
Warrants pursuant to the Offer but is unable either to (i) deliver his
certificates, the certified or official bank check or the wire transfer and all
other required documents to the Exchange Agent on or before the Expiration Date
or (ii) comply with the procedure for book-entry exercise on a timely basis,
such Class A Warrants may nevertheless be exercised pursuant to the Offer,
provided that all of the following conditions are satisfied:
    

                  (i) such exercises are made by or through an Eligible 
                  Institution;

                  (ii) prior to the Expiration Date, a properly completed and
                  duly executed Notice of Guaranteed Delivery (by telegram,
                  telex, facsimile transmission, mail or hand delivery) setting
                  forth the name and address of the Warrantholder and the number
                  of Class A Warrants exercised, stating that the exercise is
                  being made thereby and guaranteeing that within three trading
                  days after the Expiration Date, the Class A Warrants and the
                  certified

                                       15
<PAGE>
                  or official bank check or the wire transfer, together with all
                  other documents required, will be deposited by the Eligible
                  Institution with the Exchange Agent; and

                  (iii) the certificates for all exercised Class A Warrants in
                  proper form for transfer (or a written confirmation of
                  book-entry transfer into the Exchange Agent's account at a
                  Book-Entry Transfer Facility as described above), a properly
                  completed and duly executed Letter of Transmittal and the
                  certified or official bank check or the wire transfer,
                  together with all other documents required, are received by
                  the Exchange Agent within three trading days after the
                  Expiration Date.

WITHDRAWAL RIGHTS
   
         Any exercise of Class A Warrants pursuant to the Offer may be withdrawn
subject to the procedures described below, at any time prior to the Expiration
Date. Thereafter, such exercises are irrevocable, except that they may be
withdrawn after January 9, 1997 unless theretofore accepted for exercise as
provided in this Offering Circular-Prospectus. If the Company extends the period
of time during which the Offer is open, is delayed in its acceptance of the
Class A Warrants for exercise or is unable to accept the Class A Warrants for
exercise for any reason, then, without prejudice to the Company's rights under
the Offer, the Exchange Agent may, on behalf of the Company, retain all Class A
Warrants exercised, and such Class A Warrants may not be withdrawn except as
provided herein, subject to Rule 13E-4(f)(5) under the Securities Exchange Act
of 1934, as amended (the "Exchange Act"), which provides that the person making
an issuer exchange offer shall either pay the consideration offered or return
tendered securities, promptly after the termination or withdrawal of the Offer.

         For a withdrawal to be effective, a written, telegraphic or facsimile
transmission notice of withdrawal must (i) be timely received by the Exchange
Agent at one of its addresses on the back cover of this Offering
Circular-Prospectus before the Exchange Agent receives notice of acceptance by
the Company of the Class A Warrants, (ii) set forth the name of the tendering
Warrantholder, (iii) if the Class A Warrants have been deposited with or
otherwise identified to the Exchange Agent, contain the description of the Class
A Warrants to be withdrawn and indicate the certificate numbers shown on the
certificates evidencing such Class A Warrants (except in the case of book-entry
exercise), and (iv) be executed by the Warrantholder in the same manner as the
original Class A Warrant certificate tendered or be accompanied by evidence
satisfactory to the Company that the person withdrawing the exercise pursuant to
this Offer has succeeded to the beneficial ownership of the Class A Warrants. In
the case of Class A Warrants tendered by book-entry transfer, a notice of
withdrawal must specify, in lieu of certificate numbers, the name and number of
the account at one of the Book-Entry Transfer Facilities to be credited with the
withdrawn Class A Warrants. All questions as to the validity (including the time
of receipt) of notices of withdrawal will be determined by the Company, whose
determination shall be final and binding. Class A Warrants and payments
withdrawn in the manner specified above will not be considered to have been duly
tendered. However, withdrawn Class A Warrants may be re-exercised at any time
prior to the Expiration Date.

         No interest shall be paid on any amount returned to a Warrantholder
pursuant to a proper withdrawal or otherwise, regardless of any delay in the
Offer.

                                       16
<PAGE>
ACCEPTANCE OF CLASS A WARRANTS; DELIVERY OF COMMON STOCK, CLASS B WARRANTS AND
CLASS C WARRANTS

         Upon the terms and subject to the conditions of this Offer, Class A
Warrants tendered for exercise and not properly withdrawn will be accepted for
exercise on the Expiration Date. For purposes of this Offer, the Company will be
deemed to have accepted for exercise properly tendered Class A Warrants when, as
and if the Company has given oral or written notice thereof to the Exchange
Agent. All exercising warrantholders will be deemed to have waived any right to
receive notice of the acceptance of their Class A Warrants.

         The Exchange Agent will act as agent for the exercising holders of
Class A Warrants for the purposes of receiving from the Company the Common
Stock, Class B Warrants and Class C Warrants and Class A Warrants not accepted
for exercise and transmitting such securities to the holders. Tendered Class A
Warrants not accepted for exercise by the Company will be returned (or, in the
case of Class A Warrants exercised by book-entry transfer through a Book-Entry
Transfer Facility, will be credited to an account maintained with such
Book-Entry Transfer Facility) without expense to the exercising holders as
promptly as practicable following the Expiration Date.

         If the Company extends the period during which the Offer is open, is
delayed in its acceptance for exercise or is unable to accept for exercise any
Class A Warrants pursuant to the Offer for any reason, then, without prejudice
to the Company's rights hereunder, the Exchange Agent, at the request of the
Company, may nevertheless retain Class A Warrants exercised together with any
certified or official bank check or wire transfer and any other required
documents subject to the withdrawal rights of holders thereof as set forth
herein and applicable securities laws.

         Delivery of the Common Stock, Class B Warrants and Class C Warrants in
exchange for Class A Warrants and payments validly tendered and accepted by the
Company will be made as soon as practicable after the Expiration Date. All
deliveries will be made through the Exchange Agent.

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following summary is a general discussion of certain of the
anticipated federal income tax consequences of the acceptance of the Offer. No
discussion is included regarding any applicable state, local or foreign tax
laws.

         This summary is limited to Warrantholders who hold the Class A Warrants
as "capital assets" (generally, property held for investment) within the meaning
of Section 1221 of the Internal Revenue Code of 1986, as amended (the "Code").
The tax consequences to any particular Warrantholder may be affected by matters
not discussed below. In addition, the Company has not sought a ruling from the
Internal Revenue Service or an opinion of counsel with respect to such tax
consequences. Accordingly, each Warrantholder is advised to consult with his or
her own tax advisor regarding the tax consequences of holding or exercising the
Class A Warrants.
    
         ACCEPTANCE OF THE OFFER. It is possible that the acceptance of the
Offer would require the recognition of income by a Warrantholder, as the Class B
and Class C Warrants received by any Warrantholder accepting the Offer
constitute new and independent value (in the form of an inducement to exercise
the Class A Warrants), which is in addition to the original rights granted under
the Class A Warrants. Thus, those Warrantholders who accept the Offer may
recognize income to the extent of the extra value received, measured by the fair
market value of the Class B and C Warrants. The character

                                       17
<PAGE>
of the income will be either capital gain realized from the exchange of a Class
A Warrant for Common Stock and the Class B and Class C Warrant or ordinary
income in the form of a taxable receipt of intangible property. Each
Warrantholder who exercises his Class A Warrants pursuant to this Offer will
have an adjusted basis in the Common Stock received equal to the aggregate
Warrant Exercise Price paid and Class B and Class C Warrants received equal to
the amount of income reported on receipt thereof.


         EXERCISE OF THE CLASS B AND CLASS C WARRANTS. If a Warrantholder who
accepts the Offer reports income upon the receipt of the Class B and Class C
Warrants based upon their fair market value, he will not report income to that
extent when he subsequently exercises the Warrants. The character of the income
will depend upon whether the Class B and Class C Warrants are properly
considered to have been received in a capital transaction (which would result in
capital gain) or are characterized as intangible property (which would result in
ordinary income), as discussed above. The adjusted tax basis of the Common Stock
received in exchange for the Class B and Class C Warrants would be equal to the
amount reported as income (whether upon acceptance of the Offer or later) plus
the amount paid upon exercise of the Class B and Class C Warrants. The holding
period for the Class B and C Warrants will begin on the date this Offer is
consummated.

         TAX CONSEQUENCES TO THE COMPANY. No gain or loss will be recognized to
the Company as a result of the Offer or the acceptance of the Offer by the
Warrantholders.
   
         Pursuant to Section 382 of the Code, utilization of net operating loss
("NOL") carryforwards is limited if there has been a change in control of the
Company during a specified time period. The Company's issuance of Common Stock
in its initial public offering in January 1992 has previously resulted in
limitations under Section 382 with respect to the Company's ability to use NOL
carryforwards. In addition, the Company issued Common Stock in private offerings
in 1995 and 1996. However, the Company has been advised that the exercise of the
Class A Warrants under this Offer, when added to the 1995 and 1996 Common Stock
issuances, will not create an additional change in control under Section 382 and
an additional limitation on the Company's NOL carryforwards.

EFFECT ON NON-EXERCISING CLASS A WARRANTHOLDERS

         THE EFFECT OF THE OFFER ON NON-EXERCISING CLASS A WARRANTHOLDERS WILL
BE SIGNIFICANT. FIRST, THE CLASS A WARRANTS WILL EXPIRE AFTER JANUARY 14, 1997.
IN ADDITION, PRIOR TO THEIR EXPIRATION, TO THE EXTENT THAT THE OFFER IS ACCEPTED
AND CLASS A WARRANTS ARE EXERCISED, THE TRADING MARKET FOR UNEXERCISED CLASS A
WARRANTS WILL BECOME MORE LIMITED, AND THEIR PRICE IS LIKELY TO BE ADVERSELY
AFFECTED. TO THE EXTENT THAT THE NUMBER OF OUTSTANDING CLASS A WARRANTS IS
REDUCED, THE REMAINING CLASS A WARRANTS MAY NOT BE ELIGIBLE TO BE QUOTED BY
NASDAQ AND MAY CEASE TO BE REGISTERED UNDER THE EXCHANGE ACT.
    
CONDITIONS OF THE OFFER

         Notwithstanding any other provision of the Offer, the Company may
cancel, modify or terminate the Offer and is not required to accept for exercise
any Class A Warrants pursuant to the Offer if prior to the Expiration Date:

                                       18
<PAGE>
                  (i) there shall be pending, instituted or threatened any legal
         action or administrative proceeding before any court or governmental
         agency, by any governmental agency or any other person, prohibiting,
         restricting or delaying the Offer;

                  (ii) any statute, rule or regulation shall have been enacted,
         or any action shall have been taken by any governmental authority,
         which would prohibit or materially restrict or delay consummation of
         the Offer; or

                  (iii) there shall have occurred (and the adverse effect of
         such occurrence will be continuing): (a) any general suspension of, or
         limitation on prices for trading on, the Nasdaq National Market or in
         the other over-the-counter markets; (b) a declaration of a banking
         moratorium by United States or New York authorities; or (c) a
         commencement of a war, armed hostilities or other international or
         national calamity directly or indirectly involving the United States of
         America which would reasonably be expected to affect materially and
         adversely (or to delay materially) the consummation of the Offer.

         If the Company terminates the Offer pursuant to any of the conditions
set forth above, the Exchange Agent will promptly return the applicable Class A
Warrants and funds for the aggregate Warrant Exercise Price to the holders
thereof.
   
         The Company reserves the absolute right to waive satisfaction of any
conditions and compliance with any terms of the Offer. The Company further
reserves the absolute right to reject any and all exercises not in proper form.
On the Expiration Date, the Company will accept any and all Class A Warrants
which are properly exercised, subject to the conditions stated herein.

LISTING OF THE CLASS C WARRANTS

         The Company has applied for listing of the Class C Warrants on the
Nasdaq National Market. However, even if initially listed, there can be no
assurance that the Class C Warrants will meet the requirements for continued
inclusion and continue to be listed on the Nasdaq National Market. Failure to
continue to be listed may adversely affect the market value and liquidity of the
Class C Warrants.
    
POSITION OF THE BOARD OF DIRECTORS

         The Board of Directors of the Company believes the Company will benefit
from the receipt of net cash proceeds of up to $3,695,000 received pursuant to
this Offer and the possible receipt of additional financing in the future from
the exercise of the Class B Warrants and subsequently from the Class C Warrants
of up to $22,137,500 in the aggregate. However, the Board of Directors is not
making any recommendations to the holders of the Class A Warrants as to whether
they should exchange or refrain from exchanging any or all of their Class A
Warrants. Each Warrantholder must make his or her own decision as to whether to
exchange all or any portion of the Class A Warrants owned.

PAYMENT OF FEES AND EXPENSES

         The Company has agreed to pay the Exchange Agent a fee of $7,500 to act
in such capacity reasonable and customary fees for its services and will
reimburse it for its reasonable out-of-pocket expenses in connection therewith.
The Company will also pay brokerage houses and other custodians, nominees and
fiduciaries the reasonable out-of-pocket expenses incurred by them in forwarding
copies

                                       19
<PAGE>
of this Offering Circular-Prospectus and related documents to the beneficial
owners of the Class A Warrants, and in handling or forwarding tenders for their
customers. However, the Company will not make any other payments to brokers,
dealers or others soliciting tenders of Class A Warrants. Employees of the
Company may solicit tenders of Class A Warrants, for which they will receive no
additional compensation.
   
MUTILATED, LOST, STOLEN OR DESTROYED CERTIFICATES

         Any Warrantholder whose Class A Warrant certificates have been
mutilated, lost, stolen or destroyed should contact the Company at its address
set forth below for further information.

REQUESTS FOR ASSISTANCE

         Requests for additional copies of this Offering Circular-Prospectus or
the Letter of Transmittal or assistance in completing an exchange should be made
by calling Christine A Smith, Vice-President of the Company, at (713) 747-1025,
or by mail to the Company as follows:

                            Industrial Holdings, Inc.
                                  7135 Ardmore
                              Houston, Texas 77054
    
                                       20
<PAGE>
                                 USE OF PROCEEDS

         The Company estimates that the net proceeds from the exercise of the
Class A Warrants assuming the exercise of all outstanding Class A Warrants
(after deducting the estimated expenses of the Offer payable by the Company)
will be $3,695,000.
   
         In October 1996, the Company signed a Stock Purchase Agreement to
purchase all of the outstanding stock of American Rivet Company, Inc.
("American"), a primary competitor of LEC, for a purchase price of $11,125,000,
subject to closing adjustments (the "American Acquisition"). The Company
anticipates that the closing will occur on or before November 15, 1996. While
there is no assurance that the American Acquisition will occur, the Company
presently anticipates that it will obtain approximately $2,075,000 of the
purchase price with bridge financing from a private source ("Bridge Financing").
The remainder of the purchase price will be funded with cash and marketable
securities of American, an increase in the Company's Demand Note secured by the
inventory and receivables of American and a term note secured by the real estate
and equipment of American. The Bridge Financing will be repaid through future
debt or equity financing. The Company anticipates that it will use the majority
of the estimated $3,695,000 net proceeds from the exercise of the Class A
Warrants to repay the Company's Demand Note to be incurred in connection with
the American Acquisition.
    
                    PRICE RANGE OF COMMON STOCK AND WARRANTS

         The Common Stock, Class A Warrants and Class B Warrants are traded on
the Nasdaq National Market under the symbols "IHII," "IHIIW" and "IHIIZ,"
respectively. The following table sets forth the high and low closing sales
prices of the Common Stock, Class A Warrants and Class B Warrants for the
periods indicated below:

<TABLE>
<CAPTION>
                                   Common Stock              Class A Warrant             Class B Warrant
                                    PRICE RANGE                PRICE RANGE                 PRICE RANGE
                                    -----------                -----------                 -----------
                                    HIGH         LOW            HIGH        LOW             HIGH        LOW
                                    ----         ---            ----        ---             ----        ---
<S>                                 <C>          <C>            <C>         <C>             <C>         <C>  
1994
First Quarter                       $5.25        $3.88          $1.31       $0.75           $0.81       $0.31
Second Quarter                       4.81         3.50           1.25        0.38            0.38        0.13
Third Quarter                        3.63         2.25           0.50        0.25            0.06        0.06
Fourth Quarter                       3.75         2.00           0.94        0.31            0.19        0.09
1995
First Quarter                       $4.00        $3.25          $0.88       $0.63           $0.22        0.13
Second Quarter                       3.63         2.88           0.75        0.63            0.34        0.19
Third Quarter                        4.75         3.00           1.00        0.63            0.38        0.19
Fourth Quarter                       4.38         3.31           0.81        0.63            0.38        0.28
1996
First Quarter                       $6.75        $3.75          $1.44       $0.63           $0.53       $0.31
Second Quarter                      10.50         6.50           5.13        1.25            2.13        0.53
Third Quarter                       10.13         7.00           6.38        3.75            3.25        1.50
</TABLE>

         All of the foregoing prices reflect interdealer quotations, without
retail mark-up, mark-downs or commissions and may not necessarily represent
actual transactions in the Common Stock, Class A Warrants or Class B Warrants.

                                       21
<PAGE>
   
         On November 6, 1996, the last reported sales prices of the Common
Stock, Class A Warrants and Class B Warrants as quoted by the Nasdaq National
Market, were $10.63, $8.00, and $2.81 per share or warrant, respectively. On
November 6, 1996 there were approximately 180, 20 and 28 record holders of the
Common Stock, Class A Warrants and Class B Warrants, respectively.
    
                                 DIVIDEND POLICY

         The Company has never paid dividends on its Common Stock and does not
anticipate paying any cash dividends in the foreseeable future. The Company
presently intends to retain future earnings to support the Company's operations
and growth. Any payment of cash dividends in the future will be dependent on the
amount of funds legally available therefor, the Company's earnings, financial
condition, capital requirements and other factors that the Board of Directors
may deem relevant. The payment of cash dividends is currently prohibited under
the terms of certain of the Company's long-term indebtedness.

                                       22
<PAGE>
                                 CAPITALIZATION

         The following table sets forth (i) the capitalization of the Company at
June 30, 1996 and (ii) such capitalization as adjusted to reflect the
consummation of the American Acquisition; the exercise of all 632,500
outstanding Class A Warrants, the issuance of 632,500 shares of Common Stock and
the application of the estimated $3,695,000 in net proceeds therefrom. This
table should be read in conjunction with the Company's Consolidated Financial
Statements and notes thereto and "Use of Proceeds" that are included elsewhere
in this Offering Circular-Prospectus.

                                                            JUNE 30, 1996
                                                          -----------------
                                                            (in thousands)
                                                                   PRO FORMA
                                                          ACTUAL  AS ADJUSTED(2)
                                                          -------   -------
                                                                  (UNAUDITED)
Short-term debt ........................................  $ 7,657   $ 9,992
                                                          =======   =======

Long-term debt .........................................    5,002     8,127
Shareholders' equity:
         Common stock, $.01 par value; 7,500,000 shares
           authorized, 3,641,162 shares issued and
           outstanding (1) and 4,273,662 shares issued
           and outstanding, pro forma as adjusted (2) ..       36        43
         Additional paid-in capital ....................    9,390    13,078
         Retained earnings .............................      575       575
                                                          -------   -------

                  Total shareholders' equity ...........  $10,001   $13,696
                                                          -------   -------

Total capitalization ...................................  $15,003   $21,823
                                                          =======   =======
- ------------------------------------------
   
(1)      As of June 30, 1996, excludes (i) 632,500 shares underlying the
         outstanding Class B Warrants; (ii) an aggregate of 511,000 shares of
         Common Stock issuable upon the exercise of options granted to directors
         or employees under the Company's 1994 Amended and Restated Incentive
         Plan and 1995 Non-Employee Director Stock Option Plan and exercisable
         at an average exercise price of $3.68 per share of Common Stock
         ("Shareholders' Options"), and an additional 20,000 shares that may be
         granted in the future under the Company's 1995 Non-Employee Director
         Stock Option Plan; (iii) an aggregate of 745,000 shares of Common Stock
         issuable upon the exercise of warrants other than the outstanding Class
         A and Class B Warrants and exercisable at an average exercise price of
         $4.08 per share of Common Stock ("Other Warrants"); and (iv) 575,153
         shares of Common Stock issuable upon the conversion of a debenture
         granted to Renaissance Capital Partners II, Ltd. ("Renaissance") and
         convertible at $3.26 per share ("Renaissance Debenture"). From July
         through October 1996, an aggregate of 323,418 Other Warrants were
         exercised, leaving 421,582 remaining Other Warrants. Proceeds from
         these exercises were $1,579,097. On September 11, 1996, Renaissance
         converted $815,000 of the Renaissance Debenture into 250,000 shares of
         Common Stock, leaving 325,153 shares of Common Stock issuable upon the
         conversion of the remaining Renaissance Debenture. See "Description of
         Securities," "Management--Stock Option Plans" and "Shares Eligible for
         Future Sale."
    
(2)      Pro Forma as adjusted gives effect to the exercise of all 632,500 
         outstanding Class A Warrants.

                                       23
<PAGE>
                                    DILUTION

         As of June 30, 1996, giving effect to the exercise of warrants and
conversion of debt to Common Stock occurring from July 1, 1996 to November 6,
1996, the Company had adjusted net tangible book value of $10,519,380 or $2.50
per share. Giving effect to the exercise of 632,500 Class A Warrants at an
exercise price of $6.00 per share and the issuance of 632,500 shares of Common
Stock and deducting the estimated offering expenses of $100,000, the Company's
adjusted pro forma net tangible book value at June 30, 1996 would have been
$14,214,380 or $2.93 per share. This represents an immediate increase in net
tangible book value of $.43 per share to existing shareholders and an immediate
dilution of $3.07 per share to new investors exercising Class A Warrants.
Dilution per share represents the difference between the price per share to be
paid by persons exercising the Class A Warrants and the adjusted pro forma
consolidated net tangible book value per share after the exercise of the Class A
Warrants.

Exercise price per share.......................................            $6.00
Adjusted net tangible book value per share before the Offer....   $2.50
Increase per share attributable to new investors...............     .43
                                                                  -----
Adjusted net tangible book value per share after the Offer.....             2.93
                                                                           -----
Dilution per share to new investors............................            $3.07
                                                                           =====


         The foregoing table excludes the effect of the unexercised Other
Warrants, Shareholders' Options and the Renaissance Debenture.

                                       24
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
                        PRO FORMA CONDENSED CONSOLIDATED
                        FINANCIAL STATEMENTS (UNAUDITED)

         The following unaudited pro forma financial statements give effect to
the planned acquisition by Industrial Holdings, Inc. ("IHI") of American Rivet
Company, Inc. ("American") in a transaction to be accounted for as a purchase
which is expected to close in the fourth quarter of 1996. The allocation of
purchase price is based on preliminary information currently available and will
be revised as necessary prior to the issuance of the 1996 financial statements,
although no material adjustments are anticipated. The following unaudited pro
forma financial statements also give effect to the exercise of 632,500 Class A
Warrants, the issuance of 632,500 shares of Common Stock and the application of
the net proceeds therefrom.

         The unaudited pro forma condensed consolidated balance sheet is based
on the June 30, 1996 balance sheets of IHI and American, included in the
financial statements of IHI and American appearing elsewhere in this Offering
Circular-Prospectus, and has been prepared to reflect the acquisition of
American as if the acquisition had been consummated at June 30, 1996. The
acquisition of MRMC, Inc's ("MRMC") Fastener Division ("CRivet") was completed
in December 1995 and its balance sheet as of June 30, 1996 is included in that
of IHI.

         The unaudited pro forma condensed consolidated statements of operations
are based on the income statements of IHI appearing elsewhere in this Offering
Circular-Prospectus, and the income statement of American for the 12-month
period ended December 31, 1995 and the six-month period ended June 30, 1996 (not
presented separately herein). Additionally, the unaudited pro forma condensed
consolidated statement of operations for the year ended December 31, 1995 is
based on the Statement of Direct Revenues and Direct Expenses of CRivet for the
period from January 1, 1995 through December 7, 1995 (not presented separately
herein). The unaudited pro forma condensed consolidated statements of operations
combine the results of operations of IHI, CRivet, and American for the year
ended December 31, 1995, as if the acquisitions had occurred on January 1, 1995
and combine the results of operations of IHI and American for the six months
ended June 30, 1996 as if the acquisition had occurred on January 1, 1996.

         These unaudited pro forma financial statements should be read in
conjunction with the historical financial statements and notes thereto of IHI,
CRivet and American included elsewhere in this Offering Circular-Prospectus.

                                       25
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
           PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
                                  JUNE 30, 1996
                                 (000'S OMITTED)

<TABLE>
<CAPTION>
                                                      HISTORICAL                          PRO FORMA
                                              --------------------------    ----------------------------------    
                                                                               ADJUSTMENTS
                                                    IHI        AMERICAN         (NOTE 1)              COMBINED
                                                 ---------     --------         --------              --------
<S>                                             <C>            <C>            <C>                  <C>        
                    ASSETS
Current assets:
      Cash and equivalents                      $      245     $    798       $    (452)  (d)      $       591
      Marketable securities                                       1,648          (1,648)  (d)
      Accounts receivable-trade                      6,730        1,316                                  8,046
      Inventories                                    9,346          584              570  (a)           10,500
      Property and equipment held for sale             100                                                 100
      Advances to shareholders                          17                                                  17
      Notes receivable, current portion                307                                                 307
      Other current assets                             425           66              109  (g)              600
                                                 ---------      -------      -----------              --------
              Total current assets                  17,170        4,412          (1,421)                20,161

Property and equipment, net                          9,683        1,901            3,159  (a)           14,543
                                                                                   (200)  (c)
Notes receivable                                     1,278                                               1,278
Other assets                                           119          470            (200)  (g)              389
Goodwill, net                                        1,876          118            3,273  (b)            5,267
                                                 ---------     --------         --------              --------

              Total assets                       $  30,126     $  6,901         $  4,611               $41,638
                                                 =========     ========         ========               =======
</TABLE>
                                       26
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
           PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
                                  JUNE 30, 1996
                                 (000'S OMITTED)

<TABLE>
<CAPTION>
                                                      HISTORICAL                       PRO FORMA
                                              --------------------------    ------------------------------    
                                                                             ADJUSTMENTS
                                                    IHI        AMERICAN       (NOTE 1)          COMBINED
                                                 ---------   -----------      -------            -------
<S>                                             <C>            <C>         <C>                  <C>     
     LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
      Notes payable                             $    6,668     $           $   5,675   (d)      $  8,648
                                                                              (3,695)  (f)
      Accounts payable-trade                         5,689           237                           5,926
      Accrued expenses and other                     1,005           423                           1,428
      Current portion of long-term debt                989                        355  (d)         1,344
                                                 ---------   -----------      -------            -------
          Total current liabilities                 14,351           660        2,335             17,346

Long-term debt, less current portion                 5,002                      3,125  (d)         8,127
Deferred compensation payable                                        427           80  (a)           507
                                                                                 (91)  (g)
Deferred income taxes payable                          772                      1,281  (h)         1,962
                                                  --------    ----------     --------            -------

              Total liabilities                     20,125         1,087        6,730             27,942
Shareholders' equity
      Net unrealized gain on marketable
         securities                                                  177        (177)  (e)
      Common stock                                      36         1,000      (1,000)  (e)            43
                                                                                    7  (f)
      Less:  Treasury stock                                        (508)          508  (e)
      Additional paid-in capital                     9,390                      3,688  (f)        13,078
      Retained earnings                                575         5,145      (5,145)  (e)           575
                                                 ---------      --------    --------           ---------
              Total shareholders' equity            10,001         5,814      (2,119)             13,696
                                                  --------      --------    --------            --------
Total liabilities and shareholders' equity        $ 30,126      $  6,901     $  4,611          $  41,638
                                                  ========      ========     ========          =========
</TABLE>
                                       27
<PAGE>
   
Note 1 - The pro forma balance sheet reflects the acquisition of American for a
purchase price of $11,125,000 plus estimated purchase price adjustments of
$95,000 and estimated acquisition expenses of $235,000, for a total of
$11,455,000, the exercise of 632,500 Class A Warrants, the issuance of 632,500
shares of Common Stock and the application of the net proceeds therefrom. Pro
forma adjustments are made to:
    

         a.       Adjust the assets and liabilities of American to the estimated
                  fair market values at the acquisition date.

         b.       Record goodwill on the purchase of American.

         c.       Reflect the distribution of Florida condominium to sellers.

         d.       Record the issuance of a 12% bridge note payable in the amount
                  of $2,075,000, the drawdown of $3,600,000 on the 8.25%
                  Comerica Bank Demand Note, the issuance of 8.25% term notes
                  totaling $3,480,000, the distribution of a Florida condominium
                  and the disbursement of $2,100,000 of American cash and
                  marketable securities to complete the purchase acquisition.

         e.       Eliminate the common stock, treasury stock, unrealized gains
                  and retained earnings of American.

         f.       Reflect the repayment of the Comerica Bank demand note and
                  lines of credit with the $3,695,000 in net proceeds from the
                  exercise of the 632,500 Class A Warrants and the related
                  issuance of 632,500 shares of Common Stock. (See Note 2)

         g.       Reclassify spare parts inventory to other current assets and
                  to net the deferred tax asset against deferred tax adjustment.

         h.       Establish a net deferred income tax liability for deferred
                  income taxes applicable to differences in fair market values
                  and book bases of assets acquired and liabilities assumed in
                  a. above.

NOTE 2 - If the balance sheet amounts were adjusted to assume the tender offer
did not occur, notes payable would increase by $3,695,000 to $12,343,000,
working capital would decrease by $3,695,000 to an $880,000 deficit and
shareholders' equity would decrease by $3,695,000 to $10,001,000.

                                       28
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                                 (000'S OMITTED)

<TABLE>
<CAPTION>
                                                     HISTORICAL                                  PRO FORMA
                                             ------------------------------        ------------------------------------
                                                                                    ACQUISITION
                                                                                    ADJUSTMENTS
                                                IHI             AMERICAN               (NOTE 1)               COMBINED
                                              ---------       ------------           ----------             ----------
<S>                                            <C>             <C>                  <C>                               
Sales                                          $ 25,627        $     4,739          $                       $   30,366
Cost of sales                                    19,937              3,535                 (10) (a)             23,464
                                                                                              8 (b)
                                                                                            (6) (c)
                                              ---------       ------------           ----------             ----------   
Gross profit                                      5,690              1,204                    8                  6,902
Operating expenses:
   Selling, general and                           4,033                755                (246) (a)              4,542
    administrative
   Depreciation and amortization                    187                 19                   70 (b)                276
                                              ---------       ------------           ----------             ----------
          Total operating expenses                4,220                774                (176)                  4,818
                                              ---------       ------------           ----------             ----------
Income from operations                            1,470                430                  184                  2,084

Other income (expense)
   Interest expense                               (678)                                   (264) (d)               (942)
   Interest income                                                      45                 (45) (e)
   Other income                                      50                 16                 (16) (e)                 50
                                              ---------       ------------          -----------             ----------
       Total other income (expense)               (628)                 61                (325)                   (892)
                                              ---------       ------------           ----------             ----------
Income before income taxes                          842                491                (141)                  1,192
Income tax expense                                  286                196                 (56) (i)                426
                                              ---------       ------------           ----------             ----------
Net income                                    $     556        $       295          $      (85)           $        766
                                               ========         ==========           ==========             ==========
Earnings per share (j)                       $      .14                                                   $        .17
                                              =========                                                    ===========
</TABLE>

                                       29
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES
      PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                                 (000'S OMITTED)

<TABLE>
<CAPTION>
                                                                                              PRO FORMA
                                                                               ---------------------------------------- 
                                                                                ACQUISITION ADJUSTMENTS
                                                      HISTORICAL                        (NOTE 1)
                                          ---------------------------------    --------------------------
                                             IHI        CRIVET    AMERICAN      CRIVET           AMERICAN     COMBINED
                                          ----------   --------   ---------    ---------         --------     ---------
<S>                                         <C>        <C>        <C>         <C>               <C>           <C>      
Sales                                       $ 38,983   $  9,986   $   8,718   $  (1,122)   (k)                $  56,565
                                                       
Cost of sales                                 30,613      7,979       6,790        (557)   (f)                   43,808
                                                                                   (389)   (g)
                                                                                    180    (h)
                                                                                    312    (b)        38
                                                                                 (1,122)   (k)
                                                                                           (c)       (13)
                                                                                           (a)       (23)
                                                       
                                          ----------   --------   ---------    ---------         --------     ---------             
Gross profit                                   8,370      2,007       1,928         454               (2)        12,757
Cost of sales                                          
   Selling, general and                        6,512        779       1,461         210    (1)                    8,492
       administrative                                                               100    (m)
                                                                                           (a)      (570)
   Depreciation and amortization                 413                     40                (b)       170            623
                                          ----------   --------   ---------    ---------         --------     ---------
      Total operating expenses                 6,925        779       1,501         310             (400)         9,115
                                          ----------   --------   ---------    ---------         --------     ---------
Income from operations                         1,445      1,228         427         144              398          3,642
Other income (expense):
   Interest expense                             (982)                              (523)   (d)      (528)        (2,033)
   Interest income                               140                    130                (e)      (130)           140
   Other income (expense)                         18                     57                (e)       (57)            18
                                          ----------   --------   ---------   ----------        ---------     ---------
    Total other income (expense)                (824)                   187        (523)            (715)        (1,875)
                                          ----------   --------   ---------   ---------         ---------     ----------
 
Income before income taxes                       621      1,228         614        (379)            (317)         1,767
Income tax expense                                76          0         238         335    (i)      (123)           526
                                          ----------   --------   ---------   ---------         ---------     ----------

Net income                                 $     545   $  1,228   $     376   $    (714)        $   (194)     $   1,241
                                          ==========   ========   =========   =========         ========      ==========

Earnings per share (j)                    $      .17                                                          $     .32
                                           =========                                                          ==========
</TABLE>

                                       30
<PAGE>
Note 1 - The above statements give effect to the following pro forma adjustments
necessary to reflect the acquisition and the issuance of debt related to the
acquisition outlined in Note 1 to the pro forma balance sheet:

         a.       Reduce cost of sales and selling, general and administrative
                  expenses for reductions in executive payrolls, reductions in
                  professional fees, elimination of directors fees, reduction in
                  executive benefits, elimination of profit sharing plan
                  contributions and elimination of expenses related to Florida
                  condominium.

         b.       Record increased depreciation and amortization expense
                  resulting from (i) the increase in property, plant and
                  equipment acquired as a result of the allocation of the
                  purchase price and (ii) amortization of goodwill acquired over
                  20 years.

         c.       Reduce cost of sales for the effect of the difference in lifo
                  and fifo basis of accounting for inventory.

         d.       Reflect interest charges (i) for American on $3,480,000 of
                  8.25% term debt, $3,600,000 8.25% Comerica Bank Demand Note,
                  12% $2,075,000 bridge note and $3,695,000 reduction in short
                  term borrowings as a result of application of net proceeds
                  from the exercise of 632,500 Class A Warrants; (ii) for CRivet
                  on $1,000,000 of 12% convertible notes, $2,800,000 of 9.85%
                  term note and $1,400,000 line of credit secured to finance the
                  acquisition. (See Note 2)

         e.       Eliminate interest income and other income.

         f.       Reduce payroll expense for employees not hired upon
                  acquisition of CRivet and which are not needed to operate at
                  historical levels of operations when the operations of CRivet
                  are combined with those of IHI. Proforma production staffing
                  levels are comparable to those at Landreth and include 65
                  employees compared to 71 production employees at Landreth.
                  Proforma sales and engineering staffing levels include 8
                  employees at CRivet compared to 8 employees at Landreth.
                  Substantially all other administrative functions will be
                  performed by Landreth. These staffing reductions are as a
                  result of Landreth's more efficient operating and management
                  techniques. Proforma adjustments for 1995 include the
                  elimination of an additional 32 production employees not hired
                  by Landreth at acquisition.

         g.       Reverse the effect of the CRivet obsolescence reserve recorded
                  in the period ended December 7, 1995.

         h.       Increase expense for the rental of CRivet plant facility at
                  $15,000 per month.

         i.       Increase in income taxes as a result of the pro forma pretax
                  earnings of CRivet and American.

         j.       Increase in earnings per share as a result of pro forma
                  earnings of CRivet and American and increase in weighted
                  average of common stock equivalents (i) for American for the
                  effect of 415,000 warrants sold in connection with $2,075,000
                  bridge note and (ii) for CRivet for the effect of 400,000
                  warrants sold in connection with $1,000,000 convertible note.

         k.       Eliminate intercompany sales and cost of goods sold between
                  CRivet and Landreth.

         l.       Increase CRivet general and administrative expenses for office
                  supplies, data processing, telephone, professional fees and
                  travel and entertainment. Pro forma amounts based on
                  Landreth's historical usage, data processing system to be
                  implemented, number of telephones, estimated additional audit
                  and legal fees and travel anticipated between Houston and
                  Connecticut.

                                       31
<PAGE>
         m.       Increase CRivet commission expense by 1% to percentage
                  expected to be paid by Landreth.

Note 2 - If the pro forma condensed consolidated statements of operations were
not adjusted to reflect the repayment of short term borrowings with the proceeds
from the tender offer (i) interest expense for the six months ended June 30,
1996 and twelve months ended December 31, 1995 would be $152,000 and $305,000
greater, respectively; (ii) net income for the six months ended June 30, 1996
and twelve months ended December 31, 1995 would be $91,000 and $186,000 less,
respectively; and (iii) pro forma earnings per share for the six months ended
June 30, 1996 and twelve months ended December 31, 1995 would be $.17 and $.33,
respectively.

                                       32
<PAGE>
                      SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated financial data presented below are derived
from and should be read in conjunction with the Company's Consolidated Financial
Statements and related notes and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included elsewhere herein. This
information is in thousands except for shares and per share amounts.

<TABLE>
<CAPTION>
                                              SIX MONTHS
                                            ENDED JUNE 30                           YEARS ENDED DECEMBER 31
                                       -----------------------   ------------------------------------------------------------
                                          1996        1995          1995        1994          1993         1992        1991
                                       ----------  -----------   ----------  -----------  ------------  ----------   --------
<S>                                     <C>         <C>          <C>         <C>          <C>          <C>            <C>    
INCOME STATEMENT DATA:
Sales..................................  $ 25,627   $   19,722   $   38,983  $   34,730   $    35,113   $  20,769     $16,878
Cost of sales..........................    19,937       15,530       30,613       26,933        26,924      15,882     14,098
Gross profit...........................     5,690        4,192        8,370        7,797         8,189       4,887      2,780
Operating expenses:
  Selling, general &
  administrative.......................     4,033        3,226        6,512        6,689         6,204       4,089      3,097
  Depreciation & amortization..........       187          200          413          485           478         434        249
  Total operating expenses.............     4,220        3,426        6,925        7,174         6,682       4,523      3,346
Operating income (loss)................     1,470          766        1,445          623         1,507         364      (566)
Other income (expense).................     (628)        (378)        (824)        (575)         (666)       (261)      (432)
Income (loss) before income taxes......       842          388          621           48           841         103      (998)
Income tax  expense (benefit)..........       286           34           76          16             78        (279)      --
Net income (loss)......................       556          354          545           32           763         382      (998)
Earnings (loss) per share..............       .14          .12          .17          .01           .27         .17     (1.39)
Weighted average common and
  common equivalent shares
  outstanding(1)....................... 3,868,158    3,080,010    3,149,579    3,029,574     2,828,635   2,101,503    716,239
</TABLE>

<TABLE>
<CAPTION>
                                               JUNE 30                                   DECEMBER 31
                                       -----------------------   ------------------------------------------------------------
                                          1996        1995          1995        1994          1993         1992        1991
                                       ----------  -----------   ----------  -----------  ------------  ----------   --------
<S>                                    <C>         <C>           <C>         <C>          <C>           <C>          <C>     
BALANCE SHEET DATA:
Working capital (deficit)..............$    2,819  $      2,403  $    1,459  $     2,254  $      1,164  $    1,551   $(2,367)
Total assets...........................    30,126       21,654       27,494       20,848        20,819      13,972      5,139
Long-term obligations(2)...............     5,002        3,236        5,891        3,568         3,229       3,242        218
Total liabilities......................    20,125       14,408       19,891       13,965        14,386       9,312      6,367
Shareholders' equity (deficit).........    10,001        7,246        7,603        6,883         6,433       4,660    (1,228)
</TABLE>

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

(1)      Calculated on the basis of the weighted average number of common and
         common equivalent shares outstanding pursuant to Securities and
         Exchange Commission Staff Accounting Bulletin No. 83.

(2)      Excludes deferred income taxes and deferred compensation.

                                       33
<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

         The Company was formed in August 1989 and acquired IMSCO in December
1989, PVS in January 1992, Landreth in October 1992, REX in April 1993 and
CRivet in December 1995.

RECENT DEVELOPMENTS
   
         In October 1996, the Company signed a Stock Purchase Agreement to
purchase all of the outstanding stock of American Rivet Company, Inc.
("American"), a primary competitor of LEC, for a purchase price of $11,125,000,
subject to closing adjustments (the "American Acquisition"). The Company
anticipates that the closing will occur on or before November 15, 1996. While
there is no assurance that the American Acquisition will occur, the Company
presently anticipates that it will obtain approximately $2,075,000 of the
purchase price with bridge financing from a private source ("Bridge Financing").
The remainder of the purchase price will be funded with cash and marketable
securities of American, an increase in the Company's Demand Note secured by the
inventory and receivables of American and a term note secured by the real estate
and equipment of American. The Bridge Financing will be repaid through future
debt or equity financing. The Company anticipates that it will use the majority
of the estimated $3,695,000 net proceeds from the exercise of the Class A
Warrants to repay the Company's Demand Note to be incurred in connection with
the American Acquisition.
    
RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 1996 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1995.

         SALES. On a consolidated basis, sales increased $5,904,533 or 30% for
the six months ended June 30, 1996 compared to the six months ended June 30,
1995. This sales increase was primarily the result of the acquisition of CRivet
and the inclusion of a full six months of its operating results, coupled with an
increase in sales of machine tools by Regal. Additionally, the six months ended
June 30, 1995 included $1,036,580 in low-margin wire sales by Landreth to CRivet
prior to its acquisition by Landreth.

         COST OF SALES. Cost of sales increased by $4,406,556 or 28% for the six
months ended June 30, 1996 compared to the six months ended June 30, 1995,
primarily as a result of the increase in sales for the comparable period.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $806,639 or 25% for the six months ended June
30, 1996 compared to the six months ended June 30, 1995. This increase is
primarily attributable to the acquisition of CRivet and the inclusion of a full
six months of its operating results.

         DEPRECIATION AND AMORTIZATION. There was no significant change in
depreciation and amortization included in operating expenses for the six months
ended June 30, 1996 compared to the six months ended June 30, 1995.

                                       34
<PAGE>
         INTEREST EXPENSE. Interest expense increased $192,046 or 40% for the
six months ended June 30, 1996, compared to the six months ended June 30, 1995
primarily as a result of debt incurred in the acquisition of CRivet.

         INCOME TAXES. The Company's effective tax rate was 34% for the six
months ended June 30, 1996 compared to 9% for the six months ended June 30,
1995. For the six months ended June 30, 1996, there was a $40,000 reduction to
the deferred tax asset valuation allowance to reflect estimated deferred tax
assets used in that period compared to a $126,849 reduction in the valuation
allowance for the six months ended June 30, 1995, $16,250 of which reflected the
estimated deferred tax assets used in that period and $110,599 of which
reflected the recognition of a deferred tax asset based upon the expected
utilization of net operating loss carryforwards at REX.

         NET INCOME. As a result of the foregoing factors, the Company had net
income of $556,063 for the six months ended June 30, 1996, compared to $354,086
for the six months ended June 30, 1995. This increase was primarily attributable
to the acquisition of CRivet and increased sales at Regal.

         TOTAL ASSETS. Total assets were $30,125,368 at June 30, 1996 compared
to $27,493,556 at December 31, 1995. This increase was primarily attributable to
an increase in accounts receivable and inventory as a result of the acquisition
of CRivet in December 1995, in which no accounts receivable and below average
operating levels of inventory were acquired and at which accounts receivable and
inventory have reached average operating levels at June 30, 1996, as well as an
increase in inventory at Regal as a result of increased sales.

         TOTAL LIABILITIES. Total liabilities were $20,124,480 at June 30, 1996,
compared to $19,890,563 at December 31, 1995. This increase was primarily
attributable to increased trade accounts payable as a result of the acquisition
of CRivet, in which below average operating levels of accounts payable were
assumed and at which accounts payable have reached average operating levels at
June 30, 1996.

YEAR ENDED DECEMBER 31, 1995 COMPARED WITH YEAR ENDED DECEMBER 31, 1994.

         SALES. On a consolidated basis, sales increased $4,252,731 or 12% in
1995 compared to 1994. This increase was primarily the result of increased sales
in the Company's New Machine Sales segment as a result of increased market
demand for machine tools.

         COST OF SALES. Cost of sales increased $3,680,389 or 14% in 1995
compared to 1994. Cost of sales as a percentage of sales was 78.5% in 1995
compared to 77.6% in 1994. The increase in cost of sales was attributable to the
12% increase in sales in 1995 in comparison to 1994 and $1,036,580 in wire sales
by Landreth to CRivet in the first and second quarters of 1995. These sales to
CRivet were made at a lower than normal gross margin resulting in the increase
in cost of sales as a percentage of sales in 1995 compared to 1994.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses decreased $177,205 or 3% in 1995 compared to 1994.
Selling, general and administrative expenses were comparable between 1995 and
1994 as a result of the company's ability to add additional revenues without
additional overhead.

         DEPRECIATION AND AMORTIZATION EXPENSE. Depreciation and amortization
expense included in operating expenses decreased $72,291 or 15% in 1995 compared
to 1994 because certain assets became fully depreciated at IMSCO.

                                       35
<PAGE>
         INTEREST EXPENSE. Interest expense increased $93,748 or 11% in 1995
compared to 1994 due to increases in debt at Landreth as a result of sales of
wire to CRivet on open credit which were not repaid and financing of new
equipment purchases.

         OTHER INCOME. Other income decreased $165,655 or 14% in 1995 compared
to 1994. This decrease was a result of a one time recognition of miscellaneous
income at REX in 1994 that did not recur in 1995.

         FEDERAL INCOME TAXES. The Company's effective tax rate was 12% in 1995
compared to 34% in 1994. During 1995, the Company reduced its deferred tax asset
valuation allowance $223,000. A portion of the reduction, approximately $26,000,
was to reflect deferred tax assets used in 1995, the remainder was to recognize
a deferred tax asset of $197,000. Based on management's assessment of earnings
trends, expected revenues and cost reductions and the expiration dates of
carryforwards, management determined that is was more likely than not that these
assets would be realized.

         NET INCOME. As a result of the foregoing factors, the Company had net
income of $545,147 in 1995 compared to net income of $31,702 in 1994.

YEAR ENDED DECEMBER 31, 1994 COMPARED WITH YEAR ENDED DECEMBER 31, 1993.

         SALES. On a consolidated basis, sales decreased $382,517 or 1 % in 1994
compared to 1993. However, for 1994 in comparison to 1993, sales for the
Company's fastener manufacturing segment increased $1,516,364 or 14%, as a
result of an intensified marketing effort which added in excess of $1,050,000 in
sales to new customers in 1994. This increase was offset by decreases in sales
in the Company's other segments.

         IMSCO's sales decreased $874,287 or 7% in 1994 compared to 1993,
primarily as a result of a general industry slowdown as petrochemical plants
postponed planned plant construction from 1994 to 1995. PVS' sales decreased
$465,847 or 17% in 1994 compared to 1993. Although valve repair revenues
remained constant from 1993 to 1994, sales of used and surplus valves decreased
due to an industry slowdown, particularly in the first quarter of 1994.

         Within REX, sales in the Company's export crating segment decreased by
$557,506 or 18% in 1994 compared to 1993 as the result of the loss of a major
customer. Sales in the used machinery segment decreased by $809,321 as a result
of completion of substantially all of a major contract which was not replaced in
1994. Sales in the new machinery and related services segment increased $738,263
or 14% in 1994 compared to 1993. However, if 1993 were annualized, 1994
represented a decrease in sales over 1993, primarily because a major machine
tool supplier was unable to deliver product to its distributors in the second
and third quarters of 1994.

         COST OF SALES. There was no significant change in cost of sales in 1994
compared to 1993. However, cost of sales as a percentage of sales increased from
76.7% in 1993 to 77.5% in 1994. This increase in cost of sales as a percentage
of sales was primarily attributable to decreases in gross margin in the export
crating segment from 1993 to 1994 as a result of increased transportation costs
and salary expense which the Company was unable to pass on to its customers and
a decrease in margin in the used machine segment between 1993 and 1994 because
of overruns on cost estimates on contracts.

                                       36
<PAGE>
         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $485,386 or 8% in 1994 compared to 1993. This
is primarily attributable to the inclusion of REX operations for twelve months
in 1994 as compared to nine months in 1993.

         DEPRECIATION AND AMORTIZATION EXPENSE. There was no significant change
in depreciation and amortization included in operating expenses in 1994 as
compared to 1993.

         INTEREST EXPENSE. Interest expense increased $31,913 or 4% in 1994 as
compared to 1993, primarily due to increases in interest rates which were not
completely offset by reductions in interest-bearing debt.

         FEDERAL INCOME TAXES. The Company's effective tax rate was 34% in 1994
as compared to 9.3% in 1993. The Company's 9.3% effective tax rate in 1993 was
as result of a reduction of $167,724 in its valuation allowance against deferred
tax assets of REX as those tax assets were realized. No material change in the
valuation allowance was recorded in 1994.

         NET INCOME. As a result of the foregoing factors, the Company had net
income of $31,702 in 1994 as compared to $762,802 in 1993. This decrease in net
income was the result of a 1% decline in sales, a 1% decrease in gross margin as
a percentage of sales and an 8% increase in selling, general and administrative
expenses.

LIQUIDITY AND CAPITAL RESOURCES

         At June 30, 1996, the Company had cash of $244,793 and additional
borrowing capacity under its line of credit of $1,536,352. The Company's
operations used cash of $322,578 during the six months ended June 30, 1996
compared to providing cash of $175,990 during the six months ended June 30,
1995. This increased use of cash was primarily attributable to increases in
accounts receivable and inventory as a result of the acquisition of CRivet and
an increase in inventory at Regal as a result of increased sales. The Company's
operations provided cash of $1,233,412 for 1995 compared to $353,914 for 1994
and $740,804 for 1993 primarily because of changes in net income between the
respective periods.

         Capital expenditures for property and equipment increased 167% for the
six months ended June 30, 1996 compared to the six months ended June 30, 1995,
and increased 17% for 1995 compared to 1994 primarily as a result of the
purchase of new equipment and leasehold improvements for the Company's fastener
manufacturing operations. In 1995, the Company used cash of $826,003 to purchase
CRivet.

         Financing activities provided cash of $1,190,009 for the six months
ended June 30, 1996, compared to $139,200 for the six months ended June 30,
1995. During the six months ended June 30, 1996, the Company used $1,080,371 in
proceeds from the issuance of common stock to repay long-term debt and purchase
property and equipment for its fastener division. Additionally, net borrowing
under the revolving line of credit increased as a result of borrowings by CRivet
to fund increases in working capital. Financing activities provided cash of
$738,136 and $179,614 in 1995 and 1994 as the Company generated net proceeds
from the issuance of common stock of $275,116 and $418,278 in 1995 and 1994,
respectively. Financing activities used cash of $396,419 in 1993 as notes
payable and long-term debt were repaid.

         In connection with the acquisition of Landreth, on October 7, 1992 the
Company issued to Renaissance Capital Partners II, Ltd. ("Renaissance"), a 12%
Convertible Debenture due October 1, 1999

                                       37
<PAGE>
in the principal amount of $2,500,000 (the "Renaissance Debenture") , which was
secured by the capital stock of Landreth and the capital stock of IMSCO. At June
30, 1996, the outstanding principal balance was $1,875,000. The Renaissance
Debenture is convertible at a conversion price of $3.26 per share of common
stock, subject to adjustment in certain circumstances. The Renaissance Debenture
requires monthly interest payments and commencing on November 1, 1997, monthly
principal payments of $25,000. The terms of the Renaissance Debenture restrict
the ability of the Company and its subsidiaries to incur, assume or guarantee
any additional indebtedness, to enter into new lines of business, develop new
products or acquire companies other than in compliance with certain acquisition
guidelines promulgated by Renaissance, to consolidate or merge with another
corporation or to sell any of its properties.

         Additionally, the Company has entered into a Demand Note dated November
30, 1995 among the Company, LEC, PVS and Comerica Bank-Texas ("Comerica"). The
Demand Note is in the principal amount of $8,000,000 or the lesser of a
borrowing base as defined, bearing interest at the prime rate of Comerica plus
3/4% and is payable on demand. This line of credit allows IMSCO, LEC, PVS and
REX to borrow funds based on 80% of eligible accounts receivable and 40% to 50%
of eligible inventory with various specified sublimits for each individual
subsidiary. At June 30, 1996, the borrowing capacity under the Demand Note was
$7,933,482 of which $6,397,130 was outstanding at that date. The Demand Note is
secured by all of the assets of the Company, LEC, IMSCO and REX and the
accounts, chattel paper, general intangibles and contract rights of PVS.

         In connection with its acquisition of CRivet, in December 1995, the
Company entered into a 9.85% $2.8 million Term Loan with General Electric
Capital Corporation payable in seventy monthly installments of $53,620 through
November 1, 2001. The Term Loan is secured by the machinery and equipment of
CRivet. Additionally, the Company issued a 12% Promissory Note to St. James
Capital Partners, L.P. ("St. James"), $195,900 of which is currently outstanding
and payable December 1, 1996.

         In March 1996, the Company completed a private placement of 300,000
shares of Common Stock. Of the $1,020,000 in proceeds, the Company used $600,000
to repay a portion of the Renaissance Debenture. In connection with this
principal payment, the Company issued to Renaissance warrants to purchase 50,000
shares of common stock at $4 per share. Renaissance waived any prepayment
penalties on the repayment. The remaining proceeds will be used for the
relocation of the Landreth plant to the Company's REX facility and the CRivet
plant to a new location in Connecticut.

         At June 30, 1996, the Company had working capital of $2,819,101,
long-term debt of $5,001,834 and shareholders' equity of $10,000,888. The
Company anticipates that its operating cash needs for fiscal 1996 can be met
with cash generated from operations, borrowings under its credit facilities with
Comerica and private placements of debt securities. In order to consummate the
American Acquisition, the Company intends to obtain Bridge Financing from a
private source for approximately $2,075,000 of the $11,125,000 purchase price.
The remainder of the purchase price will be funded with cash and marketable
securities of American, an increase in the Company's Demand Note secured by the
inventory and receivables of American and a term note secured by the real estate
and equipment of American. The Bridge Financing will be repaid through future
debt or equity financing. The Company anticipates that it will use the majority
of the estimated $3,695,000 net proceeds from the exercise of the Class A
Warrants to repay the Company's Demand Note to be incurred in connection with
the American Acquisition. Any acquisition of additional companies in connection
with the Company's acquisition strategy will require additional financing, which
likely would include a combination of debt and equity financing.

                                       38
<PAGE>
INFLATION

         Although the Company believes that inflation has not had any material
effect on operating results, there can be no assurance that the Company's
business will not be affected by inflation in the future.

SEASONALITY

         The Company believes that its business is not subject to any
significant seasonal factors, and the Company does not anticipate significant
seasonality in the future. However, the business and operating results of the
Company are dependent on numerous economic and other factors affecting the
industries to which the Company provides products and services. An economic
slowdown in these industries could result in decrease in demand for the
Company's products and services, which could adversely affect the Company's
operating results.

                                       39
<PAGE>
                                    BUSINESS


INTRODUCTION

         Industrial Holdings, Inc. (including its subsidiaries, the "Company")
was incorporated in August 1989. The Company's principal executive offices are
located at 7135 Ardmore, Houston, Texas 77054, and its telephone number is (713)
747-1025.

         The Company's business is organized into two divisions: the Fastener
Manufacturing and Sales Division, comprised of Landreth Engineering Company
("Landreth") and Connecticut Rivet ("CRivet"), acquired December 1995 and the
Energy Products and Services Division comprised of the Valve and Supplies Sales
Group which includes Pipeline Valve Specialty ("PVS") and Industrial Municipal
Supply Company ("IMSCO"); the New Machine Sales and Services Group which
includes Regal Machine Tools ("Regal") and Rex Machinery Movers ("RMM"); the
Export Crating Group which includes U.S. Crating ("USC"); and the Used Machine
Sales Group which includes Rex/Paul's Machine Sales ("RPMS").

         The Fastener Manufacturing and Sales Division manufactures industrial
metal fasteners, including special cold-formed fasteners and threaded fastener
products for sale primarily to manufacturers in the home furniture, home
appliance and automotive industries. The Valve and Supplies Sales Group
remanufactures pipeline valves and distributes pipe, valves, fittings and other
products primarily to the petrochemical, chemical and petroleum refining
industries and to the pipeline transportation and product storage industries.
The New Machine Sales and Services Group sells new machine tools and conducts a
machine moving operation. The Export Crating Group provides international export
crating services. The Used Machine Sales Groups sells used machine tools.

STRATEGY

         The Company's strategy is to identify and pursue acquisitions within
the lines of business in which the Company currently operates. The Company
believes that it is a leading manufacturer of semi-tubular rivets and
cold-headed specials with pro forma revenues for that segment for the twelve
months ended December 31, 1995 of approximately $22,068,000. The Company's
growth strategy includes an emphasis on the continued acquisition of fastener
manufacturing companies with a particular emphasis on expansion into new
customer bases and geographical markets.

         Since its inception, the Company has expanded its business through
acquisition. PVS was acquired in connection with the Company's initial public
offering in January 1992. Landreth was acquired in October 1992. The companies
comprising the New Machine Sales and Services Group, the Export Crating Group
and the Used Machine Sales Group were acquired as part of The Rex Group, Inc.
("REX") in 1993. Most recently, in December, 1995, CRivet was acquired. The
Company has financed these acquisitions with cash provided by operations,
borrowings under its credit agreements and public and private financings. The
Company anticipates that future acquisitions, if any, will be similarly
financed.

RECENT DEVELOPMENTS

         In October 1996, the Company signed a Stock Purchase Agreement to
purchase all the outstanding common stock of American for $11.125 million,
subject to certain closing adjustments. The Company anticipate that the closing
will occur on or before November 15, 1996.

                                       40
<PAGE>
         For information concerning each of the Company's industry segments, see
Note 13 of Notes to Consolidated Financial Statements.

FASTENER MANUFACTURING AND SALES DIVISION

         PRODUCTS AND SERVICES. Landreth Engineering Company and CRivet,
(collectively "LEC") manufacture industrial metal fasteners, including special
cold-formed fasteners and threaded fastener products for sale to national
manufacturers primarily in the home furniture, home appliance and automotive
industries. LEC manufactures these fasteners in solid, semi-tubular, tubular or
multi-dimensional form. LEC has increasingly emphasized the manufacture of
special cold-formed fasteners (custom-produced rivets produced by header
machines) that are primarily targeted to more highly- engineered applications,
such as the automotive original equipment manufacturers ("OEM") and electronic
industries. Industrial metal fasteners, or rivets, are typically constructed of
low-carbon steel and can be plated with nickel, zinc or phosphate through LEC's
automatic plating process. LEC also uses plating services from third party
providers. These fasteners can also be made from aluminum, brass or stainless
steel. LEC manufactures these industrial fasteners in a variety of sizes, with
diameters ranging up to 5/8" and lengths up to 4".

         CUSTOMERS AND MARKETING. LEC's customers are primarily national
manufacturing companies in the home furniture, home appliance and automotive
industries. LEC sells its products to over 1,250 different manufacturing
customers, with the 10 largest customers accounting for, in the aggregate, 46%
of LEC's sales for the year ended December 31, 1995. During 1995, sales to
Leggett & Platt, Inc.
accounted for approximately 12% of LEC's sales.

         LEC manufactures and distributes its products from its facilities in
Houston, Texas and Milford, Connecticut. LEC conducts sales efforts and serves
its customers by using a combination of its employees and a national network of
manufacturer's sales representatives. LEC has engaged 12 manufacturer sales
representatives that work on a commission basis. These representatives are under
the supervision of LEC's direct regional sales manager and national sales
manager. The majority of LEC's products are sold pursuant to per-job orders. LEC
manufactures its products according to customer specifications, and accordingly,
does not maintain an extensive inventory of industrial fasteners. LEC inspects
all of its products at the time of production and mechanically inspects such
products prior to shipment to its customers. LEC also conducts, at the request
of its customers, statistical process control procedures.

         SUPPLIERS. LEC purchases raw materials from both domestic and foreign
sources. LEC currently purchases steel wire from three principal suppliers, and
the Company believes that other acceptable sources are available. LEC has
encountered no difficulty in meeting its supply requirements of any raw
materials necessary for the manufacture of its products and maintains raw
materials inventory levels for approximately 30 days of operations.

         COMPETITION. LEC generally is subject to competition primarily from
Chicago Rivet and American Rivet Company, Inc., either of which may have greater
financial resources than the Company. In the special cold-formed fastener market
that is concentrated primarily in the automotive and electronic markets, LEC
also faces competition from larger public companies and foreign manufacturers,
many of whom have greater financial resources than the Company. LEC believes
that its competitive advantages include its range of production capabilities,
its emphasis on high volume and low overhead production processes, its in-house
tooling operations and its national marketing strategy. The Company believes
that

                                       41
<PAGE>
LEC's ability to compete effectively in the future will be primarily dependent
on maintaining trained and skilled production personnel and the highest possible
level of product quality.

AMERICAN ACQUISITION

         PRODUCTS AND SERVICES. American manufactures industrial metal fasteners
of the same type and using the same manufacturing process as LEC.

         CUSTOMERS AND MARKETING. American's customers are primarily national
manufacturers in the office furniture, automotive and appliance industries.
American sells its products to a diversified customer base, with the 15 largest
customers accounting for, in the aggregate, 38% of American's sales for the
fiscal year ended August 31, 1995. During fiscal 1995, one automotive customer
accounted for 14% of American's sales.

         American markets its products in the same manner as LEC through a
network of 17 manufacturer's sales representatives that work on a commission
basis. American maintains an inside sales staff to handle orders from repeat
customers and regularly advertises in trade journals.

         SUPPLIERS. American purchases raw materials, primarily wire, from two
principal sources. American has had no difficulty in meeting its supply
requirements for raw materials.

         COMPETITION. American competes with the same fastener manufacturers as
LEC.

         EMPLOYEES. At June 30, 1996, American employed 95 people, none of whom
are covered by collective bargaining agreements.

         PROPERTIES. American owns an 81,000 square foot manufacturing facility
on approximately four acres of land in Franklin Park, Illinois (a suburb of
Chicago), which is adequate to meet American's needs for the foreseeable future.

ENERGY PRODUCTS AND SERVICES DIVISION

VALVE AND SUPPLIES SALES

         PRODUCTS AND SERVICES. IMSCO and PVS distribute pipe, valves and
fittings, as well as remanufacture or recondition used or malfunctioning
pipeline valves for subsequent sale in a remanufactured condition to companies
in the petro-chemical, chemical and petroleum refining industries for use in the
refining process and pipeline transportation and storage companies. The valve
and supplies market is primarily in the Gulf Coast area between Mobile, Alabama
and Brownsville, Texas.

                  PIPE is typically sold in 20-foot or 40-foot lengths, in sizes
ranging from 1/2" to 72" in diameter, for use in the refining process by
chemical plants and refineries. Pipe is sold in a variety of sizes and wall
thicknesses, depending on the nature (liquid or gas) and quantity of the product
to be transported or processed through the pipe as well as the desired pressure
levels for transporting and processing the product through the pipe.

                  INDUSTRIAL VALVES are flow inhibitors used with pipe that are
typically constructed of either carbon or alloy steel and are manufactured and
sold in a variety of forms, including gate valves, globe

                                       42
<PAGE>
valves, check valves, ball valves, plug valves and butterfly valves. Valves sold
by IMSCO range from 1/2" to 36" in diameter and are available threaded or with a
socket-weld, flanged or butt-weld end.

                  PIPELINE VALVES are manufactured to withstand greater pressure
than industrial valves. Pipeline valves also bear serial numbers that are
traceable to the OEM and permit each end-user to determine the OEM, the original
purchaser and the specifications of the valve, thereby allowing the end-users to
verify the specifications and quality of the valves. These valves are used to
regulate the flow and storage of natural gas and refined petroleum products.
They range in size from 2" to 60" in diameter, depending on the nature (liquid
or gas), quantity and desired speed of the flow of natural gas or refined
petroleum products regulated by the pipeline valve and are typically made of
carbon steel.

                  CONTRACT REMANUFACTURING services are performed for certain
customers. These contract services typically consist of remanufacturing or
modifying the customer's existing pipeline valves by installing stem extensions
and/or mounting actuators on the valves, preparing such valves for underground
or underwater use and conducting performance testing of such valves.

                  ADDITIONAL PRODUCTS include gaskets, pipe hangers, steel,
strainers, swages, fasteners, tools, tubing and mill supplies. Mill supplies
typically consist of incidental construction-related items such as gloves,
boots, ladders, rope, blades, lubricants and other hardware items. These
additional products are typically used by IMSCO's customers who are also
purchasing pipe, valves and fittings.

         CUSTOMERS AND MARKETING. IMSCO sells its products to over 400 different
customers, with the 10 largest customers accounting for, in the aggregate, 36%
of this segment's sales during the fiscal year ended December 31, 1995. These
customers consist primarily of chemical and petroleum refining plants and
construction companies performing services at the plant locations.

         PVS sells its products to over 150 different customers primarily in the
pipeline transportation or product storage business with the 10 largest
customers accounting for, in the aggregate, 11% of this segment's sales in the
fiscal year ended December 31, 1995.

         Distribution operations are conducted from Baytown, Texas headquarters
and two branch locations. All three locations have inventories for distribution
of products directly to customers. Remanufacturing and distribution of pipeline
valves are conducted from South Houston, Texas. At December 31, 1995, this
segment maintained a sales force of 13 employees. No customer amounted to over
10% of the segment's sales.

         PVS sells new, used and remanufactured pipeline valves from its
existing inventory and pursuant to special customer orders. By maintaining a
broad inventory of types of pipeline valves, the Company believes that PVS is
able to timely respond to its customers' needs. Per-job orders account for
substantially all of the remanufacturing work performed and pipeline valves sold
by PVS. In the past, PVS has not entered into exclusive supply contracts with
any particular customer. PVS maintains an internal quality control program to
help ensure the quality of its remanufacturing process. Many of PVS' customers
monitor and approve its quality standards by sending quality assurance personnel
to PVS' facilities to ensure that the reconditioned valves meet their standards.
PVS also conducts seminars, often at the request of its customers, for training
field personnel in pipeline valve preventive maintenance.

         The majority of IMSCO's orders for products are filled with its
purchases from wholesale distributors or manufacturers rather than from IMSCO's
existing inventory. While IMSCO enters into

                                       43
<PAGE>
blanket distribution contracts that provide for the distribution of certain
products at set prices with particular customers, such contracts do not
represent a material portion of IMSCO's business. IMSCO primarily distributes
products to customers located within 50 miles of its three office warehouse
facilities.

         SUPPLIERS. Most of the products distributed by IMSCO may be obtained
from numerous alternative sources of supply. Because the demand for pipe, valves
and fittings is particularly price and time sensitive, IMSCO has historically
elected to concentrate its efforts in establishing and maintaining relationships
with manufacturers or suppliers who can provide the lowest prices and quickest
delivery time. During the last fiscal year, an average of approximately 600
vendors supplied substantially all of IMSCO's purchases of pipe, valves and
fittings.

         PVS acquires its pipeline valves from bid lists from approximately 75
suppliers including pipeline transportation companies, individual brokers and
from other remanufacturing companies or OEMs. PVS purchases the majority of its
pipeline valves from bid lists. Pipeline transportation companies construct new
pipelines and repair segments of existing pipelines. After completion of
original construction or repair, the new valves (consisting of excess pipeline
valves not utilized or used pipeline valves that require remanufacturing) are
sold to dealers through bid lists. PVS continuously receives and bids on these
bid lists, as do all other remanufacturers of pipeline valves. PVS also acquires
some of its products from individual brokers that buy and resell excess pipeline
valves. Typically, PVS places pipeline valves purchased from individual brokers
in its inventory because of favorable pricing. When PVS receives an order and
the products are not available in its inventory, it may also purchase the
ordered products from other remanufacturing companies or OEMs. Typically, a
majority of the valves purchased from brokers or other remanufacturing companies
were originally purchased from bid lists.

         IMSCO and PVS warehouse certain products but purchase the majority of
their products on an as-needed basis, depending on demand or the availability of
inventory that can be acquired at favorable prices. IMSCO and PVS do not have
written contracts with any of their suppliers. Purchases from suppliers,
including credit arrangements, are negotiated on an order-per-order basis.
Accordingly, all arrangements are terminable by either party immediately or on
short notice. Relationships with suppliers are believed to be satisfactory and
no single vendor supplies 10% or more of the products purchased during the year.

         The Company has implemented computerized inventory control procedures
at IMSCO, which the Company believes provide improved inventory controls and
allow IMSCO to more effectively manage inventory purchases and maintain
appropriate levels of inventory to maximize operating results. These inventory
control procedures also have improved IMSCO's inventory turn-over ratio and
reduced its quantity of slow-moving items in inventory.

         COMPETITION. IMSCO faces competition based on pricing and the ability
to service customers and timely respond to their needs. IMSCO competes with
numerous larger and smaller distributors of pipe, valves and fittings, many of
whom have greater financial resources than the Company. Major competitors with
IMSCO include McJunkin Corp., Van Leeuwen, Wallace/Tyler Dawson, Vinson Supply
Co. and Piping & Equipment Inc. The Company believes that the level of customer
service provided by IMSCO is its primary competitive advantage. The Company
believes that for IMSCO to compete effectively, it must adhere to the "overall
quality program" instituted by the Company, maintain existing business
relationships, respond to the needs of its customers through quality service and
provide price-competitive products to its customers.

                                       44
<PAGE>
         PVS is subject to competition based primarily on pricing and customer
service. The Company believes that Oilfield Fabricating and Machine, Inc. is its
major competitor in the industry and that PVS is subject to competition from
less than ten similarly-sized remanufacturing businesses. PVS' management
believes that its broad inventory of pipeline valves and its remanufacturing
facility are its primary competitive advantages and that its ability to compete
effectively is dependent on maintaining its inventory levels, retaining existing
business relationships and responding to its customers' needs through timely
service and providing quality products.

NEW MACHINE SALES AND SERVICES

         PRODUCTS AND SERVICES. Regal distributes new machine tools in South
Texas and Louisiana for certain manufacturers including Okuma Machinery, Inc.
("Okuma") on an exclusive basis, and other manufacturers on a non-exclusive
basis. Machine tools are used in various industries in the manufacturing process
to cut metal and are sold in a variety of sizes depending upon the task they are
designed to perform. In addition, Regal sells parts and services for machine
tools and contracts on a job-by-job basis to move machine tools, predominantly
in the South Texas region.

         For the year ended December 31, 1995, the sale of new machine tools
accounted for 91% of Regal's revenues. Machine tool moving services accounted
for 9% of its revenues.

         CUSTOMERS AND MARKETING. Regal sells its products and services to over
1,650 different customers, with its largest customer accounting for 7% of
Regal's sales in the year ended December 31, 1995. Regal conducts its sales
efforts from its Houston, Texas location. At December 31, 1995, Regal employed a
sales force of seven employees.

         Per-job orders account for substantially all of the new machine sales.

         SUPPLIERS. Regal has several exclusive distribution agreements,
including agreements with Okuma, for South Texas and Louisiana. All machines are
purchased on an order-by-order basis.

         COMPETITION. New machine tool sales are subject to competition from
machine tool distributors of competitive machine tools manufacturers. Depending
upon the size and use of the product manufactured, the competitor will vary. The
Company believes Regal has a competitive advantage in its range of product
offerings. The Company believes Regal's ability to compete effectively in the
future is primarily dependent upon maintaining trained and skilled machine tool
personnel and the retention of its Okuma distribution lines.

         Regal typically competes with four moving companies in its market. The
Company believes it has a competitive advantage in the size of its capacity and
the level of training of its personnel.

EXPORT CRATING

         PRODUCTS AND SERVICES. USC provides crating services for a variety of
products for export. Typically, a freight forwarder or company exporting its own
product will contract with USC for a specified product to be crated. The
products are forwarded to the USC facility, where the crating services are
performed. USC then forwards the crates to the shipping source, which is
typically an ocean-going vessel.

                                       45
<PAGE>
         CUSTOMERS AND MARKETING. USC sells its services to over 250 different
customers, with its largest customer accounting for 9.5% of its revenues for the
year ended December 31, 1995. At December 31, 1995, USC employed two sales
people who conduct the Company's sales efforts from its Houston, Texas location.

         COMPETITION. USC typically competes with five crating companies in the
Houston area and generally does not compete outside this region. The Company
believes it has a competitive advantage in this market because of its
facilities, personnel and experience and its proximity to Houston ports.

USED MACHINE SALES

         PRODUCTS AND SERVICES. RPMS sells used machine tools primarily to large
corporations and machine shops in the Gulf Coast region. RPMS maintains an
inventory of used machine tools for sales to third parties and purchases used
machines for resale on an as-needed basis, depending upon demand.
Used machine tools are sold in a variety of sizes.

         CUSTOMERS AND MARKETING. RPMS sells its products to over 250 different
customers. Weatherford Enterra and ESCO Incorporated accounted for 43% and 37%,
respectively of RPMS sales in the year ended December 31, 1995. At December 31,
1995, the Company employed one sales person.

         Per-job orders account for substantially all of used machine sales. By
maintaining distribution relationships and inventories of used machine tools and
parts, the Company believes it is able to timely respond to customers that use
the products and services offered by RPMS.

         SUPPLIERS. RPMS maintains an inventory of used machine tools.
Typically, these machine tools are purchased at auction or from used machine
brokers. The Company believes it has adequate inventory and sufficient access to
auction markets and brokers to satisfy its inventory requirements for used
machine tools.

         COMPETITION. RPMS typically competes with other used machine tool
dealers on a national basis. The Company believes its inventory of used machines
is a competitive advantage and that its ability to compete effectively is
dependent on maintaining an adequate inventory level and continued access to
purchasing opportunities through brokers and auctions.

EMPLOYEES

         At June 30, 1996, the Company employed a total of 263 people, four of
whom are corporate officers, 28 are employed by IMSCO, 24 are employed by PVS,
70 are employed by Landreth, 78 are employed by CRivet and 60 are employed by
REX. None of the Company's employees are covered by collective bargaining
agreements. The Company believes its relationship with its employees is
satisfactory.

BACKLOG

         As of June 30, 1996, LEC's backlog was approximately $5,347,000
compared to $5,845,000 at December 31, 1995 and $2,200,000 at December 31, 1994.
IMSCO, PVS and REX have historically operated without backlog, which, because of
the nature of their business operations, is believed to be customary for their
industries.

                                       46
<PAGE>
REGULATION

         The Company's business is affected by governmental regulations relating
to its industry segments in general, as well as environmental and safety
regulations that have specific application to the Company's business. The
Company does not believe that compliance with federal, state or local
environmental laws adversely affects its business, earnings or competitive
position. The Company cannot predict whether future legislation will have any
effect on its operations. The Company does not believe that environmental laws
have had a material impact on industry standards and/or quality control
procedures.

PROPERTIES

         IMSCO's main facilities are located in Baytown, Texas, and include
approximately 2,000 square feet of office and approximately 18,000 square feet
of warehouse space, all of which is leased. IMSCO maintains two leased branch
offices, including an approximately 7,000 square foot facility in Freeport,
Texas, and an approximately 5,000 square foot facility in Mt. Belvieu, Texas.

         PVS owns approximately 1.2 acres of real property in South Houston,
Texas, which includes approximately 4,500 square feet of warehouse facilities,
approximately 4,000 square feet of office facilities, approximately 9,000 square
feet of machine shop facilities, and approximately 22,500 square feet of open
outside storage.

         LEC leases approximately four acres of real property in Houston, Texas,
including approximately 50,000 square feet of manufacturing facilities,
including a tooling shop, an automatic plating facility and an automatic
packaging and inspection area. LEC leases approximately 66,000 square feet of
manufacturing facilities in Waterbury, Connecticut.

         REX leases approximately 13.32 acres of real property in Houston, Texas
which includes approximately 275,000 square feet of warehouse and office
facilities.

         The Company maintains its principal executive offices at 7135 Ardmore,
Houston, Texas 77054 in the 275,000 square feet of warehouse and office
facilities leased by REX. The office facility portion of this property consists
of conventional office space and is, in the opinion of management, adequate to
meet the Company's needs for the foreseeable future. The Company believes that
all existing office and warehouse facilities leased or owned by its subsidiaries
are adequate to meet the needs of the Company for the foreseeable future and are
suitable for the business conducted therein.

                                       47
<PAGE>
                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         The following table sets forth certain information with respect to the
directors and executive officers of the Company:

    NAME               AGE       POSITION(S) WITH THE COMPANY

Robert E. Cone          44       Chairman of the Board of Directors, President 
                                 and Chief Executive Officer
James H. Brock, Jr.     58       Executive Vice-President, President - Energy 
                                 Products and Services Division and Director
Thomas C. Landreth      47       Executive Vice-President, President - Fastener 
                                 Manufacturing and Sales Division
Christine A. Smith      43       Vice-President and Chief Financial Officer
Barbara S. Shuler       51       Secretary and Director
Charles J. Anderson     74       Director
James W. Kenney         55       Director
John P. Madden          54       Director

         ROBERT E. CONE has served as President, Chief Executive Officer and
Director of the Company since August 1989. From August 1987 to August 1989, Mr.
Cone served as Vice President of Broadcast Ventures, Inc ("BVI"), a partnership
formed to acquire radio stations through syndication. Mr. Cone's
responsibilities at BVI included the formation of business plans, corporate
development, financing and analysis of acquisition candidates. Mr. Cone received
a B.S. degree in accounting from the University of Houston - Downtown.

         JAMES H. BROCK, JR. has served as Executive Vice President, since July
1991, President of the Energy Products and Services Division since June 1996, as
a Director of the Company since September 1991, as Chief Operating Officer from
July 1991 to June 1996 and as Chief Financial Officer from July 1991 through
December 1994. Mr. Brock served as Executive Vice President and Chief Financial
Officer of DRCA Medical Corporation ("DRCA") from August 1988 to October 1990.
DRCA, a public corporation listed on the American Stock Exchange, is a health
care company specializing in the rehabilitation of injured workers. From
December 1987 to July 1988, Mr. Brock acted as a consultant to DRCA and assisted
in formulating its business and financial plans. Mr. Brock served as Vice
President-Finance of National Healthcare Alliance, a full-service managed health
care service company, from November 1987 to May 1991. From 1977 to 1990, Mr.
Brock was Chairman of the Board of Directors of Quality Fasteners, Inc., a
distributor of construction supplies, and of Olde Time Ice, Inc., a manufacturer
and distributor of packaged ice. Mr. Brock has been engaged in the private
practice of public accounting since April 1972 and is a Certified Public
Accountant in Texas and Georgia.

         THOMAS C. LANDRETH has served as Executive Vice President since
September 1996. Mr. Landreth has served as President of Landreth Engineering
Company since 1977 and as President of the Fastener Manufacturing and Sales
Division since the Company's divisional reorganization in June 1996. Mr.
Landreth has worked in all technical areas of LEC since 1967 and is responsible
for numerous cold heading machine designs and improvements as well as numerous
innovative tool and die designs. He attended the University of Texas in Austin.

                                       48
<PAGE>
         CHRISTINE A. SMITH has served as Chief Financial Officer of the Company
since January 1995. From April 1989 through December 1994, Ms. Smith was a
Principal at The Spinnaker Group, an investment banking firm providing services
primarily to manufacturing and distribution companies. Prior to joining The
Spinnaker Group, Ms. Smith, a certified public accountant, was a Senior Manager
with Ernst & Young.

         BARBARA S. SHULER has served as Secretary of the Company since February
1992 and as a Director of the Company since September 1991. Since 1974, Ms.
Shuler has been self-employed in auction management, marketing, advertising and
promotional aspects of the equine industry, serving as President of Shuler, Inc.
Ms. Shuler received a degree in journalism from Northwestern University.

         CHARLES J. ANDERSON has served as a Director of the Company since
September 1991. For the last six years, Mr. Anderson has been engaged in private
business investments. From 1955 to 1985, Mr. Anderson served as Senior Sales
Vice President and Director of Sales and was a partner of the Delaware
Management Company, the manager of the Delaware Group of Mutual Funds and
certain other private pension funds. Mr. Anderson received an economics degree
from the University of Pennsylvania.

         JAMES W. KENNEY has served as a Director of the Company since October
1992. Since October 1993, Mr. Kenney has served as Executive Vice President of
San Jacinto Securities, Inc. From February 1992 to September 1993, he served as
the Vice President of Renaissance Capital Group, Inc. Prior to that time, Mr.
Kenney served as Senior Vice President for Capital Institutional Services, Inc.
and in various executive positions with major southwest regional brokerage
firms, including Rauscher Pierce Refsnes Inc. and Weber, Hall, Sale and
Associates, Inc. Mr. Kenney is a director of AmeriShop Corporation, a company in
the incentive and membership merchandising industry; Consolidated Health Care
Associates, Inc., a company that operates physical rehabilitation centers; Prism
Group, Inc., a company that duplicates disks and packages software; Tecnol
Medical Products, a provider of disposable medical products, Appoint
Technologies, Inc., a company that develops input devices for personal
computers; and Tricom Corporation, a company that develops products and services
for the telecommunication industry.

         JOHN P. MADDEN has served as a Director of the Company since October
1992. From January 1992 to April 1993, Mr. Madden served as Chairman of the
Board of The Rex Group, Inc. ("REX") and as its President and Chief Executive
Officer from June 1963 to January 1992 and from December 1992 to April 1993.
REX, a private company based in Houston, Texas, which was acquired by the
Company in March 1993, is a distributor of new and used machine tool equipment
and used machines, conducts a machine moving operation and is engaged in the
international export crating business. Mr. Madden received a degree in finance
from the University of Notre Dame.

BOARD AND COMMITTEE ACTIVITY: STRUCTURE AND COMPENSATION

         The Company's operations are managed under the broad supervision of the
Board of Directors, which has ultimate responsibility for the establishment and
implementation of the Company's general operating philosophy, objectives, goals
and policies. During 1995, the Board of Directors convened on two regular
occasions. Each director attended all of the meetings held by the Board or
meetings of Board committees of which he was a member during his tenure in 1995,
except for Charles J. Anderson who attended no Board of Directors meetings and
all Committee meetings of which he was a member and Barbara Shuler who attended
one meeting of the Board of Directors and all Committee meetings of which she
was a member. During 1995, directors received no compensation for attendance at
Board or Committee meetings, but were entitled to reimbursement for reasonable
travel expenses incurred in

                                       49
<PAGE>
attending such meetings. As of June 1996, the Board approved the payment of a
fee of $500 to each non-employee director for each meeting attended. Employee
directors are eligible to participate in the Company's 1994 Amended and Restated
Incentive Stock Plan (the "Incentive Plan"). Non-employee directors are entitled
to participate in the Company's 1995 Non-Employee Director Stock Option Plan
(the "Director Plan").

         Pursuant to delegated authority, various Board functions are discharged
by the standing committees of the Board. The Audit Committee of the Board of
Directors, currently composed of Messrs. Brock and Anderson and Ms. Shuler,
makes recommendations to the Board of Directors concerning the selection and
engagement of the Company's independent public accountants and reviews the scope
of the annual audit, audit fees and results of the audit. The Audit Committee
also reviews and discusses with management and the Board of Directors such
matters as accounting policies, internal accounting controls and procedures for
preparation of financial statements. The Audit Committee convened on one
occasion in 1995. The Compensation Committee sets the compensation for
executive, managerial and technical personnel of the Company and administers the
Company's stock option and other compensation plans. The Compensation Committee
is currently composed of Mr. Madden, Mr. Anderson and Ms. Shuler and met on one
occasion in 1995.

                                       50
<PAGE>
EXECUTIVE COMPENSATION

         The following table provides certain summary information covering
compensation paid or accrued during the fiscal years ended December 31, 1995,
1994 and 1993 to the Company's Chief Executive Officer and the other executive
officers, whose annual compensation, determined as of the end of the last fiscal
year, exceeds $100,000.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                                        LONG TERM
                                                               ANNUAL COMPENSATION                     COMPENSATION
                                                   --------------------------------------------  -------------------------
                                                                                                   SECURITIES UNDERLYING
NAME AND PRINCIPAL POSITION              YEAR          SALARY          BONUS          OTHER               OPTIONS
- -----------------------------------   -----------  ------------    -------------  -------------  -------------------------
<S>                                      <C>          <C>             <C>              <C>                <C> 
Robert E. Cone....................       1995         $160,000          --             --                   --
  President and                          1994         $146,250          --             --                 50,000
  Chief Executive Officer                1993         $126,749        $10,000          --                 65,000

James H. Brock, Jr................       1995         $150,000          --             --                   --
  Executive Vice President               1994         $135,000          --             --                 20,000
                                         1993         $110,433        $7,500           --                 65,000
</TABLE>

         The following table provides certain information with respect to
options granted to the executive officers during the fiscal year ended December
31, 1995, under the Company's stock option plans:

                             OPTION/SAR GRANTS TABLE

<TABLE>
<CAPTION>
                                                 INDIVIDUAL GRANTS
                         ------------------------------------------------------------------
                           NUMBER OF                                                             POTENTIAL REALIZABLE
                           SHARES OF                                                               VALUE AT ASSUMED
                            COMMON         PERCENT OF TOTAL                                      ANNUAL RATES OF STOCK
                             STOCK             OPTIONS                                          PRICE APPRECIATION FOR
                          UNDERLYING         GRANTED TO                                             OPTION TERMS(2)
                            OPTIONS         EMPLOYEES IN        EXERCISE      EXPIRATION           
        NAME              GRANTED(1)         FISCAL YEAR         PRICE            DATE             5%            10%
        ----              ----------         -----------         -----            ----            ----          ----
<S>                         <C>                 <C>              <C>            <C>             <C>            <C>     
Christine A. Smith          25,000              10.0%            $3.31          01/01/05        $52,041        $131,882
 Vice President and
 Chief Financial
 Officer
</TABLE>

(1)      The options are fully vested at December 31, 1995.

(2)      These calculations are based on the market value of the Common Stock on
         the date of grant. The market value is calculated by averaging the
         closing bid and ask price for the stock as quoted by Nasdaq National
         Market System on the date of grant. The exercise price is determined by
         the same method, which is equal to the market value on the date of
         grant.

                                       51
<PAGE>
         The following table sets forth information with respect to the
unexercised options to purchase shares of Common Stock which were granted to the
executive officers in 1995 or prior years under the Company's stock option
plans. The executive officers did not exercise any options outstanding under the
Company's stock option plans during the fiscal year ended December 31, 1995.

                      OPTION EXERCISES AND YEAR-END VALUES

<TABLE>
<CAPTION>
                                           NUMBER OF SECURITIES UNDERLYING               VALUE OF UNEXERCISED
                                                 UNEXERCISED OPTIONS                    IN-THE-MONEY OPTIONS AT
                                               HELD AT FISCAL YEAR END                        YEAR END(1)
                                        -------------------------------------     -------------------------------------
                                         EXERCISABLE           UNEXERCISABLE       EXERCISABLE           UNEXERCISABLE
<S>                                        <C>                     <C>              <C>                       <C>              
Robert E. Cone                             115,000                 --               $152,500                  --
James H. Brock, Jr.                         85,000                 --               $100,000                  --
Christine A. Smith                          25,000                 --               $ 20,375                  --
</TABLE>                                                        

(1)      Represents the difference between the average of the closing bid and
         ask price for the Common Stock as quoted by NMS on December 31, 1995
         and any lesser exercise price.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION.

         For the fiscal year ended December 31, 1995, Mr. Madden, Mr. Anderson
and Ms. Shuler served on the Compensation Committee of the Board of Directors
(the "Committee"). Ms. Shuler has served as the Company's Secretary since
February 1992.

                                       52
<PAGE>
PERFORMANCE GRAPH

         The following performance graph compares the performance of the
Company's Common Stock to the National Association of Securities Dealers
Automated Quotation System Composite Index and to the Index of Non-Financial
Companies. The graph covers the period from January 16, 1992 (the date on which
the Company's Common Stock was registered under Section 12(g) of the Exchange
Act) to December 31, 1995.

[LINEAR GRAPH PLOTTED FROM POINTS IN TABLE BELOW]

                         Nasdaq               Nasdaq
                       STOCK MKT.          NON-FINANCIAL        IHII
                       ----------          -------------        ----
Jan. 16, 1992           100.000              100.000          100.000
Jan. 31, 1992            99.602               99.483           89.189
Dec. 31, 1992           110.567              103.898           86.486
Dec. 31, 1993           126.925              119.966           89.189
Dec. 31, 1994           124.070              114.970           77.038
Dec. 31, 1995           175.321              158.082           89.189

                                       53
<PAGE>
EMPLOYMENT AGREEMENTS

         Effective July 1, 1991, the Company entered into employment agreements
with Messrs. Cone and Brock, which agreements were subsequently amended and
extended. Mr. Cone's amended employment agreement provides for an extended term
through December 31, 1998, as well as an automatic 12-month renewal for each
year beginning January 1, 1995, through January 1, 1998, unless sooner
terminated on Mr. Cone's (i) death, or (ii) inability to perform his duties by
reason of illness, injury or disability. The amended employment agreement also
provides for a 1996 base salary of $175,000, a 1997 base salary of $185,000, and
a base salary of $200,000 for 1998 through 2000, with guaranteed 7% increases in
base salary thereafter. Mr. Brock's amended employment agreement provides for an
extended term through December 31, 2000, with a 1996 base salary of $160,000, a
1997 base salary of $170,000, a 1998 base salary of $180,000 and a base salary
of $150,000 thereafter. Effective October 1992, the Company entered into an
employment agreement with Mr. Landreth renewable annually and providing for a
yearly salary of $110,000 and a bonus based on pretax profits of LEC.

STOCK OPTION PLANS

1994 AMENDED AND RESTATED INCENTIVE STOCK PLAN

         The Company has adopted the Industrial Holdings, Inc. 1994 Amended and
Restated Incentive Stock Plan (the "Incentive Plan"). Under the Incentive Plan,
the Company may issue Incentive Awards (as defined below) covering 500,000
shares of Common Stock. The Compensation Committee designated by the Board of
Directors may grant (i) incentive stock options as defined in Section 422 of the
Internal Revenue Code of 1986, as amended (the "Code"), (ii) "non-qualified"
stock options, (iii) shares of restricted stock, (iv) shares of phantom stock,
(v) stock bonuses and (vi) cash bonuses (collectively, "Incentive Awards"). Key
employees, including officers (whether or not they are directors), of the
Company and its subsidiaries are eligible to participate in the Incentive Plan.
The Incentive Plan is intended to provide such persons with a continuing
proprietary interest in the Company and enable the Company to attract and retain
qualified personnel. At November 6, 1996, there were options covering 428,500
shares of Common Stock outstanding under the Incentive Plan.

         The Incentive Plan is administered by the Compensation Committee of the
Board of Directors, which is currently composed of Mr. Madden, Mr. Kenney and
Ms. Shuler. The Compensation Committee will determine which key employees
receive grants of Incentive Awards, the type of Incentive Award granted and the
number of shares subject to each Incentive Award. The Incentive Plan does not
prescribe any factors to be considered by the Compensation Committee in
determining the recipients and nature of Incentive Awards granted under the
Incentive Plan.

         The Compensation Committee has the authority to interpret and construe
any provision of the Incentive Plan and to adopt such rules and regulations for
administering the Incentive Plan as it deems necessary. All decisions and
determinations of the Compensation Committee are final and binding on all
parties. Under the terms of the Incentive Plan, the Company will indemnify
members of the Compensation Committee against any cost, expenses or liability
arising out of any action, omission or determination relating to the Incentive
Plan, unless such action, omission or determination was taken or made in bad
faith and without reasonable belief that it was in the best interest of the
Company.

                                       54
<PAGE>
         Subject to the terms of the Incentive Plan, the Compensation Committee
also determines prices, expiration dates and other material features of the
Incentive Awards granted under the Incentive Plan. The Compensation Committee
may, in its absolute discretion, (i) accelerate the date on which an option
granted under the Incentive Plan becomes exercisable, (ii) extend the date on
which any option granted under the Incentive Plan ceases to be exercisable,
(iii) accelerate the date on which a share of restricted stock or phantom stock
vests and waive any conditions imposed by the Compensation Committee on the
vesting of a share of restricted stock or phantom stock, and (iv) grant
Incentive Awards to a participant on the condition that the participant
surrender to the Company for cancellation such other Incentive Awards
(including, without limitation, Incentive Awards with higher exercise prices) as
the Compensation Committee specifies.

         The Company's Board of Directors may amend or terminate the Incentive
Plan at any time, except that the Incentive Plan may not be modified or amended,
without shareholder approval, if such amendment would materially increase the
benefits accruing to participants, increase the number of shares of Common Stock
which may be issued thereunder, except in connection with a recapitalization or
reclassification of the Common Stock, or materially modify eligibility
requirements for participation in the Incentive Plan.

         A summary of the most significant features of the Incentive Plan and
the tax consequences to recipients thereof follows:

         INCENTIVE AND NON-QUALIFIED STOCK OPTIONS. Except in limited cases
involving certain 10% shareholders or where the terms of the grant specify
otherwise, incentive stock options ("ISOs") and non-qualified stock options
("NQOs") must be exercised within ten years of the grant date (ISOs and NQOs are
sometimes referred to collectively herein as "Options"). The exercise price of
each ISO granted under the Incentive Plan may not be less than 100% (110% in the
case of certain 10% shareholders) of the fair market value of a share of Common
Stock on the date of grant. The Compensation Committee will have the discretion
to determine the exercise price of each NQO granted under the Incentive Plan. To
the extent that the aggregate fair market value of shares of Common Stock with
respect to which ISOs are exercisable for the first time by any individual
during any calendar year exceeds $100,000, such options must be treated as NQOs.

         The purchase price for shares subject to an Option must be paid in full
at the time of exercise in cash or, subject to the approval of the Committee, in
any combination of cash or shares of Common Stock having a fair market value
equal to the amount due, subject to any limitations imposed by the federal
securities laws. No Option may be exercised for a fractional share of Common
Stock.

         If an employee's employment with the Company is terminated other than
for cause (as defined in the Incentive Plan), or by reason of disability (as
defined in the Incentive Plan) or death, his vested Options, whether ISOs or
NQOs, shall remain exercisable for one month after such termination. If an
employee's employment with the Company is terminated by reason of disability or
death, his vested Options, whether ISOs or NQOs, shall remain exercisable for
one year following such termination. Provided, however, that no option shall be
exercisable after the expiration of its term, in any case. If an employees'
employment with the Company is terminated for cause, all outstanding Options,
whether vested or otherwise, shall expire at the commencement of business on the
date of such termination. Options are not transferable other than by will or by
the laws of descent and distribution.

         Upon a change in control of the Company (a "Change in Control"), all
Options become immediately exercisable. The Incentive Plan defines Change in
Control to mean (i) a change in control

                                       55
<PAGE>
as contemplated in the federal securities laws, (ii) the acquisition by any
Person, after the effective date of the Incentive Plan, of 20% or more of the
shares of voting securities of the Company (20% owners at the effective date
excluded), (iii) certain changes in the composition of the Board of Directors
(existing as of the effective date of the Incentive Plan) as a result of a
contested election for positions on the Board of Directors or (iv) an other
event which the Board of Directors determines to constitute a change in control
of the Company.

         A participant in the Incentive Plan will not recognize any income at
the time an ISO is granted, nor on the qualified exercise of an ISO. If a
participant does not dispose of the shares acquired by exercise of an ISO within
two years after the grant of the ISO and one year after the exercise of the ISO,
the exercise is qualified and the gain or loss (if any) on a subsequent sale
will be a long-term capital gain or loss. Such gain or loss equals the
difference between the sum of the sales proceeds and the exercise price of the
Common Stock sold. The Company is not entitled to a tax deduction as a result of
the grant or qualified exercise of an ISO. However, if the shares acquired upon
the exercise of an ISO are disposed of at a gain prior to the above one-year and
two-year holding periods and the fair market value of the shares at the time of
exercise exceeds the exercise price, the exercise is not qualified and special
rules apply that require the participant to recognize ordinary income (at least
in part) at the time of such disposition. The Company is generally entitled to a
tax deduction at the same time and in the same amount as the ordinary income
recognized by the participant from such disposition.

         Although the qualified exercise of an ISO will not produce ordinary
taxable income to the participant, it will produce an increase in the
participant's alternative minimum taxable income and may result in an
alternative minimum tax liability.

         An optionee will not recognize any income for federal income tax
purposes at the time a NQO is granted, nor will the Company be entitled to a
deduction at that time. However, when any part of a NQO is exercised, the
optionee will recognize ordinary income in an amount equal to the difference
between the fair market value of the shares received and the exercise price of
the NQO, and the Company will generally recognize a tax deduction in the same
amount.

         RESTRICTED STOCK. A grant of shares of restricted stock represents the
promise of the Company to issue shares of Common Stock on a predetermined date
(the "Issue Date") to a participant, provided the participant is continuously
employed by the Company until the Issue Date. Vesting of the shares occurs on a
second predetermined date (the "Vesting Date") if the participant has been
continuously employed by the Company until that date. Prior to the Vesting Date,
the shares are not transferable by the participant and are subject to a
substantial risk of forfeiture. The Committee may, at the time shares of
restricted stock are granted, impose additional conditions to the vesting of the
shares, such as, for example, the achievement of specified performance goals.
Vesting of some portion, or all, of the shares or restricted stock may occur on
the termination of the employment of a participant other than for cause prior to
the Vesting Date. If vesting does not occur, shares of restricted stock are
forfeited. Immediately following a Change in Control, all shares of restricted
stock which have not vested or been forfeited will vest automatically.

         A participant will not recognize any income for federal tax purposes at
the time shares of restricted stock are granted or issued, nor will the Company
be entitled to a tax deduction at that time. However, when either the transfer
restriction or the forfeiture risk lapses, such as on vesting, the participant
will recognize ordinary income in an amount equal to the fair market value of
the shares of restricted stock on the date on which they vest. A participant may
file an appropriate election under Section 83(b) of the

                                       56
<PAGE>
Code with the Internal Revenue Service within 30 days of the Issue Date of the
restricted stock (the "Election"), which results in the participant's receipt of
deemed ordinary income in an amount equal to the fair market value of the shares
of restricted stock on the date on which they are issued. However, if a
participant files the Election and the restricted stock is subsequently
forfeited, such participant is not allowed a tax deduction for the amount
previously reported as ordinary income due to the Election. Gain or loss (if
any) from a disposition of restricted stock after the participant recognizes any
ordinary income (whether by vesting or an Election) will generally constitute
short- or long-term capital gain or loss. The Company will be entitled to a tax
deduction at the time the participant recognizes ordinary income on the
restricted stock, whether by vesting or an Election.

         PHANTOM STOCK. A share of phantom stock represents the right to receive
the economic equivalent of a grant of restricted stock. Shares of phantom stock
are subject to the same vesting requirements as shares of restricted stock. On
vesting of a share of phantom stock, the holder is entitled to receive cash in
an amount equal to the sum of (i) the fair market value of a share of Common
Stock as determined on the vesting date and (ii) the aggregate amount of cash
dividends paid with respect to a share of Common Stock during the period
commencing on the date of grant and ending on the vesting date. The cash payment
for phantom stock is treated the same as a cash bonus for federal income tax
purposes and generally creates a tax deduction to the Company when paid. In
addition, the value of a share of phantom stock (whether or not vested) is paid
immediately on the occurrence of a Change in Control of the Company. The
Committee may not grant any cash bonus in connection with the grant of shares of
Phantom Stock.

         STOCK AND CASH BONUSES. Bonuses payable in stock may be granted by the
Compensation Committee and may be payable at such times and subject to such
conditions as the Compensation Committee determines. On the receipt of a stock
bonus, a participant will recognize ordinary income for federal tax purposes in
an amount equal to the fair market value of the stock at the time it is
received. The Compensation Committee may grant, in connection with a grant of
shares of restricted stock, a cash "tax" bonus, payable when an employee is
required to recognize income for federal income tax purposes with respect to
such shares. The tax bonus may not be greater than the value of the shares of
restricted stock at the time the income is required to be recognized. Any such
bonus will result in ordinary income to the employee and generally a tax
deduction to the Company. The grant of a cash bonus shall not reduce the number
of shares of Common Stock with respect to which Options, shares of restricted
stock, shares of phantom stock or stock bonuses may be granted pursuant to the
Incentive Plan.

         IN GENERAL. If any outstanding Option expires, terminates or is
canceled for any reason, the shares of Common Stock subject to the unexercised
portion of such Option shall again be available for grants under the Incentive
Plan. If any shares of restricted stock or phantom stock, or any shares of
Common Stock granted as a stock bonus, are forfeited or canceled for any reason,
such shares shall again be available for grants under the Incentive Plan. Shares
of Common Stock issued as a stock bonus or on the exercise of Options or on the
vesting of a grant of restricted stock are not available for future issuance
under the Incentive Plan.

         The Incentive Plan provides for an adjustment in the number of shares
of Common Stock available to be issued under the Incentive Plan, the number of
shares subject to Incentive Awards, and the exercise prices of Options on a
change in the capitalization of the Company, a stock dividend or split, a merger
or combination of shares and certain other similar events. The Incentive Plan
also provides for the termination of Incentive Awards on the occurrence of
certain corporate events.

                                       57
<PAGE>
         The Incentive Plan provides that participants may elect to satisfy
certain federal income tax withholding requirements by remitting cash to the
Company. In addition, the Incentive Plan provides that, at the election of a
participant, an unrelated broker-dealer acting on behalf of the participant, may
exercise Options granted to the participant and immediately sell the shares so
acquired by such exercise to raise the funds to pay the exercise price of the
Options and the amount of any withholding tax that may be due on exercise.

1995 NON EMPLOYEE DIRECTOR STOCK OPTION PLAN

         The Company has also adopted the Industrial Holdings, Inc. 1995
Non-Employee Director Stock Option Plan (the "Director Plan"). Options to
purchase a maximum of 105,000 shares of Common Stock may be issued under the
Director Plan to non-employee directors of the Company. The Director Plan
provides for the grant of non-qualified options. Pursuant to the Director Plan,
options to purchase 15,000 shares of Common Stock are granted to each person who
is not an employee of the Company upon his election for the first time as a
director of the Company. Options granted under the Director Plan expire 10 years
after the date of grant. As of November 6, 1996, options to purchase an
aggregate of 80,000 shares of Common Stock are issued and outstanding under the
Director Plan.

         To the extent that any options are granted under the Incentive Plan or
the Director Plan, vest and are exercised by the holders thereof, exercising
Warrantholders could experience dilution.

                                       58
<PAGE>
                              CERTAIN TRANSACTIONS

         The Company enters into transactions with related parties only with the
approval of a majority of the independent and disinterested directors and only
on terms the Company believes to be comparable to or better than those that
would be available from unaffiliated parties. In the Company's view, all of the
transactions described below meet that standard.

         In April 1993, the Company acquired The Rex Group, Inc. ("REX") for a
purchase price consisting of an aggregate of 450,606 shares of Common Stock.
John Madden, a member of the Company's Board of Directors since October 1992,
served as the President and Chief Executive Officer of REX from June 1963 to
January 1992 and from December 1992 to April 1993 and as Chairman of REX's Board
of Directors from January 1992 to April 1993. Of the aggregate consideration
paid by the Company to the former shareholders of REX, Mr. Madden received
99,868 shares of Common Stock, and members of Mr. Madden's family received
350,738 shares of Common Stock, as to which Mr. Madden disclaims beneficial
ownership. In addition to the aggregate consideration paid by the Company for
REX, an "earn-out" provision allowed the prior owners of REX in the aggregate to
earn additional shares of Common Stock of the Company based on the performance
of REX through 1995. The number of shares earned was also dependent upon the
Company's share price during such period. During 1993, the prior owners of REX
earned an additional 55,276 shares of Common Stock. No shares were earned for
fiscal 1994 and 1995. The Company also entered into a two-year employment
agreement with Mr. Madden which expired April 1995, pursuant to which the
Company paid Mr. Madden compensation in the amount of $16,154 in 1995. Under the
terms of his employment agreement with the Company, Mr. Madden received an
additional 10,000 shares of Common Stock in March 1994 and 14,000 shares of
Common Stock in March 1995.

         In connection with the acquisition of PVS in January 1992, Mr. Jimmy W.
Ray acquired 115,650 shares of Common Stock and Mr. Rex W. Terry acquired
115,650 shares of Common Stock. In connection with their acquisition of these
shares at the time the Company completed its initial public offering, Messrs.
Terry and Ray contractually agreed (i) not to sell any shares of Common Stock
until January 1993 and (ii) not to sell more than an aggregate of 6,425 shares
in any 90-day period beginning January 1993. If either of Mr. Terry or Mr. Ray
gave the Company written notice of his intention to sell shares of Common Stock
no less than 10 days prior to the beginning of each 90-day period and in the
event that the closing bid price of the Common Stock on the trading day
preceding notice was less than or equal to $5.00 per share, the Company was
obligated to pay such holder the difference between $5.00 and the sale price of
the shares of Common Stock actually sold during each particular 90-day period.
In February 1996, Mr. Ray and Mr. Terry sold all remaining shares of Common
Stock under this agreement. There is no further obligation on the part of the
Company to make any payments under the agreement.

         In October 1992, the Company entered into a noncancelable lease with
the former shareholders of Landreth . The lease expires in 2002, with an option
by the Company to renew for another five years. Rent payments to the former
shareholders of Landreth were $106,800 annually for the years 1995, 1994 and
1993. The Company has an option to purchase the leased premises at a price equal
to the outstanding indebtedness related to the leased premises at the time the
option is exercised. The Company may be obligated to purchase the leased
premises under certain conditions specified in the lease agreement.

         In connection with the purchase of Landreth in October 1992, the former
Landreth shareholders are entitled to additional consideration based upon the
level of Landreth's pretax profits through September 1997, not to exceed
$500,000 in the aggregate. For the six months ended June 30, 1996 and for fiscal
1995, 1994 and 1993, the Company paid these shareholders $99,320, $207,863,
$64,859 and $79,800 as additional consideration.

                                       59
<PAGE>
                             PRINCIPAL SHAREHOLDERS

         The table below sets forth certain information regarding the beneficial
ownership of Common Stock at November 6, 1996 by (i) each person known to the
Company to beneficially own more than 5% of its Common Stock, (ii) each
director, (iii) each executive officer and (iv) all directors and executive
officers as a group.

                 NAME AND ADDRESS OF       NUMBER OF SHARES      PERCENTAGE OF
                   BENEFICIAL OWNER      BENEFICIALLY OWNED(1)      CLASS
                   ----------------      ---------------------      -----
Renaissance Capital Partners II, Ltd.
8080 North Capital Expressway
Suite 210, LB 59
Dallas, Texas 75206-1857................         375,153(2)          8.8%
                                                                 
St. James Capital Partners, L.P.                                 
5599 San Felipe Suite 300                                        
Houston, Texas  77056...................         295,000(3)          6.9%
                                                                 
Directors and Executive Officers:                                
Robert E. Cone..........................         337,548(4)          7.8%
James H. Brock, Jr......................         115,000(5)          2.7%
Thomas C. Landreth......................          90,445(6)          2.1%
Christine A. Smith......................          55,081(7)          1.3%
Charles J. Anderson.....................          77,000(6)          1.8%
Barbara S. Shuler.......................          77,393(8)          1.8%
John P. Madden..........................         197,497(9)          4.7%
James W. Kenney.........................          20,000(6)            *
All officers and directors                                       
  as a group (8 persons) (4) - (9)......         969,964            21.4%

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

*        Less than one percent.

(1)      Subject to community property laws where applicable, each person has
         sole voting and investment power with respect to the shares listed,
         except as otherwise specified. Each person is a United States citizen.
         This table is based upon information supplied by officers, directors
         and principal shareholders and Schedules 13D and 13G, if any, filed
         with the Securities and Exchange Commission.

(2)      Includes 325,153 shares that may be acquired on the conversion of a
         currently exercisable $1.060 million convertible debenture at $3.26 per
         share and the exercise of 50,000 warrants at $4.00 per share.

(3)      Includes 80,000 shares that may be acquired upon the exercise of
         currently exercisable warrants.

(4)      Includes 115,000 shares that may be acquired upon the exercise of
         currently exercisable stock options.

(5)      Includes 65,000 shares that may be acquired upon the exercise of
         currently exercisable stock options.

(6)      Includes 20,000 shares that may be acquired upon the exercise of
         currently exercisable stock options.

(7)      Includes 45,000 shares that may be acquired upon the exercise of
         currently exercisable stock options.

(8)      Includes 15,000 shares that may be acquired upon the exercise of
         currently exercisable stock options.

(9)      Includes 15,000 shares that may be acquired upon the exercise of
         currently exercisable stock options. Excludes 232,400 shares owned by
         persons related to Mr. Madden, but as to which Mr. Madden disclaims
         beneficial ownership.

                                       60
<PAGE>
                            DESCRIPTION OF SECURITIES

         Pursuant to the Company's Amended and Restated Articles of
Incorporation ("Amended Articles"), the authorized capital stock of the Company
consists of 20,000,000 shares of Common Stock, par value $.01 per share, and
7,500,000 shares of preferred stock, par value $.01 per share (the "Preferred
Stock"). The following description of certain of the Company's securities is a
summary, does not purport to be complete or to give effect to applicable
statutory or common law and is subject in all respects to the applicable
provisions of the Company's Amended Articles.

COMMON STOCK

         At November 6, 1996, 4,219,580 shares of Common Stock were issued and
outstanding. Holders of Common Stock are entitled, among other things, to one
vote per share on each matter submitted to a vote of shareholders and, in the
event of liquidation, to share ratably in the distribution of assets remaining
after payment of liabilities. Holders of Common Stock have no cumulative voting
rights, and, accordingly, the holders of a majority of the outstanding shares
have the ability to elect all of the directors. Holders of Common Stock have no
preemptive or other rights to subscribe for shares and are entitled to such
dividends as may be declared by the Board of Directors out of funds legally
available therefor.

PREFERRED STOCK

         None of the authorized shares of Preferred Stock have been issued or
are outstanding. The Board of Directors has the authority to cause the Company
to issue up to the authorized number of shares of Preferred Stock in one or more
series, to designate the number of shares constituting any series, and to fix
the rights, preferences, privileges and restrictions thereof, including dividend
rights, voting rights, redemption and conversion rights and liquidation
preferences of such series, without further action by the shareholders. Because
the Board is authorized to issue Preferred Stock with such preferences and
rights as it determines, it may afford the holders of any series of Preferred
Stock preferences, rights or voting powers superior to those of holders of
Common Stock. The Company has no present plan to issue any shares of Preferred
Stock.

WARRANTS

         On January 15, 1992, the Company consummated its initial public
offering of units ("Units"), each unit consisting of one share of Common Stock,
one Class A Warrant and one Class B Warrant. At November 6, 1996 there were
632,500 Class A Warrants and 632,500 Class B Warrants outstanding.

         Each currently outstanding Class A Warrant and Class B Warrant entitles
the registered holder thereof to purchase from the Company one share of Common
Stock at an exercise price of $6.00 and $10.00 per share, respectively. The
Class A and Class B Warrants may be exercised through and including January 14,
1997. The Class A and Class B Warrants may be redeemed by the Company at $.05
per warrant, on not less than 30 days' written notice, if the closing price of
the Common Stock for a period of 20 consecutive trading days equals or exceeds
$8.00 and $12.00 per share, respectively.

         The Class B Warrants and Class C Warrants to be issued in connection
with the Offer (together with the currently outstanding Class A and Class B
Warrants, (the "Warrants")), will entitle the registered holder thereof to
purchase one share of Common Stock at an exercise price of $10.00 and $15.00 per

                                       61
<PAGE>
share, respectively, and may be exercised through and including January 14,
1999. The term of currently outstanding Class B Warrants, which are exercisable
through and including January 14, 1997, will, after the Expiration Date,
automatically be extended to January 14, 1999. The Company may redeem each of
the Class B Warrants and the Class C Warrants to be issued in the Offer at $.05
per Warrant if the closing bid price of the Common Stock shall have equaled or
exceeded at least $12.00 and $20.00 per share, respectively, for a period of 20
consecutive trading days. Notice of any redemption must be mailed to all holders
of Warrants at least 30 days but no more than 60 days before the date on which
the Warrants have been called for redemption.

         The holders of Warrants do not have any voting or any other rights of
shareholders of the Company and are not entitled to receive dividends. In the
event of an adjustment in the number of shares issuable on exercise of the
Warrants, the Company will not issue fractional shares, but will, instead, pay
to the holder of the Warrants at the time of such exercise an amount in cash
equal to the same fraction of the current market value of a share of Common
Stock.

         The exercise price and the number and kind of shares or other
securities purchasable on exercise of any Warrants and the number of Warrants
are subject to adjustment on the occurrence of certain events, including stock
dividends, reclassifications, reorganizations, consolidations and mergers. No
adjustment in the exercise price is required until cumulative adjustments amount
to one percent or more of the exercise price. If the Company effects any capital
reorganization, certain reclassifications of the Common Stock, any consolidation
or merger (other than a consolidation or merger which does not result in any
reclassification or change in the outstanding shares), or sells all or
substantially all its properties and assets, the Warrants become exercisable
only for the number of shares of stock or other securities, assets, or cash to
which a holder of the number of shares of the Company purchasable (at the time
of such reorganization, reclassification, consolidation, merger or sale) on
exercise of such Warrants would have been entitled on such reorganization,
reclassification, consolidation, merger, or sale.

         The Warrants are not exercisable by a holder if (i) the shares issuable
on exercise of such Warrants have not been registered under the securities or
blue sky laws of the state of residence of such holder or (ii) a current
prospectus meeting the requirements of the laws of such state cannot be lawfully
delivered by or on behalf of the Company. Pursuant to the terms of the
respective Warrant agreements, the Company has agreed to use reasonable efforts
to register such shares in states in which holders of Warrants are known to
reside and to maintain a current prospectus relating thereto.

SPECIAL PROVISIONS OF THE ARTICLES OF INCORPORATION AND TEXAS LAW

         ANTI-TAKEOVER EFFECT. The provisions of the Amended Articles summarized
in the succeeding paragraphs, may be deemed to have an anti-takeover effect or
may delay, defer or prevent a tender offer or takeover attempt that a
shareholder might consider in such shareholder's best interest, including those
attempts that might result in a premium over the market price for the shares
held by a shareholder.

         Pursuant to the Amended Articles, the Board of Directors may, by
resolution, establish one or more series of preferred stock, having such number
of shares, designation, relative voting rights, dividend rates, liquidation or
other rights, preferences and limitations as may be fixed by the Board of
Directors without any further shareholder approval. Such rights, preferences,
privileges and limitations as may be established could have the effect of
impeding or discouraging the acquisition of control of the Company.

                                       62
<PAGE>
         LIMITATION OF DIRECTOR LIABILITY. Texas law authorizes a Texas
corporation to eliminate or limit the personal liability of a director to the
Company and its shareholders for monetary damages for breach of certain
fiduciary duties as a director. The Company believes that such a provision is
beneficial in attracting and retaining qualified directors, and accordingly, its
Amended Articles include a provision eliminating a director's liability for
monetary damages for any breach of fiduciary duty as a director, except: (i) for
any breach of the duty of loyalty to the Company or its shareholders; (ii) for
acts or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law; (iii) for any transaction from which the director
derived an improper personal benefit; or (iv) for certain other actions. Thus,
pursuant to Texas law, the Company's directors are not insulated from liability
for breach of their duty of loyalty (requiring that, in making a business
decision, directors act in good faith and in the honest belief that the action
was taken in the best interest of the Company), or for claims arising under the
federal securities laws. The foregoing provision of the Company's Amended
Articles may reduce the likelihood of derivative litigation against directors
and may discourage or deter shareholders or management from bringing a lawsuit
against directors for breaches of their fiduciary duties, even though such an
action, if successful, might otherwise have benefited the Company and its
shareholders.

         INDEMNIFICATION OF OFFICERS AND DIRECTORS. To the maximum extent
permitted by law, the Amended Articles and the Bylaws provide for mandatory
indemnification of directors, officers, employees and agents of the Company
against all expense, liability and loss to which they may become subject or
which they may incur as a result of being or having been a director, officer,
employee or agent of the Company. In addition, the Company must advance or
reimburse directors and officers and may advance or reimburse employees and
agents for expenses incurred by them in connection with indemnifiable claims.

TRANSFER AGENT AND REGISTRAR

         The transfer agent and registrar for the Common Stock and Warrants and
the Warrant Agent for the Warrants is ChaseMellon Shareholder Services, Stock
Transfer Department, 85 Challenger Road, Overpeck Centre, Ridgefield Park, NJ
07660.

                                       63
<PAGE>
                         SHARES ELIGIBLE FOR FUTURE SALE
   
         As of November 6, 1996, the Company had 4,219,580 shares of Common
Stock outstanding. Of those shares, 3,332,216 are freely tradeable in the public
market except for any shares owned at the time by an "affiliate" of the Company
within the meaning of Rule 144 under the Securities Act, which shares would be
subject to the resale volume limitations discussed below. The 1,265,000 shares
of Common Stock underlying the currently outstanding Class A and Class B
Warrants and up to the 1,265,000 shares of Common Stock underlying the Class B
and Class C Warrants to be issued in the Offer will be similarly freely
tradeable without restriction or further registration under the Securities Act,
except for any such shares owned at the time by an "affiliate" of the Company
within the meaning of Rule 144. The remaining 887,364 shares of Common Stock
outstanding are "restricted securities" which were issued and sold by the
Company in private transactions in reliance upon one or more exemptions
contained in the Securities Act ("Restricted Shares") and may be publicly sold
only if registered under the Securities Act or sold pursuant to Rule 144. All of
such Restricted Shares are currently eligible for sale under Rule 144.

         In addition, as of November 6, 1996, there are an aggregate of 508,500
shares subject to options that have been or may be granted under the Incentive
Plan and the Director Plan, 421,582 shares issuable upon the exercise of Other
Warrants, and 325,153 shares issuable upon the conversion of the Renaissance
Debenture. The sale or resale of the shares of Common Stock underlying the
Shareholders' Options, Other Warrants and Renaissance Debenture have been
registered on Registration Statements on Forms S-8 and S-3. The resale of the
foregoing shares of Common Stock in the public market could adversely affect
prevailing market prices.
    
         In general, under Rule 144 as currently in effect, any person,
including persons who may be deemed "affiliates" of the Company, whose
Restricted Shares have been fully paid for and held for at least two years from
the later of the date of issuance by the Company or acquisition from an
affiliate, is entitled to sell within any three-month period a number of shares
that does not exceed the greater of 1% of the then-outstanding shares of Common
Stock or the average weekly trading volume of such shares during the four
calendar weeks preceding the date on which notice of the proposed sale is sent
to the Securities and Exchange Commission. After three years from the later of
the date of issuance by the Company or acquisition from an affiliate, a person
who is not deemed an "affiliate" of the Company may sell such shares under Rule
144 without regard to the volume limitations described above. Sales under Rule
144 are also subject to certain sale provisions, notice requirements and the
availability of current public information about the Company.

         No predictions can be made of the effect, if any, of future public
sales of restricted shares of Common Stock or the availability of restricted
shares of Common Stock for sale in the public market. Sales of substantial
amounts of restricted Common Stock under Rule 144 could adversely affect
prevailing market prices.

                                  LEGAL MATTERS

         Certain legal matters with respect to the issuance of the securities
offered hereby will be passed upon for the Company by Norton, Jacobs, Kuhn &
McTopy, L.L.P., Houston, Texas.

                                       64
<PAGE>
                             ADDITIONAL INFORMATION

         The Company has filed with the Commission (the "SEC") a Registration
Statement on Form S-1 under the Securities Act with respect to the securities
offered hereby, as well as a Schedule 13E-4 (the "Schedule 13E-4") under the
Exchange Act. This Offering Circular-Prospectus does not contain all of the
information set forth in such Registration Statement, the Schedule 13E-4 and
exhibits thereto, certain parts of which were omitted in accordance with the
rules and regulations of the SEC. For further information with respect to the
Company and to the securities offered hereby, reference is made to such
Registration Statement, including the exhibits thereto. Statements contained in
this Offering Circular-Prospectus as to the contents of any contract or other
document are not necessarily complete, and in each instance reference is made to
the copy of such contract or other document filed as an exhibit to the
Registration Statement, each such statement being qualified in all respects by
such reference. The Registration Statement and such exhibits and any schedules
attached to the Registration Statement may be inspected free of charge at the
Commission's public reference facilities at Room 1024, Judiciary Plaza, 450
Fifth Street, N.W., Washington, D.C. Any interested party may obtain copies of
all or any part of the Registration Statement and its exhibits at prescribed
rates from the Public Reference Section of the SEC at its principal office at
Judiciary Plaza, Room 1024, Washington, D.C. 20549.

                                       65
<PAGE>
                                 INDEX TO FINANCIAL STATEMENTS


                INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES                  PAGE

Report of Independent Accountants ........................................   F-2
Report of Independent Public Accountants .................................   F-3
Consolidated Balance Sheet at June 30, 1996 (unaudited) and
   December 31, 1995 and 1994 ............................................   F-4
Consolidated Statement of Income For the Six Months Ended
   June 30, 1996 and 1995 (unaudited) and the Years Ended
   December 31, 1995, 1994 and 1993 ......................................   F-5
Consolidated Statement of Cash Flows For the Six Months Ended
   June 30, 1996 and 1995 (unaudited) and the Years Ended December 31,
   1995, 1994 and 1993 ...................................................   F-6
Consolidated Statement of Shareholders' Equity For the Six Months
   Ended June 30, 1996 (unaudited) and the Years Ended December 31,
   1995, 1994 and 1993 ...................................................   F-7
Notes to Consolidated Financial Statements ...............................   F-8

MRMC, INC. FASTENER DIVISION (CRIVET)

Accountant's Letter ...................................................     F-21
Statement of Assets Sold and Liabilities Assumed at June 30, 1995 .....     F-22
Statement of Direct Revenues and Direct Expenses for the Years
   Ended June 30, 1995, 1994 and 1993 .................................     F-23
Notes to Statement of Assets Sold and Liabilities Assumed and
   Statement of Direct Revenues and Direct Expenses ...................     F-24
Statement of Assets Sold and Liabilities Assumed at December 7,
   1995 (unaudited) ...................................................     F-26
Statements of Direct Revenues and Direct Expenses for the Period
   from July 1, 1995 through December 7, 1995 (unaudited) .............     F-27
Notes to Statements (unaudited) .......................................     F-38

AMERICAN RIVET COMPANY, INC.

Independent Auditors' Report F-29 Balance Sheets
   at June 30, 1996 (unaudited) and August 31, 1995
   and 1994 F-30 Statements of Operations and Retained Earnings
   for the Ten Months Ended
   June 30, 1996 and 1995 (unaudited) and for the Years Ended August 31,
   1995, 1994 and 1993 ..................................................   F-32
Statements of Cash Flows for the Ten Month Ended June 30, 1996 and
    1995 (unaudited) and for the Years Ended August 31, 1995,
    1994 and 1993 .......................................................   F-33
Notes to Financial Statements ...........................................   F-34


                                       F-1
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholders of
Industrial Holdings, Inc.


In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of income, of cash flows and of shareholders' equity
present fairly, in all material respects, the financial position of Industrial
Holdings, Inc. and its subsidiaries at December 31, 1995 and 1994, and the
results of their operations and their 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.

PRICE WATERHOUSE LLP

Houston, Texas
February 29, 1996, except as to the last paragraph of Note 11, which is as of
March 19, 1996

                                       F-2
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Industrial Holdings, Inc.

We have audited the accompanying consolidated statement of income, shareholders'
equity and cash flows of Industrial Holdings, Inc. (a Texas corporation), and
subsidiaries for the year ended December 31, 1993. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards 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. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of Industrial
Holdings, Inc., and subsidiaries for the year December 31, 1993, in conformity
with generally accepted accounting principles.

Arthur Andersen LLP

Houston, Texas
March 23, 1994

                                       F-3
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>
                                                                             JUNE 30,                        DECEMBER 31,
                                                                           ------------          ----------------------------------
                                                                                1996                 1995                   1994
                                                                           ------------          ------------          ------------
                                                                            (unaudited)
<S>                                                                        <C>                   <C>                   <C>         
                     ASSETS
Current assets:
   Cash and equivalents .........................................          $    244,793          $    428,430          $    188,627
   Accounts receivable - trade, net .............................             6,729,562             5,640,253             4,419,263
   Inventories ..................................................             9,345,904             7,945,871             6,658,895
   Equipment held for sale ......................................               100,000               275,000
   Advances to shareholders .....................................                17,436                65,210               192,750
   Notes receivable, current portion ............................               306,627               259,452               180,158
   Other current assets .........................................               425,055               267,330               367,548
                                                                           ------------          ------------          ------------

       Total current assets .....................................            17,169,377            14,881,546            12,007,241
Property and equipment, net .....................................             9,683,180             9,125,422             5,400,497
Notes receivable, less current portion ..........................             1,277,748             1,475,956             1,623,323
Other assets ....................................................               119,458               127,658               115,369
Goodwill and other, net .........................................             1,875,605             1,882,974             1,701,482
                                                                           ------------          ------------          ------------
     Total assets ...............................................          $ 30,125,368          $ 27,493,556          $ 20,847,912
                                                                           ============          ============          ============

      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Notes payable ................................................          $  6,668,030          $  6,688,570          $  4,908,933
   Accounts payable - trade .....................................             5,688,523             4,748,339             3,608,200
   Accrued expenses and other ...................................             1,004,872             1,213,176               715,136
   Current portion of long-term debt ............................               988,851               772,858               520,729
                                                                           ------------          ------------          ------------
        Total current liabilities ...............................            14,350,276            13,422,943             9,752,998
   Long-term debt, less current
        portion .................................................             5,001,834             5,890,849             3,567,954
   Deferred income taxes payable ................................               772,370               576,771               644,193
                                                                           ------------          ------------          ------------
         Total liabilities ......................................            20,124,480            19,890,563            13,965,145
                                                                           ------------          ------------          ------------
Commitments and contingencies (Notes 3 and 9)

Shareholders' equity:
   Common stock $.01 par value, 7,500,000
      shares authorized, 3,641,162,
      3,091,162 and 2,997,750 shares
      issued and outstanding ....................................                36,412                30,912                29,978
   Additional paid-in capital ...................................             9,389,994             7,553,662             7,379,517
   Retained earnings (deficit) ..................................               574,482                18,419              (526,728)
                                                                           ------------          ------------          ------------
           Total shareholders' equity ...........................            10,000,888             7,602,993             6,882,767
                                                                           ------------          ------------          ------------
           Total liabilities and
             shareholders' equity ...............................          $ 30,125,368          $ 27,493,556          $ 20,847,912
                                                                           ============          ============          ============
</TABLE>
         The accompanying notes are an integral part of this statement.

                                       F-4
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENT OF INCOME
<TABLE>
<CAPTION>
                                                    SIX MONTHS ENDED JUNE 30,                    YEAR ENDED DECEMBER 31,
                                                   ----------------------------     ----------------------------------------------
                                                            (unaudited)
                                                       1996             1995             1995             1994              1993
                                                   ------------     ------------     ------------     ------------     ------------
<S>                                                <C>              <C>              <C>              <C>              <C>         
Sales .........................................    $ 25,627,328     $ 19,722,795     $ 38,983,070     $ 34,730,339     $ 35,112,856
Cost of sales .................................      19,936,905       15,530,349       30,613,569       26,933,180       26,924,068
                                                   ------------     ------------     ------------     ------------     ------------
Gross profit ..................................       5,690,423        4,192,446        8,369,501        7,797,159        8,188,788
                                                   ------------     ------------     ------------     ------------     ------------
Operating expenses:
   Selling, general and administrative ........       4,032,846        3,226,207        6,511,969        6,689,174        6,203,788
   Depreciation and amortization ..............         186,868          200,287          412,722          485,013          477,739
                                                   ------------     ------------     ------------     ------------     ------------
      Total operating expenses ................       4,219,714        3,426,494        6,924,691        7,174,187        6,681,527
                                                   ------------     ------------     ------------     ------------     ------------
Income from operations ........................       1,470,709          765,952        1,444,810          622,972        1,507,261
                                                   ------------     ------------     ------------     ------------     ------------
Other income (expense):

   Interest expense ...........................        (678,221)        (486,175)        (982,254)        (888,506)        (856,593)
   Interest income ............................          60,391           70,698          140,173          130,143          113,478
   Other income (expense) .....................         (10,360)          37,952           17,882          183,537           76,419
                                                   ------------     ------------     ------------     ------------     ------------
      Total other income (expense) ............        (628,190)        (377,525)        (824,199)        (574,826)        (666,696)
                                                   ------------     ------------     ------------     ------------     ------------
Income before income taxes ....................         842,519          388,427          620,611           48,146          840,565
Income tax expense ............................         286,456           34,341           75,464           16,444           77,763
                                                   ------------     ------------     ------------     ------------     ------------
Net income ....................................    $    556,063     $    354,086     $    545,147     $     31,702     $    762,802
                                                   ============     ============     ============     ============     ============
Earnings per share ............................    $        .14     $        .12     $        .17     $        .01     $        .27
                                                   ============     ============     ============     ============     ============
</TABLE>
         The accompanying notes are an integral part of this statement.

                                       F-5
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                  SIX MONTHS ENDED JUNE 30,         YEAR ENDED DECEMBER 31,
                                                                    ----------------------  -----------------------------------
                                                                       1996         1995       1995          1994       1993
                                                                    -----------  ---------  -----------  -----------  ---------
                                                                           (unaudited)
<S>                                                                 <C>          <C>        <C>          <C>          <C>      
Cash flows from operating activities:
   Net income ..................................................... $   556,063  $ 354,086  $   545,147  $    31,702  $ 762,802
   Adjustments to reconcile net income to net
     cash provided by operating activities:
    Depreciation and amortization .................................     642,763    406,776      865,241      840,234    741,081
    Deferred income tax provision (benefit) .......................     195,599     34,341      (67,422)      20,430     71,763
    Loss on sales of equipment ....................................        --        7,120         --           --       12,998
    Other .........................................................        --         --        (12,289)      11,072    (84,343)

    Changes in current assets and liabilities, net of acquisitions:

         Accounts receivable and advances to
          shareholders ............................................  (1,050,358)  (881,562)  (1,234,064)     196,698   (593,496)
         Inventories ..............................................  (1,400,033)    81,575      178,460     (454,923)    (1,933)
         Notes receivable .........................................     151,033     51,541      208,687      (27,600)    81,711
         Other assets .............................................    (149,525)  (178,159)      18,148      (61,209)    86,015
         Accounts payable .........................................     940,184    528,730      640,139       96,333      7,545
         Accrued expenses .........................................    (208,304)  (228,458)      91,365      (37,620)  (357,927)
         Other liabilities ........................................        --         --           --       (261,203)    14,588
                                                                    -----------  ---------  -----------  -----------  ---------
            Net cash provided (used) by operating
            activities ............................................    (322,578)   175,990    1,233,412      353,914    740,804

Cash flows from investing activities:
   Purchase of property and equipment .............................    (951,743)  (349,704)    (605,878)    (517,896)  (584,795)
   Proceeds from disposal of property
       and equipment ..............................................        --         --          8,036        7,395     19,250
   Purchase of CRivet .............................................        --         --       (826,003)
   Cash obtained in purchase of REX ...............................                                                     322,572
   Additional consideration paid to
      former shareholders of LEC and PVS ..........................     (99,325)   (88,515)    (307,900)     (64,859)  (128,312)
                                                                    -----------  ---------  -----------  -----------  ---------
         Net cash used by investing activities ....................  (1,051,068)  (438,219)  (1,731,745)    (575,360)  (371,285)
                                                                    -----------  ---------  -----------  -----------  ---------

Cash flows from financing activities:
   Net borrowings (repayments) under
       revolving line of credit ...................................     876,131    285,086      442,065      176,473   (414,557)
   Proceeds from notes payable and
     long-term debt ...............................................     184,422                 614,745      909,209    414,156
   Principal payments on notes payable
    and long-term debt ............................................    (950,015)  (145,886)    (593,790)  (1,324,346)  (392,005)
   Proceeds from issuance of common stock .........................   1,080,371                 275,116      418,278     37,500
   Cash paid for offering costs ...................................                                                     (41,513)
                                                                    -----------  ---------  -----------  -----------  ---------
    Net cash provided (used) by
    financing activities ..........................................   1,190,009    139,200      738,136      179,614   (396,419)
                                                                    -----------  ---------  -----------  -----------  ---------

Net increase (decrease) in cash and
   equivalents ....................................................    (183,637)  (123,029)     239,803      (41,832)   (26,900)

Cash and equivalents, beginning of period .........................     428,430    188,627      188,627      230,459    257,359
                                                                    -----------  ---------  -----------  -----------  ---------

Cash and equivalents, end of period ............................... $   244,793  $  65,598  $   428,430  $   188,627  $ 230,459
                                                                    ===========  =========  ===========  ===========  =========

Supplemental disclosure of noncash
   investing and financing activities:
   Common stock issued in exchange for
    REX shares and cancellation of debt ...........................                                                 $ 1,013,863
   Contingent consideration payable to
    shareholders ..................................................                                                     131,833
   Accounts receivable reclassified to
    notes receivable ..............................................        --         --        140,614         --         --   
   Purchase of CRivet .............................................        --         --      4,798,316
   Debt converted to equity ....................................... $   804,100       --           --           --         --

Supplemental disclosures of cash flow information: Cash paid for:
    Interest ...................................................... $   267,020  $ 259,856  $ 1,012,880  $   891,211  $ 820,341
    Income taxes ..................................................     145,000       --            786        2,014       --
</TABLE>
         The accompanying notes are an integral part of this statement.

                                       F-6
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                   YEAR ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                            COMMON STOCK          ADDITIONAL         RETAINED
                                                                        PAR         PAID-IN          EARNINGS
                                                        SHARES         VALUE         CAPITAL         (DEFICIT)           TOTAL
                                                      ----------      -------      -----------       -----------       ------------
<S>                                                    <C>            <C>          <C>               <C>               <C>         
Balance, January 1, 1993 .......................       2,262,664      $22,627      $ 5,958,740       $(1,321,232)      $  4,660,135
Issuance of common stock .......................         473,105        4,731        1,005,119              --            1,009,850
Net income .....................................            --           --               --             762,802            762,802
                                                      ----------      -------      -----------       -----------       ------------
Balance, December 31, 1993 .....................       2,735,769       27,358        6,963,859          (558,430)         6,432,787
Issuance of common stock .......................         261,981        2,620          415,658              --              418,278
Net income .....................................            --           --               --              31,702             31,702
                                                      ----------      -------      -----------       -----------       ------------
Balance, December 31, 1994 .....................       2,997,750       29,978        7,379,517          (526,728)         6,882,767
Issuance of common stock .......................          93,412          934          274,182              --              275,116
Shortfall on sale of  stock
by former PVS shareholders-
Note 8 .........................................            --           --           (100,037)             --             (100,037)
Net income .....................................            --           --               --             545,147            545,147
                                                      ----------      -------      -----------       -----------       ------------
Balance, December 31, 1995 .....................       3,091,162       30,912        7,553,662            18,419          7,602,993
Issuance of common stock .......................         335,000        3,350        1,077,021              --            1,080,371
(unaudited)
Conversion of debt to equity ...................         215,000        2,150          801,950              --              804,100
(unaudited)
Shortfall on sale of stock by
former PVS shareholders-
Note 8 (unaudited) .............................            --           --            (42,639)             --              (42,639)
Net income (unaudited) .........................            --           --               --             556,063            556,063
                                                      ----------      -------      -----------       -----------       ------------
Balance, June 30, 1996 (unaudited) .............      $3,641,162      $36,412      $ 9,389,994       $   574,482       $ 10,000,888
                                                      ==========      =======      ===========       ===========       ============
</TABLE>
         The accompanying notes are an integral part of this statement.

                                       F-7
<PAGE>
                   INDUSTRIAL HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION:

Industrial Holdings, Inc. (the Company), incorporated in August 1989, operates
five primary segments organized into two divisions: the Fastener Manufacturing
and Sales Division comprised of Landreth Engineering Company ("Landreth") and
Connecticut Rivet ("CRivet"), acquired in December 1995, (collectively "LEC")
which manufacture industrial metal fasteners for sale primarily to manufacturers
in the home furniture, home appliance and automotive industries and the Energy
Products and Services Division comprised of the Valve Supplies and Sales Group
which includes Industrial Municipal Supply Company, Inc. ("IMSCO") and Pipeline
Valve Specialty ("PVS") which remanufacture pipeline valves and distribute pipe,
valves, fittings and other products primarily to the petrochemical, chemical and
petroleum refining industries and to pipeline transportation and storage
industries; the New Machine Sales and Service Group which sells new machine
tools and provides machine moving services; the Export Crating Group which
provides international export crating services; and the Used Machine Sales Group
which sells used machine tools. The New Machine Sales and Service, Export
Crating and Used Machine Sales Groups comprise The Rex Group ("REX").

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Industrial
Holdings, Inc. and its wholly-owned subsidiaries (the Companies), LEC, IMSCO,
PVS and REX. Significant intercompany balances and transactions have been
eliminated upon consolidation. The financial statements include the results of
operations of REX and CRivet as of April 1, 1993 and December 7, 1995,
respectively (see Note 3).

PROPERTY AND EQUIPMENT

Property and equipment are stated on the basis of cost. Depreciation is computed
on straight-line and accelerated methods over the estimated useful lives of the
related assets (3 to 15 years for automobiles, furniture and equipment and 31
years for buildings and certain leasehold improvements). Maintenance and repairs
are charged to expense as incurred; major renewals and betterments are
capitalized.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

Earnings are charged with a provision for doubtful accounts based on a current
review of the collectibility of the accounts. Accounts deemed uncollectible are
applied against the allowance for doubtful accounts. The allowance for doubtful
accounts was $80,072 and $62,476 at December 31, 1995 and 1994, respectively.

CREDIT RISK

The Company extends credit to its customers in the normal course of business and
generally does not require collateral or other security. The Company performs
ongoing credit evaluations of its customers' financial condition and
historically has not incurred significant credit losses. Notes receivable are
collateralized by land and equipment.

INVENTORIES

Inventories are stated at the lower of cost (first-in, first-out basis) or
market. Cost includes, where applicable, manufacturing labor and overhead.

                                       F-8
<PAGE>
GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill represents the excess of the purchase price over the fair market value
of net tangible assets acquired. Goodwill is amortized over 20 years. At
December 31, 1995, goodwill was $2,201,916, net of amortization of $423,424. At
each balance sheet date, the Company evaluates the realizability of goodwill
based on undiscounted cash flows from operations and operating income for
subsidiaries having material goodwill balances. Other intangible assets consist
primarily of loan origination fees and are amortized over periods not exceeding
seven years.

INCOME TAXES

The Company utilizes the liability method in accounting for income taxes. Under
this method, deferred tax assets and liabilities are determined based on
differences between financial reporting and tax bases of assets and liabilities
and are measured using the enacted tax rates and laws that will be in effect
when the differences are expected to reverse. A valuation allowance is provided
for deferred tax assets which the Company has determined may not be fully
realizable.

REVENUE RECOGNITION

Revenues are recognized upon shipment of the product or as the services are
performed.

EARNINGS PER SHARE

Earnings per share have been computed based on the weighted average number of
common and common equivalent shares outstanding. For the six months ended June
30, 1996 and 1995 and for fiscal 1995, 1994 and 1993, the weighted average
common and common equivalent shares were 3,868,158, 3,080,010, 3,149,579,
3,029,574 and 2,828,635 for the purpose of computing primary earnings per share.
Fully diluted earnings per share for these periods were the same as primary
earnings per share, since the effects of the conversion of the debentures and,
in 1993, contingently issuable shares was anti-dilutive.

STATEMENT OF CASH FLOWS

For purposes of the consolidated statement of cash flows, cash equivalents
include all highly liquid investments with original maturities of three months
or less. Changes in assets and liabilities are presented net of the effect of
the purchase of the CRivet in 1995 and of REX in 1993.

ESTIMATES

The preparation of the Company's financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Management
believes that the estimates made in connection with these financial statements
are reasonable.

RECENT ACCOUNTING PRONOUNCEMENTS

In 1995 Financial Accounting Standards No. 121 (FAS 121), Accounting for the
Impairment of Long-Lived Assets to Be Disposed Of, was issued and is effective
for fiscal years commencing after December 15, 1995. The future adoption of FAS
121 is not expected to have a material effect on the Company's consolidated
financial position or operating results.

Financial Accounting Standards No. 123 (FAS 123), Accounting for Stock-Based
Compensation was also issued in 1995. FAS 123 becomes effective beginning with
the Company's first quarter of 1996, and will not have a material effect on the
Company's financial position or results of operations. Upon adoption of FAS 123,
the Company will continue to measure compensation expense for its stock-based
employee compensation plans using the intrinsic value

                                       F-9
<PAGE>
method prescribed by APB Opinion No. 25, Accounting for Stock Issued to
Employees and will provide pro forma disclosures of net income and earnings per
share as if the fair value-based method prescribed by FAS 123 has been applied
in measuring compensation expense.

FAIR VALUE OF FINANCIAL INSTRUMENTS

Management has determined that the fair value of the Company's financial
instruments is equivalent to the carrying amount of such instruments as
presented or disclosed in the financial statements.

RECLASSIFICATIONS

Certain reclassifications have been made to the prior-year amounts to conform to
the current-year classification.

INTERIM FINANCIAL DATA

The financial data as of June 30, 1996 and for the six months ended June 30,
1996 and 1995 is unaudited; however, in the opinion of Management, the interim
data includes all adjustments consisting only of normal recurring adjustments,
necessary for a fair presentation of financial position and operating results
for the interim periods.

NOTE 3 - BUSINESS ACQUISITIONS:

In December 1995, the Company acquired substantially all the fastener
manufacturing assets and assumed certain liabilities of the fastener
manufacturing division of MRMC, Inc. ("CRivet"). In April 1993, the Company
acquired all of the outstanding common stock of REX. The total purchase prices
at acquisition were $3,744,229 and $1,013,863, respectively, plus the assumption
of certain liabilities. The REX purchase agreement included certain
contingencies which can result in adjustments to the purchase prices.
Concurrently, the Company entered into employment agreements and noncompetition
agreements with certain former shareholders of REX (see Note 9).

These acquisitions have been accounted for by the purchase method of accounting
and, accordingly, the acquired assets and liabilities have been recorded at
their estimated fair values at the date of acquisition as follows:

                                       REX
                                  APRIL 1, 1993

Fair value of assets acquired .................................       $7,008,205
Liabilities assumed ...........................................        2,027,095
Notes assumed .................................................        3,967,247
Common stock issued to sellers at acquisition .................        1,013,863

                                     CRivet
                                DECEMBER 7, 1995
Fair value of assets acquired:
      Inventory .............................................         $1,465,436
      Equipment .............................................          4,101,329
      Other current assets ..................................             57,554
Liabilities assumed or incurred:
     Accounts payable .......................................            500,000
     Accrued expenses .......................................            406,675
     Notes payable or long-term debt ........................          3,891,641
     MRMC accounts payable to LEC ...........................            586,003
     Out of pocket expenses .................................            240,000

                                      F-10
<PAGE>
The following is a pro forma summary (unaudited) of the combined results of
operations for the years ended December 31, 1995 and 1994, assuming the CRivet
acquisition had occurred on January 1, 1994 (in 000's):

                                                       1995               1994
                                                    -----------          -------
Sales ....................................          $    47,847          $46,546
                                                    ===========          =======
Net income ...............................          $     1,059          $   522
                                                    ===========          =======
Earnings per share .......................          $       .33          $   .17
                                                    ===========          =======

The pro forma financial information combine the operating results of IHI for
1994 and 1995 with the results of operations for CRivet for the twelve months
ended December 31, 1994 and the period from January 1, 1995 through December 6,
1995. The pro forma financial information does not purport to be indicative
either of results of operations that would have occurred had the purchase been
made at January 1, 1994 or future results of operations of the combined
companies.

NOTE 4 - INVENTORIES:

Inventories consist of the following:
                                     JUNE 30,               DECEMBER 31,
                                    ----------       --------------------------
                                      1996             1995              1994
                                    ----------       ----------       ----------
                                            (unaudited)
Raw materials ...............       $1,220,205       $  593,396       $  398,102
Finished goods ..............        6,818,586        6,246,340        5,875,807
Other .......................        1,307,113        1,106,135          384,986
                                    ----------       ----------       ----------
                                    $9,345,904       $7,945,871       $6,658,895
                                    ==========       ==========       ==========


NOTE 5 - NOTES RECEIVABLE:

Notes receivable consist of the following:
                                               JUNE 30,         DECEMBER 31,
                                              ----------    --------------------
                                                 1996        1995        1994
                                                ---------- ---------- ----------
                                                (unaudited)
Mortgage note receivable with interest at
   9.53% due in monthly installments of
   $15,166 through February 2007 secured by
   land and  building ......................... $1,215,972 $1,248,138 $1,308,067

Note receivable from asset sale due in
   monthly installments of $3,790 through
   July 1999, unsecured .......................    125,925    139,624    170,645

Various installment notes and leases
   receivable from equipment inventory sales
   due through 2000, secured by equipment .....    142,327    239,565    313,697

Other notes receivable ........................    100,151    108,081     11,072
                                                ---------- ---------- ----------
                                                 1,584,375  1,735,408  1,803,481
Less current portion ..........................    306,627    259,452    180,158
                                                ---------- ---------- ----------
                                                $1,277,748 $1,475,956 $1,623,323
                                                ========== ========== ==========

                                      F-11
<PAGE>
NOTE 6 - PROPERTY, PLANT AND EQUIPMENT:

Property, plant and equipment consist of the following:

                                       JUNE 30,            DECEMBER 31,
                                        1996            1995          1994
                                      ------------   ------------   -----------
                                       (unaudited)
Land ...............................  $    243,892   $    243,892   $   243,892
Leasehold improvements .............       487,677        451,869       394,223
Buildings ..........................       882,127        882,127       882,127
Machinery and equipment ............     8,708,967      8,309,897     4,105,155
Office equipment, furniture and
   fixtures ........................       593,528        579,726       513,821
Transportation equipment ...........       526,271        545,633       570,486
Construction in progress ...........       817,043        158,091       105,430
Property under capital leases ......       121,068        121,068       121,068
                                      ------------   ------------   -----------
                                        12,380,573     11,292,303     6,936,202
Less - accumulated depreciation
   and amortization ................    (2,697,393)    (2,166,881)   (1,535,705)
                                      ------------   ------------   -----------
                                      $  9,683,180   $  9,125,422   $ 5,400,497
                                      ============   ============   ===========

                             NOTE 7 - NOTES PAYABLE:

                Notes payable consists of the following:
<TABLE>
<CAPTION>
                                                                                      JUNE 30,                  DECEMBER 31
                                                                                         1996              1995              1994
                                                                                      ----------        ----------        ----------
                                                                                     (unaudited)
<S>                                                                                   <C>               <C>               <C>       
Revolving line of credit to a bank which provides for
borrowings up to the lesser of a defined borrowing base or
$8,000,000 at December 31, 1995, $1,536,352, $1,236,304
available at June 30, 1996 and December 31, 1995, principal
due on demand, interest payable monthly at prime plus 1%,
secured by substantially all assets of the Companies .........................        $6,397,130        $5,520,999        $4,778,933

12% convertible promissory note with principal and interest
due December 1, 1996, secured by substantially all assets of
the Companies. Principal of $804,100 was converted into IHI
common stock at $3.74 per share in May 1996. The remaining
principal and accrued interest is not convertible ............................           195,900         1,000,000

Non-interest bearing note payable to MRMC, Inc., principal due
       in weekly installments of $5,143 through May 1996 .....................                                                92,571

Notes payable to individuals, principal due on demand, interest
payable monthly at 12%, secured by certain notes receivable ..................            75,000            75,000           130,000
                                                                                      ----------        ----------        ----------
                                                                                      $6,668,030        $6,688,570        $4,908,933
                                                                                      ==========        ==========        ==========
</TABLE>
                                      F-12
<PAGE>
                            NOTE 8 - LONG-TERM DEBT:

                    Long-term debt consists of the following:
<TABLE>
<CAPTION>
                                                                                       JUNE 30,                 DECEMBER 31
                                                                                         1996              1995             1994
                                                                                      ----------        ----------        ----------
                                                                                     (unaudited)
<S>                                                                                   <C>               <C>                       
9.85% term loan payable in monthly installments of $53,620
including interest, maturing December 1, 2001 and secured by
CRivet machinery and equipment acquired ......................................        $2,670,090        $2,800,000              --

12% convertible debenture due October 1, 1999, with
principal of $25,000 commencing November 1, 1997 and
interest payable monthly. Guaranteed by PVS and secured by
the common stock of IMSCO and LEC. Debenture is convertible
into IHI common stock at $3.26 per share .....................................         1,875,000         2,475,000        $2,500,000

Note payable to bank with monthly principal payments of
$6,240 plus interest at prime (8.5% at December 31, 1995)
plus 1/2%, maturing on December 1, 2004, secured by real
estate property ..............................................................           616,108           653,548           734,668

Note payable to a bank with monthly principal payments of
$13,333 plus interest at prime (8.5% at December 31, 1995)
plus 2%, maturing on November 1, 1997, secured by
substantially all assets of LEC, IMSCO and PVS ...............................           186,784           266,783           440,117

Notes payable to a bank, payable in monthly installments of
$6,351 plus interest at 9% to 10.5%, maturing through
Novem-ber 1, 1999, secured by certain equipment ..............................           451,659           187,237            99,245

Non-interest bearing notes payable to certain former vendors
of CRivet, principal due in monthly installments of $5,475
through December 1997 ........................................................           109,084           141,936              --

Various installment notes, payable in monthly installments
through 1999, including interest ranging from 9% to 11.7%,
secured by transportation and other equipment ................................            81,960           139,203           314,653
                                                                                      ----------        ----------        ----------
                                                                                       5,990,685         6,663,707         4,088,683
                                  Less - current portion .....................           988,851           772,858           520,729
                                                                                      ----------        ----------        ----------
                                                                                      $5,001,834        $5,890,849        $3,567,954
                                                                                      ==========        ==========        ==========
</TABLE>
                                      F-13
<PAGE>
The aggregate maturities of long-term debt at December 31, 1995 are as follows:

Year ended December 31:
1996, including prepayment
(see below) ..........................................                $1,372,858
1997 .................................................                   812,682
1998 .................................................                   862,141
1999 .................................................                 2,117,379
2000 .................................................                   619,208
Thereafter ...........................................                   879,439
                                                                      ----------
                                                                      $6,663,707
                                                                      ==========

The convertible debenture agreement contains restrictive covenants which, among
other things, requires the Company and its subsidiaries to maintain minimum
amounts of net worth, debt-to-equity ratios, working capital, interest coverage
and fixed charge coverage. The Company is also required to notify the holder if
a material adverse change occurs, and the ability of subsidiaries to declare
dividends to the Company is restricted.

The 12% convertible debentures are subject to redemption at the Company's option
at a rate of 115 percent, 110 percent and 105 percent of the notes in the 12
months ending October 1, 1996, 1997 and 1998. If common stock is issued for
consideration per share less than the $3.26 conversion price of the debentures,
then the conversion price of the debentures is reduced to the consideration per
share received by the Company. In March 1996, the Company paid $600,000 to the
holder of the 12% convertible debentures in payment of current and future
principal payments totaling that amount. The holder waived any prepayment
penalty associated with this prepayment. Additionally, the holder agreed not to
convert any debentures into common stock in 1996. The Company issued to the
holder warrants to purchase 50,000 shares of common stock at $4.00 per share.
Additionally, at December 31, 1995 the Company has classified $350,000 of the
convertible debenture due within one year as long-term debt since in March 1996
the Company had repaid all current amounts through monies raised through the
sale of common stock (See Note 11). For the majority of the Company's debt,
certain events of default occur if the Company defaults on any other
indebtedness.

                                      F-14
<PAGE>
NOTE 9- COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS:

The Companies have entered into noncancelable operating leases with related
parties (former shareholders of Landreth) and other third parties expiring in
various years through 2002. Rent payments to the former shareholders of Landreth
were $106,800 annually for the years 1995, 1994 and 1993. Operating leases
relate to offices, buildings and certain equipment. Aggregate rent expense on
such leases amounted to $657,328, $592,589 and $486,431 for the years 1995, 1994
and 1993. Future minimum lease payments at June 30, 1996 are as follows:

Year ended December 31:
1996 (from July 1 to Dec. 31) .............................           $  408,277
1997 ......................................................              691,461
1998 ......................................................              666,565
1999 ......................................................              648,311
2000 ......................................................              271,346
Thereafter ................................................              242,800
                                                                      ----------
                                                                      $2,928,760
                                                                      ==========

The lease with the former shareholders of Landreth is for a period of ten years
through 2002 with an option to renew for a further five years. The Company has
an option to purchase the leased premises at a price equal to the outstanding
indebtedness at the time the option is exercised. In addition, the Company may
be obligated to purchase the leased premises under certain conditions specified
in the lease agreement.

In connection with the purchase of PVS, the former PVS shareholders agreed not
to sell their shares except in accordance with an agreement with the Company.
The Company was obligated to pay two of the former PVS shareholders the
difference between $5 and the proceeds they receive upon sale of their common
stock. During 1993, the Company paid the former PVS shareholders $48,512 for
shares sold pursuant to this agreement. At December 31, 1995 and 1994, the
Company had advances to these shareholders of $48,750 and $192,750, which were
secured by 9,750 and 38,550 shares, respectively. The number of shares remaining
under this obligation is 89,950 at December 31, 1995. At June 30, 1996, the
Company had no advances to these shareholders and there was no further
obligation under this agreement.

In connection with the purchase of Landreth, the former Landreth shareholders
are entitled to additional consideration based upon the level of Landreth's
pretax profits through September 1997, not to exceed $500,000 in the aggregate.
For the six months ended June 30, 1996 and 1995 and for fiscal 1995, 1994 and
1993, the Company paid these shareholders $99,320, $88,515, $207,863, $64,859
and $79,800 as additional consideration.

In connection with the purchase of REX, the Company granted the former
shareholders of REX the right to receive additional shares of common stock based
on target levels of after-tax earnings, as defined in the purchase agreement,
for 1995, 1994 and 1993. For 1993, REX met this target level of after-tax
earnings, and included in payable to shareholders at December 31, 1993 is
$131,833 related to 55,276 shares which were distributed to these shareholders
in 1994. The target level was not met for 1994 or 1995.

In addition, the Company had an employment agreement with a former REX
shareholder that expired in 1995. Under the agreement, the former shareholder
earned 10,000 shares of common stock in 1993, 11,667 shares of common stock in
1994 and 2,333 shares of common stock in 1995.

In 1993, the Company sold approximately $396,000 of land, buildings and accounts
receivable in partial settlement of liabilities totaling approximately $487,000
to a shareholder of the Company. The Company issued 33,205 shares of common
stock in 1994 to settle the remaining $91,000 liability to this shareholder.

The Company is involved in litigation arising in the ordinary course of its
business. In the opinion of management, the ultimate liability, if any, as a
result of the above matters will not have a material adverse effect on the
Company's consolidated financial position or results of operations.

                                      F-15
<PAGE>
NOTE 10 - INCOME TAXES:

The provision for income taxes is as follows:

                               SIX MONTHS ENDED               YEAR ENDED
                                   JUNE 30,                   DECEMBER 31,
                               -----------------  ------------------------------
                                 1996     1995      1995        1994      1993
                               --------  -------  ---------   --------   -------
                                   (unaudited)
Current .....................  $ 90,857     --    $ 142,886   $ (3,986)  $ 6,000

Deferred ....................   195,599  $34,341    (67,422)    20,430    71,763
                               --------  -------  ---------   --------   -------
Income tax expense ..........  $286,456  $34,341  $  75,464   $ 16,444   $77,763
                               ========  =======  =========   ========   =======

The Company and its subsidiaries file a consolidated federal income tax return.
At December 31, 1995, the Company has net operating loss (NOL) carryforwards of
approximately $1,715,000 for income tax purposes which expire in 2005 through
2007. These losses may presently be offset against the future income of the
applicable subsidiary only. Due to the significant change in ownership as a
result of the initial public offering, the Company is restricted in the amount
of net operating losses that can be utilized annually in reducing future taxable
income, such amount being approximately $401,000 per year.

Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amount of assets and liabilities for financial reporting
purposes and the carrying amounts for income tax purposes, primarily resulting
from the acquisitions of PVS, LEC and REX. During 1995, the Company reduced the
deferred tax asset valuation allowance to reflect the deferred tax assets used
in 1995 (approximately $26,000) and to recognize a deferred tax asset of
$197,000. The recognized deferred tax asset is based upon expected utilization
of net operating loss carryforwards and reversal of certain temporary
differences. The Company has assessed its past earnings history and trends and
that of its subsidiary, REX, as well as expected revenues, cost reductions and
expiration dates of carryforwards and has determined that it is more likely than
not these deferred tax assets will be realized. The remaining valuation
allowance is maintained on deferred tax assets which the Company has not
determined to be more likely than not realizable at this time. The Company will
continue to review this valuation allowance on a quarterly basis and make
adjustments as appropriate.

The major components of deferred income tax assets and liabilities are as
follows:
<TABLE>
<CAPTION>
                                                  JUNE 30,          DECEMBER 31,
                                                    1996         1995          1994
                                                -----------   -----------   -----------
                                                (unaudited)
<S>                                             <C>           <C>           <C>         
Deferred income tax liabilities:
      Depreciation ...........................  $(1,180,718)  $(1,125,378)  $(1,103,576)
      Other ..................................     (194,789)     (194,789)     (197,495)
                                                -----------   -----------   -----------

        Total deferred income tax liabilities    (1,375,507)   (1,320,167)   (1,301,071)

Deferred income tax assets:
     Net operating loss carryforwards ........      406,054       582,613       677,554
     Other ...................................      395,956       399,656       441,307
                                                -----------   -----------   -----------

        Total deferred income tax assets .....      802,010       982,269     1,118,861
                                                -----------   -----------   -----------

Deferred income tax assets valuation allowance     (198,873)     (238,873)     (461,983)
                                                -----------   -----------   -----------

Deferred income taxes payable ................  $  (772,370)  $  (576,771)  $  (644,193)
                                                ===========   ===========   ===========
</TABLE>
                                      F-16
<PAGE>
A reconciliation of income tax computed at statutory rates to income tax expense
is as follows:
<TABLE>
<CAPTION>
                                        JUNE 30,                    DECEMBER 31,
                                 ---------------------   --------------------------------     
                                   1996        1995         1995       1994        1993
                                 ---------   ---------   ---------   --------   ---------
                                       (unaudited)
<S>                              <C>         <C>         <C>         <C>        <C>      
Tax at statutory rate .........  $ 286,456   $ 132,065   $ 211,008   $ 16,370   $ 285,792
Effect of permanent differences     40,000      29,125      58,249     47,587      28,090
Reduction in valuation
   allowance ..................    (40,000)   (126,849)   (223,110)    (2,500)   (167,724)
Other .........................       --          --        29,317    (45,013)    (68,395)
                                 ---------   ---------   ---------   --------   ---------
                                 $ 286,456   $  34,341   $  75,464   $ 16,444   $  77,763
                                 =========   =========   =========   ========   =========
</TABLE>
NOTE 11 - SHAREHOLDERS' EQUITY:

The Company has authorized 7,500,000 shares of $.01 par value preferred stock.
No shares are issued or outstanding.

WARRANTS TO ACQUIRE COMMON STOCK

The following table sets forth the outstanding warrants to acquire 1,895,000 and
1,830,000 shares of common stock as of June 30, 1996 and December 31, 1995:
<TABLE>
<CAPTION>
                                                                                                                  NUMBER OF
                                                                                                                  COMMON SHARES
                                                                                                       June 30,         December 31,
                            SECURITY                                                                     1996                  1995
                            --------                                                                  -----------            -------
                                                                                                      (unaudited)
<S>                                                                                                      <C>                 <C>    
Class A redeemable warrants to acquire common stock at $6.00
per share issued in connection with initial public offering,
currently exercisable, expiring on January 15, 1997,
redeemable if closing bid equals or exceeds $8.00 for 20
consecutive days ...........................................................................             575,000             575,000

Class B redeemable warrants to acquire common stock at
$10.00 per share issued in connection with initial public
offering, currently exercisable, expiring on January 15,
1997, redeemable if closing bid price equals or exceeds
$12.00 for 20 consecutive days .............................................................             575,000             575,000

Warrant to purchase 115,000 shares of common stock at $6.15
per share issued in connection with initial public offering,
currently exercisable, expiring on January 15, 1997 ........................................             115,000             115,000

Warrant to acquire common stock at $2.50 per share issued to
officer, currently exercisable, expiring on December 31, 1998 ..............................              25,000              25,000

Warrants to acquire common stock $4.00 per share, currently
exercisable, expiring on January 15, 1997 ..................................................              30,000              30,000

Warrant to acquire common stock at $5.00 per share issued in
connection with private financing, currently exercisable,
expiring on January 23, 1997 ...............................................................              30,000              30,000

                                            F-17
<PAGE>
Warrant to acquire common stock at $7.50 per share issued in connection
with private financing, currently exercisable, expiring on January 23, 1997 ......................        30,000              30,000

Warrant to acquire common stock at $3.27 per share issued in connection
with private financing, currently exercisable, expiring on December 8, 2000 ......................        400,000            400,000

Warrant to acquire common stock at $3.80 per share, currently exercisable,
expiring on December 20, 1998 ....................................................................        50,000              50,000

Warrant to acquire common stock at $5.00 per share currently exercisable,
expiring on January 10, 1999 .....................................................................        15,000                --

Warrant to acquire common stock at $4.00 per share issued in connection with
early payment of debt, currently excisable expiring on March 31, 1998 ............................        50,000                --
</TABLE>
No value was assigned to any of the above warrants as management deemed the
values to be immaterial at the respective dates issued.

STOCK OPTIONS ISSUED TO EMPLOYEES AND DIRECTORS.

Under various stock option plans, the Company may issue incentive and
nonqualified stock options covering 605,000 shares of common stock to employees
and directors. Awards under the plans are made at no less than fair market value
and are generally exercisable immediately to periods of up to six years. At
December 31, 1995, there were 211,080 shares of common stock available for
issuance of options under the plans. At June 30, 1996, there were no shares of
common stock available for issuance of options under the employee plan and
20,000 available under the directors plan.

Transactions of the plans are summarized as follows:
<TABLE>
<CAPTION>
                                                                                 STOCK OPTIONS
                                                                  ----------------------------------------              EXERCISE
                                                                  INCENTIVE       NONQUALIFIED      TOTAL                 PRICE
                                                                   --------        -------        --------            -------------
<S>                                                                <C>                            <C>               <C>   <C>  
Outstanding at January 1, 1993 .........................             20,000           --            20,000            $1.00-$4.00
   Granted in 1993 .....................................            158,000           --           158,000            $    3.125
   Exercised in 1993 ...................................             (2,500)          --            (2,500)           $    1.00
                                                                   --------        -------        --------            -------------

Outstanding at December 31, 1993 .......................            175,500           --           175,500            $1.00-$4.00
   Granted in 1994 .....................................             75,000         60,000         135,000            $    2.375
   Expired in 1994 .....................................             (5,000)          --            (5,000)           $    3.125
   Exercised in 1994 ...................................             (7,500)          --            (7,500)           $    1.00
                                                                   --------        -------        --------            -------------
Outstanding at December 31, 1994 .......................            238,000         60,000         298,000            $2.375-$4.00
   Granted in 1995 .....................................             25,000           --            25,000            $    3.31
   Exercised in 1995 ...................................            (10,000)          --           (10,000)           $2.375-$3.125
                                                                   --------        -------        --------            -------------

Outstanding at December 31, 1995 .......................            253,000         60,000         313,000            $2.375-$4.00
   Granted in 1996 (unaudited) .........................            211,000         25,000         236,000            $    4.06
   Expired in 1996 (unaudited) .........................             (3,000)          --            (3,000)                3.125
   Exercised in 1996 (unaudited) .......................            (30,000)        (5,000)        (35,000)           $2.375-$3.125
                                                                   --------        -------        --------            -------------

Outstanding at June 30, 1996 ...........................            431,000         80,000         511,000            $2.375-$4.06
     (unaudited) .......................................           ========         ======         =======            ==============
</TABLE>
                                      F-18
<PAGE>
In May 1996, the holder of the 12% convertible promissory note converted
$804,100 of outstanding principal at $3.74 per share to 215,000 shares of common
stock (See Note 7).

In March 1996, the Company sold 300,000 shares of common stock in a private
placement. The proceeds from this sale were approximately $1,020,000. Of this
amount, $600,000 was used to prepay a portion of the 12% convertible debenture
(see Note 8).

NOTE 12 - SAVINGS PLAN:

On October 1, 1993, the Company implemented a 401(k) savings plan which permits
participants to contribute up to 18 percent of their compensation each year. The
Company will match at least 50 percent of a participant's contributions, up to a
maximum of 3 percent of gross pay. The Company's results of operations reflect
expenses associated with the plan of approximately $31,500, $30,500 and $11,500
for 1995, 1994 and 1993.

NOTE 13 - SEGMENT INFORMATION:

The Company has five operating business groups: manufacture and sale of
fasteners; valve and industrial supplies sales; new machine sales and related
services; export crating; and used machine sales. Summarized financial
information by business segment for 1995, 1994 and 1993 is presented below.

<TABLE>
<CAPTION>
                                                              ENERGY PRODUCTS AND SERVICES DIVISION
                                 ---------------------------------------------------------------------------
                                                                     NEW                             USED
                                                 VALVE AND      MACHINE SALES       EXPORT          MACHINE
                                 FASTENERS        SUPPLIES      AND SERVICES        CRATING          SALES
                                 ----------     -----------     --------------    -----------     ----------- 
<S>                             <C>             <C>               <C>             <C>             <C>       
1995

Operating revenues............  $13,204,532     $13,449,344       $9,868,209      $1,817,877      $  643,108
Operating profit (loss).......    1,235,367         687,475          280,274        (31,467)        (88,958)
Identifiable assets...........   14,700,531       6,856,931        2,336,904         841,555       2,273,781
Depreciation and amortization.      330,462         189,462           59,997         106,318           6,071
Capital expenditures..........      478,908          35,891           34,966          42,604           1,549

1994

Operating revenues............  $12,261,602      13,672,512       $5,918,642      $2,530,879      $  346,704
Operating profit (loss).......    1,080,619         480,849           20,364       (107,957)       (299,357)
Identifiable assets...........    8,199,794       7,066,646        2,274,256         722,887       2,265,664
Depreciation and amortization.      328,120         318,535           49,747          69,206           5,620
Capital expenditures..........      248,102          66,968           22,279         157,395           1,194

1993

Operating revenues............  $10,745,238     $15,012,648       $5,142,004      $3,065,507      $1,147,459
Operating profit..............      414,819         450,651           47,960         374,499          30,360
Identifiable assets...........    7,733,334       7,601,787        2,426,918       1,239,091       2,597,135
Depreciation and amortization.      288,263         316,999           33,147          42,310           3,809
Capital expenditures..........      531,765          24,359            3,517           9,395          15,760
</TABLE>

Operating profit (loss) is total revenues less cost of sales and operating
expenses. Corporate expenses and income taxes have not been included in the
computation of operating profit (loss) of individual segments.

                                            F-19
<PAGE>
NOTE 14 - QUARTERLY FINANCIAL DATA (UNAUDITED):

Summarized quarterly financial data for the quarters ended March 31, 1996 and
June 30, 1996 and for fiscal 1995 and 1994 are as follows (in thousands, except
per share data):


                                  MARCH 31   JUNE 30  SEPTEMBER 30   DECEMBER 31
                                  --------   -------  ------------   -----------
                                                                     
1996                                                                 
                                                                     
Sales ........................... $12,015    $ 13,612                
                                                                     
Gross profit ....................   2,718       2,973                
                                                                     
Net income ......................     237         319                
                                                                     
Earnings per share ..............    0.07        0.07                
                                                                     
1995                                                                 
                                                                     
Sales ........................... $10,406    $  9,317     $ 9,072        $10,188
                                                                     
Gross profit ....................   2,043       2,149       2,094          2,084
                                                                     
Net income ......................     202         152         130             61
                                                                     
Earnings per share ..............    0.07        0.05        0.04           0.01
                                                                     
1994                                                                 
                                                                     
Sales ........................... $ 9,148    $  9,066     $ 7,575        $ 8,941
                                                                     
Gross profit ....................   2,200       2,113       1,857          1,627
                                                                     
Net income (loss) ...............     167        (142)       (163)           170
                                                                     
Earnings (loss) per share .......    0.06       (0.05)      (0.05)          0.05
                                                                     
                                                                     
Reclassifications of amounts have been made from selling, general and
administrative expenses to cost of sales for the quarters ended March 31, June
30 and September 30, 1995 to conform to the classification in the quarter ended
December 31, 1995.

                                      F-20
<PAGE>
December 27, 1995

MRMC, Inc.
857 Bridgeport Ave.
Milford, CT  06460

Gentlemen:

We have audited the accompanying statement of assets sold and liabilities
assumed of MRMC, Inc.'s Fastener Division as of June 30, 1995, and the related
statements of direct revenues and direct expenses for the three years then
ended. These statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
These standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of assets sold and liabilities assumed and
the related statement of direct revenues and direct expenses are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in these statements. An audit also
includes assessing the accounting principles used and significant estimates made
by management as well as evaluating the overall presentation of these
statements. We believe that our audit provides a reasonable basis for our
opinion.

The accompanying statements were prepared for inclusion in the Securities and
Exchange Commission Current Report on Form 8-K of Industrial Holdings, Inc.
(IHI) as described in Note 2 and are not intended to be a complete presentation
of MRMC, Inc.'s financial position or results of operations.

In our opinion, the statements referred to above present fairly, in all material
respects the assets sold and liabilities assumed as of June 30, 1995 and the
direct revenues and direct expenses of MRMC, Inc.'s Fastener Division for the
three years then ended in conformity with generally accepted accounting
principles.

Respectfully submitted,

GOLDBERG and ZUFFELATO, P.C.

                                            F-21
<PAGE>
                         MRMC, INC.'S FASTENER DIVISION
                STATEMENT OF ASSETS SOLD AND LIABILITIES ASSUMED
                                  JUNE 30, 1995
                                 (000'S OMITTED)



Assets sold:

  Inventory (Note 5) ..............................        $1,537

  Machinery and equipment .........................         4,138
  Less: Accumulated depreciation...................        (1,542)
                                                            2,596

        Total assets sold .........................        $4,133
                                                           ======



Liabilities assumed:

  Accounts payable ................................        $1,217
  Vacation accrual ................................           107
                                                           ------

      Total liabilities assumed ...................        $1,324
                                                           ======

                 See Accountant's Letter and Notes to Statement
                   of Assets Sold and Liabilities Assumed and
                Statement of Direct Revenues and Direct Expenses

                                            F-22
<PAGE>
                         MRMC, INC.'S FASTENER DIVISION
                STATEMENT OF DIRECT REVENUES AND DIRECT EXPENSES
                                 (000'S OMITTED)


                                                        FOR THE YEAR ENDED
                                                             JUNE 30

                                                   1995        1994       1993
                                                 -------     -------     -------

Sales ......................................     $12,530     $10,550     $10,665

Direct expenses:
  Cost of products sold-(Note 3) ...........      10,244       9,000       7,893
  Engineering costs ........................         177         216         207
  Selling expenses .........................         896       1,051         954
                                                 -------     -------     -------
   Total direct expenses ...................      11,317      10,267       9,054
                                                 -------     -------     -------

Excess of direct revenues
  over direct expenses .....................     $ 1,213     $   283     $ 1,611
                                                 =======     =======     =======

                 See Accountant's Letter and Notes to Statement
                   of Assets Sold and Liabilities Assumed and
                Statement of Direct Revenues and Direct Expenses

                                            F-23
<PAGE>
                         MRMC, INC.'S FASTENER DIVISION
            NOTES TO STATEMENT OF ASSETS SOLD AND LIABILITIES ASSUMED
              AND STATEMENT OF DIRECT REVENUES AND DIRECT EXPENSES

NOTE 1  DESCRIPTION OF BUSINESS AND ASSET PURCHASE

               The MRMC, Inc. Connecticut Fastener Division (the "Division")
               manufactures, sells and distributes cold formed rivets and other
               fastening devices. On December 7, 1995, Landreth Engineering
               Company, Inc. ("LEC"), a wholly owned subsidiary of IHI, acquired
               certain assets and assumed certain liabilities of the Division.
               The assets acquired included inventory and machinery and
               equipment.

NOTE 2  BASIS OF PRESENTATION

               The accompanying statements of assets sold and liabilities
               assumed as of June 30, 1995 and direct revenues and direct
               expenses for the three years then ended have been prepared for
               the purpose of complying with the rules and regulations of the
               Securities and Exchange Commission for inclusion in the Current
               Report on Form 8-K of IHI.

               The statement of assets sold and liabilities assumed includes the
               amounts of certain assets and certain liabilities of the Division
               at June 30, 1995. Assets sold and liabilities assumed are
               specifically identified in Schedules of the Purchase Agreement by
               and among IHI, LEC and MRMC, Inc. dated November 9, 1995.

               The statement of direct revenues and direct expenses includes
               only those revenues and expenses directly related to the
               manufacture and sale of fasteners by the Division as well as an
               allocation of certain expenses directly related to the
               manufacture of fasteners (See Note 3). This statement does not
               include depreciation and amortization, general and administrative
               costs, interest expense or any other indirect expense.

NOTE 3  ALLOCATION OF EXPENSES

               MRMC, Inc.'s Connecticut facility was shared by two divisions,
               the Fastener Division and the Assembly Systems Division.
               Historically, MRMC, Inc. has allocated certain shared expenses
               relating to the facility to each of the divisions. These
               allocated expenses which are included in the cost of products
               sold are as follows for the year ended June 30.

                              1995          1994            1993
                              ----          ----            ----

Utilities                   $ 328          $ 307          $ 270
Plant insurance                54             32             96
Property taxes                 72            108             92
                            -----           ----           ----
                           $  454           $447          $ 458
                           ======           ====          =====

NOTE 4  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

               Inventories are valued at the lower of cost or market determined
               by the first-in, first-out method.

               Machinery and Equipment are recorded at cost. Depreciation is
               provided using the straight-line method over the estimated useful
               lives of the assets or five to twelve years.

                                      F-24
<PAGE>
NOTE 5  INVENTORIES

               Inventories consist of the following at June 30, 1995:

                             Raw Materials        $   792
                             Work in Process          133
                             Finished Goods           612
                                                  -------
                                                   $1,537

                                      F-25
<PAGE>
                         MRMC, INC.'S FASTENER DIVISION
          STATEMENT OF ASSETS SOLD AND LIABILITIES ASSUMED (UNAUDITED)
                                DECEMBER 7, 1995
                                 (000'S OMITTED)

                                                                     DECEMBER 7,
                                                                        1995
                                                                     -----------
Assets sold:

Inventory, net (Note B) .......................................         $   948
Prepaid expenses ..............................................              28
Machinery and equipment .......................................           4,138
Less:  Accumulated depreciation ...............................          (1,691)
                                                                        --------
                                                                          2,447
                                                                        --------
               Total assets sold ..............................         $ 3,423
                                                                        =======

Liabilities assumed:

Accounts payable ..............................................         $ 1,217
Vacation accrual ..............................................             107

               Total liabilities assumed ......................         $ 1,324
                                                                        =======

                            See notes to statements.

                                      F-26
<PAGE>
                          MRMC, INC. FASTENER DIVISION
          STATEMENT OF DIRECT REVENUES AND DIRECT EXPENSES (UNAUDITED)
            FOR THE PERIOD FROM JULY 1, 1995 THROUGH DECEMBER 7, 1995
                                 (000'S OMITTED)

Sales ...........................................................         $4,259

Direct expenses:
     Cost of products sold - (Notes B and C) ....................          3,752
     Engineering costs ..........................................             44
     Selling expenses ...........................................            298
                                                                          ------
         Total direct expenses ..................................          4,094

Excess of direct revenues
     over direct expenses .......................................         $  165
                                                                          ======
                            See notes to statements.

                                      F-27
<PAGE>
                          MRMC, INC. FASTENER DIVISION
                         NOTES TO STATEMENTS (UNAUDITED)
                                DECEMBER 7, 1995

NOTE A  BASIS OF PRESENTATION

     The MRMC, Inc. Connecticut Fastener Division (the "Division") manufactures,
     sells and distributes cold formed rivets and other fastening devices. On
     December 7, 1995, Landreth Engineering Company, Inc. ("LEC"), a wholly
     owned subsidiary of Industrial Holdings, Inc. ("IHI"), acquired certain
     assets and assumed certain liabilities of the Division. The assets acquired
     included inventory and machinery and equipment.

     The accompanying statements of assets sold and liabilities assumed and
     direct revenues and direct expenses have been prepared for the purpose of
     complying with the rules and regulations of the Securities and Exchange
     Commission. Accordingly, they do not include all of the information and
     footnotes required by generally accepted accounting principles for complete
     financial statements. In the opinion of management, all adjustments
     (consisting of normal recurring accruals) considered necessary for fair
     presentation have been included. Results for the three month period from
     July 1, 1995 through December 7, 1995 are not necessarily indicative of the
     results that may be expected for the twelve months ended December 31, 1995.
     For further information, refer to the financial statements and footnotes
     thereto included in MRMC, Inc.'s Fastener Division Statements for the year
     ended June 30, 1995.

     The statement of direct revenues and direct expenses includes only those
     revenues and expenses directly related to the manufacture and sale of
     fasteners by the Division as well as an allocation of certain expenses
     directly related to the manufacture of fasteners. This statement does not
     include depreciation and amortization, general and administrative costs,
     interest expense or any other indirect expense.

NOTE B      INVENTORY

            Inventory consists of the following:
                                                                     December 7,
                                                                        1995

Raw  materials .............................................            $260
Finished goods .............................................             465
Work in process ............................................             223
                                                                        ----
                                                                        $948

     The December 7, 1995 inventory amounts include a $389,000 reserve for
     nonmerchantible inventory. Accordingly, a $389,000 charge is included in
     cost of products sold for the period ended December 7, 1995.

NOTE C      ALLOCATION OF EXPENSES

     MRMC, Inc.'s Connecticut facility was shared by two divisions, the Fastener
     Division and the Assembly Systems Division. Historically, MRMC, Inc. has
     allocated certain shared expenses relating to the facility to each of the
     divisions. These allocated expenses which are included in the cost of
     products sold are as follows for the period presented. 1994

Utilities ..................................................         $145
Plant insurance ............................................           25
Property taxes .............................................           25
                                                                     ----
                                                                     $195

                                      F-28
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
American Rivet Company, Inc:


We have audited the accompanying balance sheets of American Rivet Company, Inc.
as of August 31, 1995 and 1994, and the related statements of operations and
retained earnings and cash flows for each of the years in the three-year period
ended August 31, 1995. 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 in accordance with generally accepted auditing
standards. Those standards 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. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of American Rivet Company, Inc. as
of August 31, 1995 and 1994 and the results of its operations and its cash flows
for the years in the three-year period ended August 31, 1995.

As discussed in notes 1 and 2 to the financial statements, the Company changed
its method of accounting for investments classified as available-for-sale, as of
September 1, 1994.

KPMG Peat Marwick LLP

October 13, 1995, except as to note 8, which is as of November 6, 1996

                                      F-29
<PAGE>
AMERICAN RIVET COMPANY, INC.

Balance Sheets

June 30, 1996, August 31, 1995 and 1994
<TABLE>
<CAPTION>
=====================================================================================
                                                    (Unaudited)
                     ASSETS                            1996         1995       1994
- -------------------------------------------------------------------------------------
<S>                                                  <C>         <C>          <C>    
Current assets:
   Cash and cash equivalents ......................  $  798,380  1,105,816    596,353
   Marketable securities ..........................   1,647,598  1,706,113  1,634,497
   Accounts and notes receivable:
     Trade, net of allowance of $20,000 in 1996,
       1995 and 1994 ..............................   1,315,473  1,155,708  1,122,315
     Officer and employee receivables .............        --       16,163     25,299
     Other ........................................       1,104      2,514        432
   Income taxes receivable ........................        --         --        2,594
   Inventories ....................................     584,125    669,280    616,788
   Prepaid expenses ...............................         608     18,214     27,264
   Deferred income taxes ..........................      64,164     64,164     48,642
- -------------------------------------------------------------------------------------
Total current assets ..............................   4,411,452  4,737,972  4,074,184
- -------------------------------------------------------------------------------------
Other assets:
   Deferred income taxes ..........................      26,793     26,793     15,915
   Deposits .......................................     148,443    152,113        541
   Cash surrender value of officers' life insurance     121,715    107,405     90,235
- -------------------------------------------------------------------------------------
                                                        296,951    286,311    106,691
- -------------------------------------------------------------------------------------
Property, plant and equipment, net of accumulated
    depreciation ..................................   1,900,960  1,487,915  1,388,268
Intangible assets:
   Goodwill .......................................     117,254    117,254    117,254
   Organizational expense .........................         958        958        958
- -------------------------------------------------------------------------------------
                                                        118,212    118,212    118,212
- -------------------------------------------------------------------------------------
Deferred charges ..................................     173,225    155,237    165,500
- -------------------------------------------------------------------------------------
                                                     $6,900,800  6,785,647  5,852,855
=====================================================================================
</TABLE>
See accompanying notes to financial statements.

                                      F-30
<PAGE>
AMERICAN RIVET COMPANY, INC.

Balance Sheets

June 30, 1996, August 31, 1995 and 1994
<TABLE>
<CAPTION>
=========================================================================================
                                                         (Unaudited)
         LIABILITIES AND STOCKHOLDERS' EQUITY                1996      1995       1994
- -----------------------------------------------------------------------------------------
<S>                                                      <C>           <C>         <C>   
Current liabilities:
   Accounts payable - trade ...........................  $  236,767    196,332     71,158
   Accrued liabilities:
      Salaries, wages, and commissions ................      53,071     90,099     78,698
      Property taxes ..................................     132,140    150,519     81,895
      Profit-sharing trust ............................      51,167    106,554     96,725
      Payroll taxes ...................................       6,241     23,626     12,219
      Deferred compensation ...........................      22,928     21,597     19,942
      Dividends .......................................        --       78,000     39,000
      Insurance .......................................      70,674     70,674     71,047
      Income taxes ....................................      39,206     87,706       --
      Waste removal ...................................      42,000     42,000      6,000
      Other ...........................................       6,045        924        654
- -----------------------------------------------------------------------------------------
Total current liabilities .............................     660,239    868,031    477,338
- -----------------------------------------------------------------------------------------
Deferred compensation .................................     427,301    418,616    405,161
- -----------------------------------------------------------------------------------------
Total liabilities .....................................   1,087,540  1,286,647    882,499
- -----------------------------------------------------------------------------------------
Stockholders' equity:
   Net unrealized gain on marketable securities .......     176,743    122,846       --
   Common stock, par value $10 per share.  Authorized
      1,000,000 shares; issued 100,000 shares .........   1,000,000  1,000,000  1,000,000
   Retained earnings ..................................   5,144,637  4,884,274  4,478,476
- -----------------------------------------------------------------------------------------
                                                          6,321,380  6,007,120  5,478,476
    Less common stock held in treasury, at cost, 22,000
      shares ..........................................     508,120    508,120    508,120
- -----------------------------------------------------------------------------------------
Total stockholders' equity ............................   5,813,260  5,499,000  4,970,356
- -----------------------------------------------------------------------------------------
                                                         $6,900,800  6,785,647  5,852,855
=========================================================================================
</TABLE>
                                      F-31
<PAGE>
AMERICAN RIVET COMPANY, INC.

Statement of Operations and Retained Earnings

Ten months ended June 30, 1996 and 1995, and years ended August 31, 1995, 1994
and 1993
<TABLE>
<CAPTION>
============================================================================================================
                                                   (UNAUDITED)
                                              June            June
                                              1996            1995         1995          1994         1993
- ------------------------------------------------------------------------------------------------------------
<S>                                          <C>            <C>          <C>          <C>          <C>      
Gross sales ...............................  $ 7,431,141    7,910,731    9,188,341    8,666,053    7,948,070
Returns and allowances ....................       51,961       22,103       37,911       30,075       29,475
- ------------------------------------------------------------------------------------------------------------
Net sales .................................    7,379,180    7,888,628    9,150,430    8,635,978    7,918,595
Cost of sales .............................    5,735,347    5,885,455    6,880,036    6,590,781    6,052,038
- ------------------------------------------------------------------------------------------------------------
Gross profit ..............................    1,643,833    2,003,173    2,270,394    2,045,197    1,866,557
Selling and administrative expenses .......    1,252,994    1,274,924    1,520,403    1,445,371    1,367,909
- ------------------------------------------------------------------------------------------------------------
Income from operations ....................      390,839      728,249      749,991      599,826      498,648
- ------------------------------------------------------------------------------------------------------------
Other income (expense);
   Investment income, net .................       86,962       93,950      113,514       88,634       77,926
   Deferred compensation expense ..........       (7,242)      (7,694)      (9,281)      (7,590)     (14,141)
   Realized gain (loss) on securities
     transactions, net ....................       21,129       (4,678)       7,871          105       11,196
   Gain on sale of property, plant, and
       equipment ..........................        5,000       54,093       54,093          500         --
   Unclassified ...........................         (825)       1,722        1,510          638       13,261
- ------------------------------------------------------------------------------------------------------------
                                                 105,024      137,393      167,707       82,287       88,242
- ------------------------------------------------------------------------------------------------------------
Income before income taxes ................      495,863      865,642      917,698      682,113      586,890
Income tax expense ........................      196,500      329,800      355,900      253,200      219,700
- ------------------------------------------------------------------------------------------------------------
Net income ................................      299,363      535,842      561,798      428,913      367,190
Retained earnings at beginning of year ....    4,884,274    4,478,476    4,478,476    4,166,563    4,002,173
Cash dividends paid or accrued per share of
   $.50, $2.00, $1.50 and $2.60 in 1996,
   1995, 1994 and 1993 respectively .......      (39,000)     (78,000)    (156,000)    (117,000)    (202,800)
- ------------------------------------------------------------------------------------------------------------
Retained earnings at end of year ..........  $ 5,144,637    4,936,318    4,884,274    4,478,476    4,166,563
============================================================================================================
</TABLE>
See accompanying notes to financial statements.

                                            F-32
<PAGE>
AMERICAN RIVET COMPANY, INC.

      Statements of Cash Flows

   Ten months ended June 30, 1996 and 1995, and years ended August 31, 1995,
1994 and 1993
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                              (Unaudited)
                                                                            ----------------
                                                                            June        June
                                                                            1996        1995        1995        1994         1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>            <C>          <C>        <C>        <C>    
Cash flows from operating activities:
 Net income ..........................................................  $   299,363    535,842      561,798    428,913    367,190
 Adjustments to reconcile net income to net cash
   provided by operating activities:
   Depreciation ......................................................      196,871    169,442      217,700    214,860    227,909
   Deferred income taxes .............................................         --         --        (26,400)   (38,800)   (17,700)
   Deferred compensation .............................................       27,774     27,771       15,110     14,918     18,971
   Gain on sale of property, plant, and equipment ....................       (5,000)   (54,093)     (54,093)      (500)   (17,514)
   Gain on sale of marketable securities .............................      (21,129)     4,678       (7,871)      (105)   (11,196)
   Changes in assets and liabilities:
     Increase in accounts and notes receivable .......................     (142,192)   (64,153)     (26,339)   (75,958)   (72,377)
     Decrease (increase) in inventories and prepaid
       expenses ......................................................      102,761    (94,675)     (43,442)   132,424   (174,605)
     Increase (decrease) in income taxes .............................      (48,500)   102,206       90,300     (2,594)    19,293
     Decrease (increase) in other noncurrent assets ..................      (32,298)   (21,884)      (6,907)   (16,749)     7,306
     Increase (decrease) in accounts payable and
          accrued liabilities other than deferred
         compensation and income taxes ...............................     (160,623)   122,445      301,332    (20,183)    96,685
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities ............................      217,027    727,579    1,021,188    636,226    443,962
- ------------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
 Additions to property, plant, and equipment .........................     (609,916)  (285,801)    (324,259)  (109,336)   (96,775)
 Proceeds from sale of property, plant, and
        equipment ....................................................        5,000     61,005       61,005     12,810     17,909
 Proceeds from sale of marketable securities .........................      571,665    148,461      358,863     74,151    325,861
 Purchase of marketable securities ...................................     (438,124)  (416,277)    (299,762)  (675,211)  (443,820)
 Decrease (increase) in deposits .....................................        3,670   (148,116)    (151,572)     4,661     (4,777)
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash used in investing activities ................................     (467,705)  (640,728)    (355,725)  (692,925)  (201,602)
- ------------------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
 Dividends paid to stockholders ......................................      (39,000)   (78,000)    (156,000)  (117,000)  (202,800)
 Principal payments on long-term deferred
       compensation ..................................................      (17,758)   (14,803)        --         --         --
- ------------------------------------------------------------------------------------------------------------------------------------
Net cash used in financing activities ................................      (56,758)   (92,803)    (156,000)  (117,000)  (202,800)
- ------------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents .................     (307,436)    (5,952)     509,463   (173,699)    39,560
Cash and cash equivalents at beginning of year .......................    1,105,816    596,353      596,353    770,052    730,492
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year .............................  $   798,380    590,401    1,105,816    596,353    770,052
====================================================================================================================================
Supplemental disclosures of cash flow information cash paid during the year for
   income taxes, net of refunds received .............................  $   245,000    208,000      292,000    373,000    139,701
====================================================================================================================================
</TABLE>
See accompanying notes to financial statements.

                                      F-33
<PAGE>
AMERICAN RIVET COMPANY, INC.

NOTES TO FINANCIAL STATEMENTS

August 31, 1995, 1994, and 1993
- --------------------------------------------------------------------------------

 (1)     Significant Accounting Policies

         DESCRIPTION OF BUSINESS

   American Rivet Company (Company) is a national manufacturer of rivets with
   approximately 35% of its annual net sales derived from the automotive
   industry. Approximately 14% of the Company's net sales were provided by one
   customer for the years ended August 31, 1995 and 1994.

         INTERIM UNAUDITED FINANCIAL STATEMENTS

   The unaudited interim financial data as of June 30, 1996 and for the ten
   months ended June 30, 1996 and 1995 reflects all normal recurring
   adjustments, consisting only of normal recurring adjustments which are, in
   the opinion of management, necessary for a fair presentation of financial
   position and operating results for the interim periods.

         MARKETABLE SECURITIES

   The Company adopted Statement of Financial Accounting Standards No. 115 (SFAS
   115), "Accounting for Certain Investments in Debt and Equity Securities,"
   effective September 1, 1994. The cumulative effect of the adoption of SFAS
   115 resulted in an increase in stockholders' equity of $63,451. In accordance
   with SFAS 115, prior years' financial statements have not been restated to
   reflect the change in accounting method. At August 31, 1995 marketable
   securities were classified as available-for-sale and were reported at the
   lower of aggregate amortized cost or fair value.

   Management determines the appropriate classification of its investments in
   debt and equity securities at the time of purchase and reevaluates such
   determination at each balance sheet date. Debt securities for which the
   Company does not have the intent or ability to hold to maturity are
   classified as available-for-sale, along with the Company's investment in
   equity securities. Securities available for sale are carried at fair value,
   with unrealized gains and losses reported in a separate component of
   shareholders' equity. At August 31, 1995, the Company had no investments that
   qualified as trading or held to maturity.

             The amortized cost of debt securities classified as
             available-for-sale is adjusted for amortization of premiums and
             accretion of discounts to maturity. Such amortization and interest
             are included in interest income. Realized gains and losses are
             shown separately. The cost of securities sold is based on the
             specific identification method.

   At August 31, 1995, the Company's investments in debt and equity securities
   were classified as marketable securities. These investments are diversified
   among high credit quality securities in accordance with the Company's
   investment policy.

                                      F-34
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements
- --------------------------------------------------------------------------------

         INVENTORIES

   Inventories are valued at the lower of cost or market. The last-in, first-out
   (LIFO) method is used to determine cost for the rivet business inventories,
   and the first-in, first-out (FIFO) method is used to determine cost for the
   automatic rivet setting machine parts inventories.

         PROPERTY, PLANT, AND EQUIPMENT

   Property, plant, and equipment are carried at cost less accumulated
   depreciation. Depreciation is generally calculated using accelerated methods
   over the estimated useful lives of the respective assets. When assets are
   retired or otherwise disposed of, the cost and related depreciation are
   removed from the accounts, and any gain or loss is recognized in income for
   the period. The cost of maintenance is charged to income as incurred;
   significant renewals and betterments are capitalized.

         INCOME TAXES

   The Company utilizes the asset and liability method of accounting for income
   taxes. Under this method, deferred tax assets and liabilities are recognized
   for the 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 expected to apply to taxable income in the years in
   which those temporary differences are expected to be recovered or settled.
   The effect on deferred tax assets and liabilities of a change in tax rates is
   recognized in income in the period that includes the enactment date.

         GOODWILL AND ORGANIZATIONAL EXPENSE

   The goodwill and organizational expense which arose in 1953 is not being
   amortized, as it has no determinable life.

         DEFERRED CHARGES

   Deferred charges consist of certain tools and factory supplies which are
   charged to operations as they are used in production.

         DEFERRED COMPENSATION

   The Company has deferred compensation contracts with certain past and present
   key executives. Periodic accrual is being made, over the projected active
   term of employment of present executives, of an amount equivalent to the
   present value of the benefits at the date of retirement.

         LEASING OPERATIONS

   Revenues from rentals of rivet setting machines are reported on the operating
   method. Rents are billed annually and income is recognized on a monthly basis
   over the rental period.

                                      F-35
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements

- --------------------------------------------------------------------------------
         PROFIT-SHARING PLAN

   The Company maintains a qualified noncontributory profit-sharing plan for
   full-time employees who satisfy minimum age and service requirements.
   Contributions to the plan are at the discretion of the Board of Directors.
   The Board of Directors authorized contributions of $88,000, $90,000, and
   $40,000 for 1995, 1994, and 1993 respectively.

   The Company amended the plan, effective September 1, 1993, to add a 401(k)
   provision in addition to the existing plan. The 401(k) offers two investment
   options: the Balanced Fund and Fixed Income Fund. In 1994 the Company matched
   $0.50 on the dollar for employee contributions of up to $400. In 1995 and
   1996 the Company will match $0.75 on the dollar for employee contributions of
   up to $500. The Company matched contributions at a cost of $15,277 and $6,725
   for the years ended August 31, 1995 and 1994, respectively.

         CASH EQUIVALENTS

   For purposes of the statements of cash flows, the Company considers all
   highly liquid debt instruments purchased with a maturity of three months or
   less to be cash equivalents.

 (2)     MARKETABLE SECURITIES AND CASH EQUIVALENTS

   In accordance with SFAS 115, the Company's marketable securities have been
   classified as available-for-sale securities and are reported at their fair
   value of $2,037,282 compared to a historical cost of $1,914,436 for August
   31, 1995 with the net unrealized gains of $122,846 reported as a separate
   component of stockholders' equity.

   A summary of the Company's investment securities follows:
================================================================================
                                           1996 (Unaudited)
                                  ----------------------------------------------
                                                            Gross       Gross
                                                Estimated  unrealized unrealized
                                     Cost       fair value   gains      losses
- --------------------------------------------------------------------------------
Equity securities ...........     $  975,731     1,137,784     167,407     5,354
Corporate bonds .............         86,919        95,744      10,825     2,000
U.S. Treasury notes .........        405,219       414,070       8,851      --
- --------------------------------------------------------------------------------
                                   1,467,869     1,647,598     187,083     7,354
Cash equivalents ............         56,983        56,983        --        --
- --------------------------------------------------------------------------------
                                  $1,524,852     1,704,581     187,083     7,354
================================================================================

                                      F-36
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements
================================================================================
                                                          1995
                                  ----------------------------------------------
                                                             Gross       Gross
                                               Estimated  unrealized  unrealized
                                  Cost         fair value    gains       losses
- --------------------------------------------------------------------------------
Equity securities ...........     $1,104,544     1,205,200     104,981     4,325
Corporate bonds .............         74,517        76,163       2,371       725
U.S. Treasury notes .........        404,206       424,750      20,544      --
                                  ----------     ---------     -------     -----

                                   1,583,267     1,706,113     127,896     5,050
Cash equivalents ............        331,169       331,169        --        --
                                  ----------     ---------     -------     -----

                                  $1,914,436     2,037,282     127,896     5,050
                                                                           -----

                                                         1994
                                  ----------------------------------------------
                                                             Gross       Gross
                                               Estimated  unrealized  unrealized
                                  Cost         fair value    gains       losses
- --------------------------------------------------------------------------------
Equity securities ...........     $  709,925       759,316     78,262     21,871
Corporate bonds .............         67,167        66,876      1,931      2,222
U.S. Treasury notes .........        864,405       871,756      7,351       --
- --------------------------------------------------------------------------------

                                   1,634,497     1,697,948     87,544     24,093
Cash equivalents ............        186,003       186,003       --         --
- --------------------------------------------------------------------------------
                                  $1,820,500     1,883,951     87,544     24,093
================================================================================
Contractual maturities of debt securities (Corporate bonds and U.S.Treasury
notes) at August 31, 1995 are shown below:
================================================================================
                                                      Amortized       Estimated
                                                        cost          fair value
- --------------------------------------------------------------------------------
Due in:
 1996 ...................................            $   --                 --
 1997 - 2000 ............................             199,956            211,282
 2001 - 2005 ............................             231,225            239,718
 2006 and later .........................              47,542             49,913
================================================================================

                                      F-37
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements

- --------------------------------------------------------------------------------
Proceeds, gross realized gains, and gross realized losses during the years ended
August 31, 1995 and 1994 were as follows:

- --------------------------------------------------------------------------------
                                                          1995             1994
- --------------------------------------------------------------------------------
Proceeds from sales .........................           358,863           74,151
Gross realized gains ........................            22,074           11,610
Gross realized losses .......................            14,203           11,505
- --------------------------------------------------------------------------------

For the purposes of determining gross realized gains and losses, the cost of
securities sold is based upon specific identification.

For those securities that have been included in the separate component of
stockholders' equity during the period, the net change has been a $33,094
increase in net unrealized holding gains for the year ended August 31, 1995.

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

(3)      INVENTORIES

   Inventories at June 30, 1996, and August 31, 1995 and 1994 consist of the
following:

================================================================================
                                   (Unaudited)
                                       1996             1995            1994
- --------------------------------------------------------------------------------
Rivet business:
    Raw materials .........................   $  638,160     704,109     626,603
    Work in process and finished goods ....      488,903     548,770     527,751
- --------------------------------------------------------------------------------
                                               1,127,063   1,252,879   1,154,354
    Less LIFO reserve .....................      570,331     616,000     583,000
- --------------------------------------------------------------------------------
                                                 556,732     636,879     571,354
Automatic rivet setting machine parts .....       27,393      32,401      45,434
- --------------------------------------------------------------------------------
                                              $  584,125     669,280     616,788
================================================================================

   If the Company had valued rivet business inventories under the FIFO method,
   net income would have increased by approximately $6,000, $19,000 and $9,000
   for 1996, 1995, and 1994, respectively, and decreased by $21,000 for 1993 and
   retained earnings would have been higher by $369,000, $363,000, $344,000 and
   $335,000 in 1996, 1995, 1994 and 1993, respectively.

                                            F-38
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements

- --------------------------------------------------------------------------------
(4)      PROPERTY, PLANT, AND EQUIPMENT

   Major categories of property, plant, and equipment at August 31, 1995 and
   1994 are summarized as follows:
================================================================================

                                                          1995            1994
- --------------------------------------------------------------------------------
 Land and land improvements ......................     $   229,631       227,371
 Building and building improvements ..............       1,653,817     1,653,817
 Machinery and equipment .........................       7,617,114     7,560,977
 Automatic rivet setting machines - leased .......          42,482        42,482
 Office furniture, fixtures, and equipment .......         337,925       326,526
 Automobiles .....................................         147,312       104,497
 Condominium, including furnishings ..............         211,647        38,267
- --------------------------------------------------------------------------------
                                                        10,239,928     9,953,937
 Less accumulated depreciation ...................       8,752,013     8,565,669
- --------------------------------------------------------------------------------
                                                       $ 1,487,915     1,388,268
================================================================================
   Depreciation expense for 1995, 1994, and 1993 amounted to $217,700, $214,860
   and $227,909, respectively.

(5)      INCOME TAX EXPENSE

   The Company adopted Statement 109, "Accounting for Income Taxes," as of
   September 1, 1993. The Cumulative effect of this change on pretax income and
   net income during the year ended August 31, 1994 was not material.

================================================================================
 Income tax expense (benefit) is summarized as follows:

- --------------------------------------------------------------------------------
                                      1995             1995              1993
- --------------------------------------------------------------------------------
 Current:
   Federal .................        $ 313,000          243,700          198,600
   State ...................           69,300           48,300           38,800
- --------------------------------------------------------------------------------
                                      382,300          292,000          237,400
 Deferred ..................          (26,400)         (38,800)         (17,700)
- --------------------------------------------------------------------------------
                                    $ 355,900          253,200          219,700
================================================================================

                                      F-39
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements

================================================================================
 A reconciliation of the statutory U.S. Federal income tax rate of 34% in 1995
 and 1994 to the Company's effective tax rate for the corresponding periods is
 as follows:

================================================================================
                                                  1995        1994        1993
- --------------------------------------------------------------------------------
 Federal tax at 34% ..........................  $ 312,000    231,900    199,543
 Add (deduct) tax effect of:
   State taxes, net of federal tax effect ....     45,700     31,900     23,545
   Dividend exclusion ........................     (4,300)    (3,200)    (3,030)
   Tax-exempt interest .......................     (6,800)    (4,600)    (4,077)
   Officers' life insurance premiums .........      2,500      2,600      5,789
   Travel and entertainment ..................      9,500      6,800       --
   Other, net ................................     (2,700)   (12,200)    (2,070)
- --------------------------------------------------------------------------------
Provision for income taxes ...................  $ 355,900    253,200    219,700
================================================================================

================================================================================
The tax effects of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at August 31, 1995 and
1994 are presented as follows:
================================================================================
                                                         1995             1994
- --------------------------------------------------------------------------------
 Deferred tax assets:
   Deferred compensation ......................         $170,010         164,175
   Health insurance accrual ...................           27,294          27,438
   Accounts receivable ........................            7,724           7,724
   Waste removal accrual ......................           16,220           2,317
   Other ......................................            4,585           3,445
- --------------------------------------------------------------------------------
 Total gross deferred tax assets ................        225,883        205,099
 Deferred tax liability - property,
     plant, and equipment .......................       (134,876)      (140,542)
- --------------------------------------------------------------------------------
 Net deferred tax asset .........................      $  90,957         64,557
- --------------------------------------------------------------------------------

A valuation allowance has not been provided for deferred tax assets at August
31, 1995 or 1994 as management believes it is more likely than not that the
results of future operations will generate sufficient taxable income to realize
the deferred tax assets.

                                      F-40
<PAGE>
AMERICAN RIVET COMPANY, INC.

Notes to Financial Statements
- --------------------------------------------------------------------------------
(6)    RELATED PARTIES

   Deferred compensation relates to agreements with certain key past and present
   officers of the Company. These agreements are in the form of annuities
   beginning at age 65 and continuing over a ten year period. Amounts accrue
   straight-line to the date of retirement and all agreements are fully funded.
   The current portion of the accrual at August 31, 1995 and 1994 represents
   payments due within the next twelve months for a past officer's beneficiary.
   Deferred compensation expense was approximately $28,000 in 1996, $33,000 in
   1995 and 1994, and $36,000 in 1993.

(7)    COMMITMENTS AND CONTINGENCIES

   At August 31, 1995, the Company has an outstanding agreement to purchase a
   header machine at a cost of $682,000. The initial deposit of $145,935 was
   paid during fiscal 1995 and is included in deposits on the balance sheet at
   August 31, 1995. The delivery date and balance due on the machinery is
   expected to occur in January, 1996.

(8)    SUBSEQUENT EVENT - ENVIRONMENTAL CONTINGENCY

   Some aspects of the Company's business are regulated by environmental laws,
   and the Company regularly takes steps to comply with applicable requirements.
   The Company believes it is in compliance with the environmental laws. In
   October, 1996, the Company engaged environmental engineering consultants to
   review the Company's facility. The tests and findings have not been
   completed, but do indicate that some expenditures related to environmental
   matters may be necessary. Since the extent or range of the cost is not yet
   known, no accrual has been made in the financial statements for costs related
   to the environmental matters. Based upon information presently available,
   such costs are not expected to have a material adverse effect on the
   Company's financial position or its results of operations.

                                            F-41
<PAGE>
================================================================================
- --------------------------------------------------------------------------------

                            INDUSTRIAL HOLDINGS, INC.
                       ----------------------------------
                          OFFERING CIRCULAR-PROSPECTUS
                       ----------------------------------

                                November __, 1996

                                TABLE OF CONTENTS
                                                                            PAGE
Available Information ......................................................   3
Summary ....................................................................   4
Summary Consolidated Financial Data ........................................   8
Risk Factors ...............................................................   9
The Offer ..................................................................  12
Use of Proceeds ............................................................  21
Price Range of Common Stock and Warrants ...................................  21
Dividend Policy ............................................................  22
Capitalization .............................................................  23
Dilution ...................................................................  24
Pro Forma Condensed Consolidated Financial
    Statements .............................................................  25
Selected Consolidated Financial Data .......................................  33
 Management's Discussion and Analysis of
    Financial Condition and Results of
    Operations .............................................................  34
 Business ..................................................................  40
 Management ................................................................  48
 Certain Transactions ......................................................  59
 Principal Shareholders ....................................................  60
 Description of Securities .................................................  61
 Shares Eligible for Future Sale ...........................................  64
 Legal Matters .............................................................  64
 Additional Information ....................................................  65
 Index to Financial Statements ............................................. F-1

NO DEALER, SALESPERSON, REPRESENTATIVE OR OTHER PERSON HAS BEEN AUTHORIZED TO
GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS
OFFERING CIRCULAR-PROSPECTUS AND THE LETTER OF TRANSMITTAL AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY. THIS OFFERING CIRCULAR-PROSPECTUS DOES NOT CONSTITUTE
AN OFFER TO SELL OR SOLICITATION OF ANY OFFER TO BUY ANY OF THE SECURITIES
OFFERED HEREBY IN ANY JURISDICTION TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE
SUCH OFFER IN SUCH JURISDICTION. NEITHER THE DELIVERY OF THIS OFFERING
CIRCULAR-PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES,
CREATE ANY IMPLICATION THAT THE INFORMATION HEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO THE DATE HEREOF OR THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF
THE COMPANY SINCE SUCH DATE.
- --------------------------------------------------------------------------------
================================================================================
<PAGE>

     Facsimile copies of the Letter of Transmittal will be accepted. The Letter
of Transmittal, certificates for Class A Warrants, the aggregate Warrant
Exercise Price and any other required documents should be sent or delivered by
each Warrantholder or his broker, dealer, bank or trust company to the Exchange
Agent at one of its addresses set forth below.

                               THE EXCHANGE AGENT

                        CHASEMELLON SHAREHOLDER SERVICES

<TABLE>
<CAPTION>
   
             BY MAIL:                    FACSIMILE TRANSMISSION:           BY HAND OR OVERNIGHT COURIER:
<S>                                  <C>                                    <C>
    Reorganization Department               (201) 329-8936                  Reorganization Department
    Midtown Station                  (for Eligible Institutions Only)       120 Broadway - 13th Floor
    P.O. Box 798                          Confirm by Telephone:             New York, NY 10271
    New York, NY 10018                      (201) 296-4983
    
</TABLE>
     Any questions or requests for assistance, additional copies of this
Offering Circular-Prospectus, the Letter of Transmittal or other tender offer
materials may be made by calling Christine A. Smith, Vice-President of the
Company, at (713) 747-1025, or by mail to the Company at the address listed
below. Warrantholders may also contact their local broker, dealer, commercial
bank or trust company for assistance concerning the Offer.

                                  THE COMPANY:

                            Industrial Holdings, Inc.
                                  7135 Ardmore
                              Houston, Texas 77054
                                 (713) 747-1025
<PAGE>
                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

        Expenses payable in connection with the issuance and distribution of the
securities to be registered, other than underwriting discounts and commissions,
are estimated as follows:

Securities and Exchange Commission filing fee ..................       $  6,303
Nasdaq listing fee .............................................         20,663
Transfer Agent, Exchange Agent and Registrar fees ..............         10,000*
Printing expenses ..............................................         10,000*
Legal fees and expenses ........................................         25,000*
Accounting fees and expenses ...................................         25,000*
Miscellaneous ..................................................          3,034*
                                                                       --------
       TOTAL ...................................................       $100,000
                                                                       ========
- --------------------------
*  Estimated

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Article 2.02 of the Texas Business Corporation Act (the "TBCA") provides
that a Texas corporation shall have the power to indemnify directors, officers,
employees and agents and to purchase and maintain liability insurance for those
persons. Article 2.02-1 of the TBCA empowers the Company to indemnify any
director or officer for expenses, including attorneys' fees, judgments, fines
and amounts paid in settlement actually and reasonably incurred in the defense
of any action, suit or proceeding in which such director or officer is a party
by reason of his position. In no event however, shall a director or officer be
entitled to indemnification in any action, suit, or proceeding in which such
director shall have been found not to have acted in good faith and in the
reasonable belief that his conduct as such director was in the Company's best
interests; and, in the case of an officer of the Company, that such officer did
not act in good faith and in the reasonable belief that his conduct was at least
not opposed to the Company's best interests; and in the case of any criminal
proceeding, such director or officer had no reasonable cause to believe his
conduct was unlawful. Moreover, no director shall be indemnified for any
obligations arising from any action, suit, or proceeding in which (i) such
director is found liable on the basis that personal profit was improperly
received by him, whether or not the action resulted from an action taken in his
official capacity, or (ii) such director is found liable to the Company.

     The Company's Amended and Restated Bylaws ("Bylaws") provide that the
Company shall indemnify each director or former director and each officer or
former officer of the Company and each person who is or who may have served at
its request as a director or officer of another corporation in which it owned
shares of stock or of which it is a creditor, or as a partner, venturer,
proprietor, trustee, employee, agent or similar functionary of another
partnership, joint venture, sole proprietorship, trust, employee benefit plan,
or other enterprise against judgments, settlements, penalties and reasonable
expenses (including court costs and attorneys' fees) incurred by him in
connection with any claim made against him or any action, suit, or proceeding in
which he is or is threatened to be made a named defendant or respondent by
reason of his being or having been such director or officer.

     The Company shall indemnify such director or officer to the greatest extent
permitted by law for reasonable expenses incurred in connection with any action,
suit, or proceeding in which such director or officer

                                      II-1
<PAGE>
has been wholly successful in the defense of the proceeding, on the merits or
otherwise, except that if such action, suit, or proceeding was brought by or on
behalf of the Company, indemnification shall be limited to reasonable expenses
actually incurred by such director or officer with respect to such proceeding;
provided, however, that such indemnity shall be conditioned on the prior
determination by a majority of the Board of Directors or a committee thereof who
are not named defendants or respondents in such action, suit, or proceeding, or
special legal counsel appointed thereby, or, solely in the event the Board of
Directors is not able to act and unable to select special legal counsel, by vote
of those shareholders who are not also directors named as defendant or
respondent in such action, suit, or proceeding, that such director or officer
has acted in good faith and in the reasonable belief as to the best interests of
the Company.

     If any pending, threatened, or completed proceeding is settled, amounts
paid as indemnification of the settlement shall not exceed costs, fees and
expenses that would have been reasonably incurred if the action, suit or
proceeding had been litigated to a conclusion. The determination by the Board of
Directors, or by independent counsel, and the payment of amounts by the Company
on the basis thereof, shall not prevent a shareholder from challenging such
indemnification by appropriate legal proceedings. Neither shall a determination
by the Board of Directors, a committee thereof, or special legal counsel
appointed thereby, that indemnification is not permissible, prevent a director
or officer from challenging such determination by appropriate legal proceedings.
Reasonable expenses of a director or officer who was, is, or is threatened to be
made a named defendant or respondent in any proceeding shall be paid in advance
before any final disposition following appropriate written request to the
Company.

     The Company may purchase and maintain insurance on behalf of any person who
is or was a director, officer, employee, or agent of the Company as a director,
officer, partner, venturer, proprietor, trustee, employee, agent or similar
functionary of another foreign or domestic corporation, partnership, joint
venture, sole proprietorship, trust, employee benefit plan, or other enterprise,
against any liability asserted against him in such a capacity or arising out of
his status as such a person, whether or not the Company would have the power to
indemnify him against that liability.

     The foregoing rights and indemnification shall be construed in accordance
with the laws of the State of Texas presently in force and as hereinafter
amended. In all events, the Company's Bylaws shall be deemed to grant the
Company's directors and officers the maximum protection consistent with law and
shall be deemed amended from time to time to reflect any changes in such law.
The foregoing shall not be exclusive of any private contractual right of
indemnification, nor shall it limit the same; provided, however, such
contractual agreement shall not be inconsistent with the TBCA presently in force
or hereafter enacted.

     The Company's Articles of Incorporation, as amended, contain provisions
eliminating or limiting the liability of a director for an act or omission in
his capacity as director; however, those provisions do not eliminate or limit
the liability of a director for: (i) a breach of a director's duty of loyalty to
the Company or its shareholders; (ii) an act or omission not in good faith or
that involves intentional misconduct or a knowing violation of the law; (iii) a
transaction from which a director received an improper benefit, whether or not
the benefit resulted from an action taken within the scope of the director's
office; (iv) an act or omission from which the liability of a director is
expressly provided for by statute; or (v) an act related to an unlawful stock
repurchase or payment of a dividend.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

     Prior to its initial public offering in January 1992, and in connection
with a Private Placement of 12% Subordinated Notes in the aggregate principal
amount of $219,000, to certain accredited investors ("Bridge Investors"), the
Company issued Common Stock purchase warrants (the "Bridge Warrants") to
purchase an aggregate of 205,000 shares of Common Stock, at an exercise price of
$1.00 per share for 195,000 shares and $2.50 per share for 10,000 shares. Bridge
Investors exercised 76,000 of these warrants in a series of

                                      II-2
<PAGE>
transactions from November 1993 to October 1994. The remaining 29,000
unexercised Bridge Warrants expired October 31, 1994.

     In September 1995, the Company consummated a private placement of 69,412
shares of Common Stock at $3.26 per share to certain accredited investors for
aggregate consideration of $226,283. The proceeds from this private placement
were used for working capital for LEC.

     In December 1995, the Company issued warrants to purchase 400,000 shares of
Common Stock ("St James Warrants") at an exercise price of $3.27 per share in
connection with the Company's private placement of a 12% Convertible Promissory
Note ("Promissory Note") in the amount of $1,000,000 to St. James Capital
Partners, L.P. ("St. James") a portion of the proceeds of which was used to fund
the acquisition of CRivet. $804,100 of the Promissory Note was convertible into
common stock at $3.74 per share. In May 1996, St. James converted $804,100 of
the Promissory Note to 215,000 shares of Common Stock. St. James subsequently
distributed 320,000 of the St. James Warrants to its limited partners. In July,
September and October 1996, Guadalupe Funding Company, a limited partner of St.
James, exercised 74,418 of its St. James Warrants.

        In December 1995 and January 1996, the Company issued warrants (the
"Consulting Warrants") to purchase 65,000 shares of Common Stock at $3.80 to
$5.00 per share to Michael Cunniff and McBlue Corporation in exchange for
consulting services performed for the Company. In August and October 1996,
McBlue Corporation exercised Consulting Warrants to purchase 25,000 shares of
Common Stock at $3.80 per share.

        In March 1996, the Company issued warrants to purchase 50,000 shares of
Common Stock at an exercise price of $4.00 per share to Renaissance Capital
Partners II Ltd. ("Renaissance") in exchange for the agreement by Renaissance to
waive any prepayment penalty on the $600,000 early repayment of its 12%
Convertible Debenture in the principal amount of $2,500,000 (the "Renaissance
Debenture"). In September 1996, Renaissance converted $815,000 of the
Renaissance Debenture at $3.26 per share to 250,000 shares of Common Stock.

        In March 1996, the Company consummated the private placement of 300,000
shares of Common Stock at $3.40 per share to certain accredited investors for
aggregate consideration of $1,020,000. The proceeds from this private placement
were used to retire $600,000 of the Renaissance Debenture and to provide funds
for the relocation of Landreth and CRivet to new facilities in Houston, Texas
and Waterbury, Connecticut.

        In January 1993, the Company issued Common Stock purchase warrants
("Consulting Warrants") to a consulting firm to purchase 30,000 shares of Common
Stock at an exercise price of $4.00 per share. In September 1996, Financial
Public Relations, Inc. exercised Consulting Warrants to purchase 24,000 shares
of Common Stock.

        Prior to its initial public offering in January 1992, the Company issued
Common Stock purchase warrants ("Brock Warrants") to James Brock, Jr. to
purchase 25,000 shares of Common Stock at an exercise price of $2.50 per share
in consideration for services rendered in October 1996, Mr. Brock exercised the
Brock Warrant.

        Prior to its initial public offering in January 1992 ("Creekwood
Warrants") to Creekwood Capital Corporation to purchase 30,000 shares of Common
Stock at an exercise price of $5.00 purchase and 30,000 shares of Common Stock
at an exercise price of $7.50 per share. In October 1996, an affiliate of
Creekwood Capital Corporation, Main Plaza Corporation, exercised the Creekwood
Warrants.

                                      II-3
<PAGE>
     All of the foregoing securities were issued pursuant to the exemption from
registration contained in Section 4(2) of the Securities Act and Regulation D
promulgated thereunder.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
<TABLE>
<CAPTION>
                                                                                             SEQUENTIALLY
  EXHIBIT                                                                                      NUMBERED
  NUMBER                                 IDENTIFICATION OF EXHIBIT                                PAGE
<S>                   <C>                                                                           <C>
    3.1*       --     Amended and Restated Articles of Incorporation of the Company.                Ex-1
    3.2        --     Amended and Restated Bylaws of the Company.  Exhibit 3.2 from the
                      Company's Registration Statement on Form S-1 (No. 333-13323) is
                      incorporated herein by this reference.
    4.1        --     Specimen Certificate of Common Stock, $.01 par value, of the Company.
                      Exhibit 4.1 to the Company's Registration Statement on Form S-1 (No. 33-
                      43169) dated October 7, 1991 (the "Registration Statement"), as amended, is
                      incorporated herein by reference.
    4.2        --     Class A Redeemable Warrant Agreement and specimen of Class A
                      Redeemable Warrant Certificate.  Exhibit 4.2 to the Company's Registration
                      Statement is incorporated herein by this reference.
    4.3*       --     Designation of Warrant Agent (Class A Redeemable Warrant), dated as of        Ex-2
                      November 1, 1996.
    4.4        --     Class B Redeemable Warrant Agreement and specimen of Class B
                      Redeemable Warrant Certificate.  Exhibit 4.3 to the Company's Registration
                      Statement is incorporated herein by this reference.
    4.5*       --     Designation of Warrant Agent (Class B Redeemable Warrant), dated as of        Ex-3
                      November 1, 1996
   4.6*        --     Class C Redeemable Warrant Agreement and specimen of Class C
                      Redeemable Warrant Certificate.                                               Ex-4
     5*        --     Opinion of Norton, Jacobs, Kuhn & McTopy, L.L.P.                              
   10.1        --     Second Amendment to Employment Agreement of Robert E. Cone. Exhibit
                      10.1 to the Company's Registration Statement on Form S-1 (No. 333-13323)
                      is incorporated herein by this reference.
   10.2*       --     Third Amendment to Employment Agreement of James H. Brock, Jr.
   10.3        --     Employment Agreement of Thomas C. Landreth, dated October 26, 1992.
                      Exhibit 10.3 to the Company's Registration Statement on Form S-1 (No.
                      333-13323) is incorporated herein by this reference.
   10.4        --     1995 Non-Employee Director Stock Option Plan incorporated herein by
                      reference to the Proxy Statement dated May 26, 1995.
   10.5       --      1994 Amended and Restated Incentive Stock Plan.  Incorporated herein by
                      this reference to the Proxy Statement dated May 25, 1994.
   10.6        --     Stock Purchase Warrant Agreement dated September 27, 1991, from the
                      Company in favor of James H. Brock, Jr.  Exhibit 10.6 to the Company's
                      Registration Statement is incorporated herein by this reference.
   10.7        --     Promissory Note dated December 6, 1995, by and among the Company,
                      Landreth Engineering Company and General Electric Corporation.  Exhibit
                      10.1 to the Company's Current Report on Form 8-K dated December 7,
                      1995 is incorporated herein by this reference.
   10.8        --     12% Convertible Promissory Note dated December 8, 1995, by and among
                      the Company and St. James Capital Partners, L.P. ("St. James").  Exhibit
                      10.1 to the Company's Amendment A2 to its Current Report on Form 8-K
                      dated December 7, 1995 is incorporated herein by this reference.

                              II-4
<PAGE>
   10.9        --     Stock Purchase Warrant Agreement dated December 7, 1995, from the
                      Company in favor of St. James.  Exhibit 10.4 to the Company's Current
                      Report on  Form 8-K dated December 7, 1995 is incorporated herein by this
                                                                            reference.
   10.10       --     Registration Rights Agreement dated December 7, 1995, between the
                      Company and St. James.  Exhibit 10.5 to the Company's Current Report on
                      Form 8-K dated December 7, 1995 is incorporated herein by reference.
   10.11       --     Purchase Agreement dated December 7, 1995 by and between the Company,
                      MRMC, Inc. and David Melina.  Exhibit 2.1 to the Company's Current
                      Report on Form 8-K dated December 7, 1995 is incorporated herein by this
                      reference.
   10.12       --     Stock Purchase Agreement dated October 26, 1992, by and
                      among the Company, Thomas Landreth, Linda Landreth, Michael
                      Reiland, Pamela Reiland, Michael Reiland as Custodian for
                      Jennifer Reiland TUGMA and Michael Reiland as Custodian for
                      Nicholas Reiland TUGMA. Exhibit 2.1 to the Company's
                      Current Report on Form 8-K dated October 26, 1992 is
                      incorporated herein by this reference.
   10.13       --     Convertible Debenture Loan Agreement date October 8, 1992, by and
                      among the Company, Pipeline Valve Specialty, Inc. ("PVS") and
                      Renaissance Capital Partners II, Ltd.  Exhibit 2.2 to the Company's Current
                      Report on Form 8-K dated October 26, 1992 is incorporated herein by this
                      reference.
   10.14       --     Line of Credit Facility and Demand Note dated November 30, 1995, by and
                      among the Company, PVS, Landreth Engineering Company, Imsco and
                      Comerica Bank-Texas.  Exhibit 10.2 to the Company's Current Report on
                      Form 8-K dated December 7, 1995 is incorporated herein by this reference.
   10.15       --     Stock Purchase Agreement dated October 3, 1996, by and among the
                      Company, Trust "B" Under the Will of Bernard J. Bauer, Sr. and The
                      Gertrude Bauer Trust dated December 24, 1993.  Exhibit 2.1 to the
                      Company's Current Report on Form 8-K dated October 3, 1996 is incorporated
                      herein by this reference.
    11*        --     Statement regarding computation of per share earnings.                        Ex-6
     21        --     Subsidiaries of the Company.  Exhibit 21 from the Company's Registration      Ex-7
                      Statement on Form S-1 (No. 333-13323) is incorporated herein by this
                      reference.
   23.1*      --      Consent of Price Waterhouse LLP                                               Ex-8
   23.2*      --      Consent of Arthur Andersen LLP                                                Ex-9
   23.3*      --      Consent of Goldberg and Zuffelato, P.C.                                       Ex-10
   23.4*      --      Consent of KMPG Peat Marwick LLP                                              Ex-11
    23.5       --     Opinion of Norton, Jacobs, Kuhn & McTopy, L.L.P. (included in its opinion
                      filed as Exhibit 5 hereto).
</TABLE>
- ------------------------
*Filed herewith.

(b)     Financial Statement Schedules.

        All schedules are omitted because they are not applicable or because the
required information is contained in the Financial Statements or Notes thereto.

                                      II-5
<PAGE>
ITEM 17.  UNDERTAKINGS.

       (a)  The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
       a post-effective amendment to this Registration Statement:

               (i) To include any prospectus required by section 10(a)(3) of the
          Securities Act of 1933 (the "Securities Act");

               (ii) To reflect in the prospectus any facts or events arising
          after the effective date of the Registration Statement (or the most
          recent post-effective amendment thereof) which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the Registration Statement;

               (iii) To include any material information with respect to the
          plan of distribution not previously disclosed in the Registration
          Statement or any material change to such information in the
          Registration Statement;

         (2) That, for the purpose of determining any liability under the
       Securities Act, each such post-effective amendment shall be deemed to be
       a new Registration Statement relating to the securities offered therein,
       and the offering of such securities at that time shall be deemed to be
       the initial bona fide offering thereof; and
         (3) To remove from registration by means of a post-effective amendment
       any of the securities being registered which remain unsold at the
       termination of the offering.

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

                                      II-6
<PAGE>
                                   SIGNATURES

       Pursuant to the requirements of the Securities Act, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-1 and has duly caused this Amendment No. 1 to
its Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Houston, State of Texas,
on November 7, 1996.

                                            INDUSTRIAL HOLDINGS, INC.


                                               /s/     CHRISTINE A. SMITH
                                                       Christine A. Smith,
                                                       Vice President and Chief
                                                       Financial Officer

       Pursuant to the requirements of the Securities Act of 1933, this to
Amendment No. 1 to its Registration Statement on Form S-1 has been signed by the
following persons in the capacities indicated on November 7, 1996.
<TABLE>
<CAPTION>
             SIGNATURE                                            TITLE
<S>     <C>    <C>    <C>    <C>    <C>    <C>
 S/ROBERT E. CONE                          Director, Chairman of the Board of Directors, President and
 Robert E. Cone                            Chief Executive Officer (Principal Executive Officer)

 *_________________                        Executive Vice-President, Director and President - Energy
 James H. Brock, Jr.                       Products and Services Division

  *CHRISTINE A. SMITH                      Vice President and Chief Financial Officer (Principal
Christine A. Smith                         Accounting Officer and Principal Financial Officer)

   *                                       Director, Secretary
Barbara S. Shuler

   *                                       Director
Charles J. Anderson

   *                                       Director
James W. Kenney

  *                                        Director
John P. Madden

*By /s/ CHRISTINE A. SMITH
        Christine A. Smith
        (Attorney-in-Fact)
</TABLE>
                                      II-7



                                                                     EXHIBIT 3.1

                 AMENDED AND RESTATED ARTICLES OF INCORPORATION
                                       OF
                            INDUSTRIAL HOLDINGS, INC.

                                    ARTICLE I

        The name of the Corporation is Industrial Holdings, Inc.

                                   ARTICLE II

        The Corporation shall have perpetual existence.

                                   ARTICLE III

        The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the Texas Business
Corporation Act.

                                   ARTICLE IV

               (A) The maximum number of shares of all classes of stock which
        the Corporation is authorized to have outstanding at any one time is
        27,500,000 shares, 20,000,000 of which shall be common stock, $.01 par
        value per share ("Common Stock") and 7,500,000 of which shall be
        preferred stock, $.01 par value per share ("Preferred Stock"), issuable
        in one or more series. All or any part of the Common Stock and the
        Preferred Stock may be issued by the Corporation from time to time and
        for such consideration as the Board of Directors may determine. All of
        such shares, if and when issued, and upon receipt of such consideration
        by the Corporation, shall be fully paid and nonassessable.

               (B) The Board of Directors is authorized at any time and from
        time to time to divide the Preferred Stock into one or more series and
        to fix and determine the relative rights, preferences, qualification,
        limitations and restrictions of the shares of any series so established.
        All shares of any one series of Preferred Stock shall be identical,
        except as to the dates of issue and the dates from which dividends on
        shares of the series issued on different dates will cumulate, if
        cumulative. The Board of Directors is hereby expressly authorized to
        adopt a resolution establishing and designating each such series,
        determine the number of shares which shall constitute such series, and
        determining the relative rights, preferences, qualifications,
        limitations and restrictions thereof, which relative rights,
        preferences, qualifications, limitations and restrictions may differ
        with respect to each series as to:

                                       A-1
<PAGE>
                     (i) The rate or manner of dividends, including whether and
              to the extent such dividends shall be cumulative, participating,
              or both, the conditions and dates upon which such dividends shall
              be payable, and the preference or relation which such dividends
              shall bear to the dividends payable on any other class or classes
              of stock or any other series of any class or classes of stock of
              the Corporation;

                      (ii) Whether the shares of such series shall be subject to
               redemption by the Corporation, and if so, the redemption price,
               the time or times of redemption and the terms and conditions of
               redemption, which price, times of redemption and terms and
               conditions may differ in the event of mandatory redemption or
               permissive redemption;

                     (iii) The amount payable upon shares of such series in the
              event of voluntary or involuntary liquidation, dissolution or
              winding up of the Corporation;

                     (iv) Sinking fund provisions, if any, for the redemption or
              purchase of shares of such series;

                      (v) Whether the shares of such series shall be convertible
               into or exchangeable for shares of any other class or classes of
               stock or any other series of any class or classes of stock of the
               Corporation, and if provision be made for conversion or exchange,
               the times, prices, rates, adjustments and other terms and
               conditions of such conversion or exchange;

                     (vi) The restrictions, if any, on the issue of any
              additional. shares or reissue of shares of such series of
              Preferred Stock;

                      (vii)    Voting rights if any; and

                      (viii) Any other such relative rights, preferences,
               qualifications, limitations or restrictions for such series which
               Texas law now or hereafter empowers or permits the Board of
               Directors to determine.

               (C) Except as otherwise required by law, each holder of Common
        Stock shall be entitled to one (1) vote for each share of such Common
        Stock standing in his name on the books of the Corporation. Subject to
        the rights and the preferences of the Preferred Stock, if any is
        outstanding, holders of the Common Stock are entitled to such dividends
        as may be declared by the Board of Directors out of funds lawfully
        available therefor. Upon liquidation, dissolution or winding up of the
        affairs of the Corporation, whether voluntary or involuntary, holders of
        the Common Stock are entitled to receive pro rata the remaining assets
        of the Corporation.

                                       A-2
<PAGE>
                                    ARTICLE V

        No stockholder of the Corporation shall, by reason of his holding shares
of any class of stock or series of any class of stock, have any preemptive or
preferential right to purchase or subscribe for any shares of stock of the
Corporation, now or hereafter authorized, any notes, debentures, bonds or other
securities convertible into or carrying warrants, rights or options to purchase,
shares of any class of stock or series of any class of stock of the Corporation,
now or hereafter authorized, or any warrants, rights or options to purchase,
subscribe to or otherwise acquire any such new or additional shares of any class
of stock or series of any class of stock of the Corporation, now or hereafter
authorized, whether or not the issuance of such shares, such notes, debentures,
bonds or other securities or such warrants, rights or options would adversely
affect the dividend, voting or any other rights of such stockholder.

                                   ARTICLE VI

        Cumulative voting for the election of directors shall not be permitted.

                                   ARTICLE VII

        The holders of any bonds, debentures or other obligations outstanding or
hereafter issued by the Corporation shall have no power to vote in respect to
corporate affairs and management of the Corporation by reason thereof, nor shall
such holders by reason thereof have any right of inspection of the books,
accounts and other records of the Corporation and any other rights which the
stockholders of the Corporation have by reason of the Texas Business Corporation
Act as the same exists or may hereafter be amended.

                                  ARTICLE VIII

        The Board of Directors is expressly authorized to alter, amend or repeal
the Bylaws of the Corporation or to adopt new Bylaws.

                                   ARTICLE IX

        A director of this Corporation shall not be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director, except to the extent such exemption from liability or
limitation thereof is not permitted under the Texas Business Corporation Act as
the same exists or may hereafter be amended. Any repeal or modification of the
foregoing provision by the stockholders of the Corporation shall not adversely
affect any right or protection of any director of the Corporation for or with
respect to any action or omission of such person occurring prior to such repeal
or modification.

                                       A-3
<PAGE>
                                    ARTICLE X

        The Board of Directors of the Corporation may, if it deems advisable,
oppose a tender or other offer for the Corporation's securities, whether the
offer is in cash or in the securities of another corporation or otherwise. When
considering whether to oppose an offer, the Board of Directors may, but is not
legally obligated to, consider any pertinent issues; by way of illustration, but
not of limitation, the Board of Directors may, but shall not be legally
obligated to, consider all or any of the following:

              (i) Whether the offer price is acceptable based on the historical
       and present operating results or financial condition of the Corporation;

               (ii)  Whether a more favorable price could be obtained for the
        Corporation's securities in the future;

               (iii) The impact which an acquisition of the Corporation would
        have on the employees, customers, suppliers and creditors of the
        Corporation and its subsidiaries and the communities which they serve;

               (iv) The reputation and business practices of the offeror and its
        management and affiliates as they would affect the employees, customers,
        suppliers and creditors of the Corporation and its subsidiaries and the
        future value of the Corporation's stock by the value of the securities,
        if any, that the offeror is offering in exchange for the Corporation's
        securities, based on an analysis of the worth of the Corporation as
        compared to the offeror or any other entity whose securities are being
        offered, and the financial condition of the offeror or such other
        entity; and

              (v) Any antitrust or other legal or regulatory issues that are
       raised by the offer.

                                   ARTICLE XI

        The Corporation shall indemnify every director or officer, their heirs,
executors and administrators, in accordance with Article 2.02-1 of the Texas
Business Corporation Act, against expenses actually and reasonably incurred by
him, as well as any amount paid upon a judgment in connection with any action,
suit or proceeding, civil or criminal, to which he may be made a party by reason
of his being or having been a director or officer of the Corporation, or at the
request of the Corporation, having been a director or officer of any other
corporation of which the Corporation was at such time a shareholder or creditor
and from which other corporation he is not entitled to be indemnified, except in
relation to matters as to which he is found liable on the basis that personal
benefit was improperly received by him, or in which he shall be found liable to
the Corporation. In the event of a settlement, indemnification shall be provided
only in connection with such matters covered by the settlement as to which the
Corporation is advised

                                       A-4
<PAGE>
by its special legal counsel that the person to be indemnified did not commit
such a breach of duty. The foregoing shall not be exclusive of other rights to
which the officer or director may be entitled.

                                   ARTICLE XII

        No contract or other transaction between the Corporation and any other
corporation shall be affected by the fact that one (1) or more of the directors
or officers of this Corporation is interested in or is a director or officer of
such other corporation and any director or officer individually may be a party
to or may be interested in any contract or transaction of this Corporation. No
contract or transaction of this Corporation with any person or persons, firm or
association shall be affected by the fact that any director or officer of this
Corporation is a party to or interested in such contract or transaction, or in
any way connected with such person or persons, firm or association, provided
that the interest in any such contract or other transactions of any such
director or officer shall be fully disclosed and that such contract or other
transaction shall be authorized or ratified by the vote of a sufficient number
of Directors of the Corporation not so interested. In the absence of fraud, no
director or officer having such adverse interest shall be liable to the
Corporation or to any shareholder or creditor thereof, or to any other person
for any loss incurred by it under or by reason of such contract or transaction,
nor shall any such Director or Officer be accountable for any gains or profits
realized thereon. In any case described in this Article XII any such director
may be counted in determining the existence of a quorum at any meeting of the
board of directors which shall authorize or ratify any such contract or
transaction.

                                  ARTICLE XIII

        The name of the registered agent and the address of the registered
office of the Corporation are:

                                Robert E. Cone
                                1990 Post Oak Boulevard, Suite 2050
                                Houston, Texas 77056

                                   ARTICLE XIV

        The number of directors of the Corporation shall not be less than one
(1) nor more than twenty-five (25), and may be increased or decreased from time
to time in the manner provided by law or the By-Laws of the Corporation.
Directors need not be residents of the State of Texas or shareholders of the
Corporation.

        The initial By-Laws of the Corporation shall be adopted by its board of
directors. The board of directors shall have the power to alter, amend or repeal
the By-Laws from time to time, subject to the reserved power of the Shareholders
at any meeting of shareholders to alter, amend or repeal any provision of the
By-Laws or to adopt new By-Laws.

                                       A-5
<PAGE>
The names of the persons who are to serve as directors of the Corporation until
their successors are elected and qualified are:

                      Robert E. Cone
                      James H. Brock, Jr.
                      Barbara S. Shuler
                      William J. Argeroplos
                      Charles T. Anderson
                      John P. Madden
                      James W. Kenney

The address of all of the directors named above is 7135 Ardmore, Houston, Texas
77054.

                                   ARTICLE XV

        The Corporation will not commence business until it has received for the
issuance of its shares consideration of a value of at least ONE THOUSAND AND
NO/100 DOLLARS ($1,000.00) consisting of money, labor done or property actually
received.

                                   ARTICLE XVI

               (A) No director of the Corporation shall be liable to the
        Corporation or any of its stockholders for monetary damages for an act
        or omission in the director's capacity as a director; provided that this
        Article shall not eliminate or limit the liability of a director of the
        Corporation:

                     (i) for any breach of such director's duty of loyalty to
              the Corporation or its stockholders;

                     (ii) for acts or omissions not in good faith that
              constitute a breach of duty of the director to the Corporation or
              that involve intentional misconduct or a knowing violation of law;

                     (iii) for any transaction from which such director derived
              an improper personal benefit, whether the benefit resulted from an
              action taken within the scope of the director's office; or

                     (iv) for an act or omission for which liability of a
              director is expressly provided by an applicable statute.

              (B) If Article 1302-7.06 of the Texas Miscellaneous Corporation
       Laws Act ("TMCLA") hereafter is amended to authorize the further
       elimination or limitation of the liability of directors of the
       Corporation, then the liability of a director of the Corporation shall be
       limited to the fullest extent permitted by the TMCLA, as so

                                       A-6
<PAGE>
       amended, and such limitation of liability shall be in addition to, and
       not in lieu of, the limitation on the liability of a director of the
       Corporation provided by the foregoing provisions of this Article.

               (C) Any repeal of or amendment to this Article shall be
        prospective only and shall not adversely affect any limitation on the
        liability of a director of the Corporation existing at the time of such
        repeal or amendment.

                                  ARTICLE XVII

        Special meetings of the shareholders may be called by (i) the president,
the board of directors, or (ii) the holders of not less than thirty percent
(30%) of shares entitled to vote at the proposed special meeting.

                                  ARTICLE XVIII

        Any action required by the TBCA to be taken at any annual or special
meeting of shareholders, or any action which may be taken at any annual or
special meeting of shareholders, may be taken without a meeting, without prior
notice, and without a vote, if a consent or consents in writing, setting forth
the action so taken, shall be signed by the holder or holders of shares bearing
not less than the minimum number of votes that would be necessary to take such
action at a meeting at which the holders of all shares entitled to vote on the
actions were present and voted.

                                       A-7

                                                                     EXHIBIT 4.3

                          DESIGNATION OF WARRANT AGENT
                CLASS A REDEEMABLE COMMON STOCK PURCHASE WARRANTS

            This Designation of Warrant Agent (the "Designation") is dated as of
November 1, 1996, between ChaseMellon Shareholder Services, L.L.C.
("ChaseMellon") and Industrial Holdings, Inc., a Texas corporation (the
"Company").

      WHEREAS, as of January 15, 1992, the Company entered into a Warrant
Agreement in the form of EXHIBIT A hereto ("the Warrant Agreement") with
Registrar and Transfer Company, in connection with its Class A Redeemable Common
Stock Purchase Warrants ("Class A Warrants"); and

      WHEREAS, the warrant agent under such agreement has resigned; and

      WHEREAS, the Company now desires to appoint ChaseMellon the warrant agent
for its Class A Warrants, and to amend the Warrant Agreement in certain
respects;

      NOW, THEREFORE, the parties hereto agree as follows:

      1. DESIGNATION OF SUCCESSOR WARRANT AGENT. The Company hereby designates
ChaseMellon as the Warrant Agent for the Class A Warrants, pursuant to the
provisions of Section 5.02 of the attached form of Warrant Agreement, and
ChaseMellon hereby accepts such appointment and agrees to be bound by all of the
provisions of the Warrant Agreement, as amended by Section 2 hereof, the
signature of its duly authorized officer hereon being evidence of its agreement
to such provisions.

      2. AMENDMENTS TO THE WARRANT AGREEMENT. The Warrant Agreement is hereby
amended as follows:

            a. RESPONSIBILITY AND INDEMNITY. Section 5.04 (e) is hereby amended
to read in its entirety as follows (added wording has been underlined):

      "(e) The Company agrees to indemnify the Warrant Agent and save it
harmless against any and all liabilities, including judgements, costs, and
reasonable attorney fees, for anything done or omitted by the Warrant Agent in
the execution of this Agreement, except as a result of the Warrant Agent's
negligence or willful misconduct. IN NO CASE WILL CHASEMELLON BE LIABLE FOR
SPECIAL, INDIRECT, INCIDENTAL OR CONSEQUENTIAL LOSS OR DAMAGE OF ANY KIND
WHATSOEVER (INCLUDING BUT NOT LIMITED TO LOST PROFITS), EVEN IF CHASEMELLON HAS
BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGE."

            b. NOTICES. Section 6.07 is hereby amended to read in its entirety
as follows
<PAGE>
(bracketed wording has been deleted and added wording has been underlined):

      "Section 6.07. NOTICES. Any communication, notice or demand to be given
hereunder shall be duly given if in writing and delivered, or sent by first
class mail, certified or registered postage prepaid and addressed as follows:

            (a)   If to the Company:

                  ROBERT E. CONE, PRESIDENT
                  INDUSTRIAL HOLDINGS, INC.
                  [1100 MILAM, SUITE 2050]
                  7135 ARDMORE
                  HOUSTON, TEXAS 77054

            (b)   If to the Warrant Agent:

                  [REGISTRAR AND TRANSFER COMPANY
                  10 COMMERCE DRIVE
                  CRANFORD, NEW JERSEY 07016
                  ATTENTION:  WILLIAM SAEGER, JR.]
                  CHASEMELLON SHAREHOLDER SERVICES
                  2323 BRYAN STREET
                  SUITE 2300
                  DALLAS, TEXAS 75201
                  ATTN:   MR. DAVID CARY

            (c)   If to a Warrant Holder:

                  At such person's last known address as such shall appear on
                  the registration books maintained by the Warrant Agent.

      Any party may change the address to which any communication, notice, or
demand shall be given by giving notice of such change in conformity with the
provisions of this Section."

                                        2
<PAGE>
      This Designation has been duly executed by the parties hereto effective as
of November 1, 1996.
                            INDUSTRIAL HOLDINGS, INC.

                            By: /s/CHRISTINE A. SMITH
                                   Christine A. Smith, Vice-President

                            CHASEMELLON SHAREHOLDER SERVICES

                            By: /s/ DAVID M. CARY
                                    David M. Cary   Relationship Manager
                                      (Name),        (Title)

                                        3

                                                                     EXHIBIT 4.5

                          DESIGNATION OF WARRANT AGENT
                CLASS B REDEEMABLE COMMON STOCK PURCHASE WARRANTS

            This Designation of Warrant Agent (the "Designation") is dated as of
November 1, 1996, between ChaseMellon Shareholder Services, L.L.C.
("ChaseMellon") and Industrial Holdings, Inc., a Texas corporation (the
"Company").

      WHEREAS, as of January 15, 1992, the Company entered into a Warrant
Agreement in the form of EXHIBIT A hereto ("the Warrant Agreement") with
Registrar and Transfer Company, in connection with its Class B Redeemable Common
Stock Purchase Warrants ("Class B Warrants"); and

      WHEREAS, the warrant agent under such agreement has resigned; and

      WHEREAS, the Company now desires to appoint ChaseMellon the warrant agent
for its Class B Warrants, and to amend the Warrant Agreement in certain
respects;

      NOW, THEREFORE, the parties hereto agree as follows:

      1. DESIGNATION OF SUCCESSOR WARRANT AGENT. The Company hereby designates
ChaseMellon as the Warrant Agent for the Class B Warrants, pursuant to the
provisions of Section 5.02 of the attached form of Warrant Agreement, and
ChaseMellon hereby accepts such appointment and agrees to be bound by all of the
provisions of the Warrant Agreement, as amended by Section 2 hereof, the
signature of its duly authorized officer hereon being evidence of its agreement
to such provisions.

      2. AMENDMENTS TO THE WARRANT AGREEMENT. The Warrant Agreement is hereby
amended as follows:

            a. WARRANT RIGHTS AND TERM. Section 2.02 is hereby amended to read
in its entirety as follows (bracketed wording has been deleted and added wording
has been underlined):

      "Section 2.02. WARRANT RIGHTS AND TERM. Each Warrant shall entitle the
person in whose name the Warrant Certificate shall then be registered on the
books maintained by the Warrant Agent ("Warrant Holder"), upon exercise thereof
and subject to the provisions thereof and of this Agreement, including
provisions relating to adjustments, to purchase from the Company one fully paid
and non-assessable share of Common Stock at the then Exercise Price, at any time
on and after the date hereof until the expiration of the Warrant at 5:00 p.m.,
New York City time, on January 14, [1997] 1999, or such later date as may be
established pursuant to Section 2.05 ("Expiration Date").
<PAGE>
            b. RESPONSIBILITY AND INDEMNITY. Section 5.04 (e) is hereby amended
to read in its entirety as follows (added wording has been underlined):

      "(e) The Company agrees to indemnify the Warrant Agent and save it
harmless against any and all liabilities, including judgements, costs, and
reasonable attorney fees, for anything done or omitted by the Warrant Agent in
the execution of this Agreement, except as a result of the Warrant Agent's
negligence or willful misconduct. IN NO CASE WILL CHASEMELLON BE LIABLE FOR
SPECIAL, INDIRECT, INCIDENTAL OR CONSEQUENTIAL LOSS OR DAMAGE OF ANY KIND
WHATSOEVER (INCLUDING BUT NOT LIMITED TO LOST PROFITS), EVEN IF CHASEMELLON HAS
BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGE."

            c. NOTICES. Section 6.07 is hereby amended to read in its entirety
as follows (bracketed wording has been deleted and added wording has been
underlined):

      "Section 6.07. NOTICES. Any communication, notice or demand to be given
hereunder shall be duly given if in writing and delivered, or sent by first
class mail, certified or registered postage prepaid and addressed as follows:

            (a)   If to the Company:

                  ROBERT E. CONE, PRESIDENT
                  INDUSTRIAL HOLDINGS, INC.
                  [1100 MILAM, SUITE 2050]
                  7135 ARDMORE
                  HOUSTON, TEXAS 77054

            (b)   If to the Warrant Agent:

                  [REGISTRAR AND TRANSFER COMPANY
                  10 COMMERCE DRIVE
                  CRANFORD, NEW JERSEY 07016
                  ATTENTION:  WILLIAM SAEGER, JR.]
                  CHASEMELLON SHAREHOLDER SERVICES
                  2323 BRYAN STREET
                  SUITE 2300
                  DALLAS, TEXAS 75201
                  ATTN:   MR. DAVID CARY

            (c)   If to a Warrant Holder:

                  At such person's last known address as such shall appear on
                  the registration books maintained by the Warrant Agent."

                                        2
<PAGE>
      Any party may change the address to which any communication, notice, or
demand shall be given by giving notice of such change in conformity with the
provisions of this Section."

      This Designation has been duly executed by the parties hereto effective as
of November 1, 1996.

                            INDUSTRIAL HOLDINGS, INC.

                            By: /s/ CHRISTINE A. SMITH
                                    Christine A. Smith, Vice-President

                            CHASEMELLON SHAREHOLDER SERVICES

                            By: /s/ DAVID M. CARY
                                    David M. Cary,  Relationship Manager
                                       (Name),        (Title)

                                      3

                                                                     EXHIBIT 4.6

                           INDUSTRIAL HOLDINGS, INC.

                                      and

                       CHASEMELLON SHAREHOLDER SERVICES

                               as Warrant Agent

                               WARRANT AGREEMENT

                  FOR CLASS C COMMON STOCK PURCHASE WARRANTS

                         Dated as of November 1, 1996

<PAGE>
                               TABLE OF CONTENTS
                                                                            Page

PARTIES......................................................................1

RECITALS.....................................................................1

ARTICLE I         ISSUANCE AND EXECUTION OF WARRANTS

                  1.01  Appointment of Warrant Agent.........................1
                  1.02   Form of Warrant.....................................1

ARTICLE II        EXERCISE PRICE, TERM, METHOD OF EXERCISE,
                  CALL BY COMPANY

                  2.01   Exercise Price......................................2
                  2.02   Warrant Rights and Term.............................2
                  2.03  Expiration...........................................2
                  2.04  Method of Exercise...................................2
                  2.05  Extension of Expiration Date.........................3
                  2.06  Method of Call.......................................3
                  2.07  Reduction of Exercise Price..........................3

ARTICLE III       ADJUSTMENT TO WARRANTS UPON CERTAIN EVENTS

                  3.01  Subdivision or Combination of Common
                              Stock..........................................4
                  3.02   Adjustment to Exercise Price........................4
                  3.03  Proportionate Adjustment in Shares
                            of Common Stock Per Warrant......................4
                  3.04  Adjustment for De Minimis Changes....................4
                  3.05   Election to Increase Warrants Instead
                             of shares of
                              Common Stock Per Warrant.......................5
                  3.06  Effect on Sale, Merger, or
                             Consolidation...................................5
                  3.07  Notice of Adjustment.................................6
                  3.08  Notice of Certain Events.............................7
                  3.09  Effect of Adjustment on Warrant
                             Certificates....................................7
                  3.10  Warrant Agent Not Responsible for
                             Adjustment......................................8

ARTICLE IV        RIGHTS OF WARRANT HOLDERS

                  4.01  No Rights of Stockholders............................8
                  4.02  Lost Warrants........................................9
                  4.03  Maintenance of Sufficient and Proper
                            Shares of Common Stock...........................9
                  4.04  Fractional Shares of Warrants.......................10
                  4.05  Registered Holder as Owner..........................11

                                      i
<PAGE>
                  4.06  Exchange and Transfer of Warrants...................11

ARTICLE V         THE WARRANT AGENT

                  5.01  Resignation, Removal, and
                            Succession......................................12
                  5.02   Additional Warrant Agents..........................13
                  5.03  Compensation........................................13
                  5.04  Responsibility and Indemnity........................13
                  5.05  Dealing for Own Account.............................14
                  5.06  Accounting to Company...............................15

ARTICLE VI        GENERAL

                  6.01  Canceled Warrants...................................15
                  6.02  Taxes on Issuance of Shares of
                            Common Stock ...................................15
                  6.03  Dates and Times.....................................15
                  6.04  Amendments to Warrant Agreement.....................15
                  6.05  Binding Agreement...................................16
                  6.06  Copies of Agreement with Warrant
                            Agent...........................................16
                  6.07  Notices.............................................16
                  6.08   Governing Law......................................17
                  6.09  Headings............................................17
                  6.10  Counterparts........................................17

SIGNATURES .................................................................17

Form of Warrant Certificate..........................................Exhibit A

                                      ii
<PAGE>
                               WARRANT AGREEMENT

      THIS AGREEMENT is dated as of November 1, 1996, by and between INDUSTRIAL
HOLDINGS, INC., a Texas corporation ("Company"), and CHASEMELLON SHAREHOLDER
SERVICES (sometimes referred to herein as "ChaseMellon and, together with any
successor or alternate agent referred to herein as the "Warrant Agent"), with
reference to the following recitals:

                             W I T N E S S E T H:

      WHEREAS, pursuant to a Registration Statement on Form S-1, registration
no. 333-13323 (the "Registration Statement"), the Company is tendering for its
outstanding Class A Redeemable Common Stock Purchase Warrants by offering to
accepting Class A Warrantholders one share of Common Stock, one Class B
Redeemable Common Stock Purchase Warrant and one newly created Class C
Redeemable Common Stock Purchase Warrant ("Class C Warrant"), all as further
described in the Registration Statement; and

      WHEREAS, Owners of the Class C Warrants (referred to hereafter as
"Warrant") shall have certain rights as specified herein; and

      WHEREAS, each Warrant issued under this Agreement entitles the holder
thereof to purchase one share of Common Stock at the price designated as the
"Exercise Price" herein (subject to adjustment hereunder);

      NOW THEREFORE, in consideration of the mutual agreements contained herein
and intending to be legally bound hereby, the parties hereto agree as follows:

                                   ARTICLE I

                      ISSUANCE AND EXECUTION OF WARRANTS

      Section 1.01. APPOINTMENT OF WARRANT AGENT. The Company hereby appoints
the Warrant Agent to act as its agent in accordance with the instructions
hereinafter set forth in this Agreement, and the Warrant Agent hereby accepts
such appointment.

      Section 1.02. FORM OF WARRANT. Each Warrant shall be evidenced by a
certificate ("Warrant Certificate"). The text of each Warrant Certificate (and
the related forms of exercise and assignment) shall be substantially in the form
attached hereto as EXHIBIT A and may have such identification, designation, and
information thereon as the Company may deem appropriate and as are not
inconsistent with the provisions of this Agreement, or as may be required to
comply with any law or with any rule or regulation made pursuant thereto or with
any rule or regulation of the National Association of Securities Dealers, Inc.,
or any stock exchange on which the Warrants may be listed, or to conform to
usage.
<PAGE>
      Warrant Certificates shall be executed on behalf of the Company by its
President or any Vice President and by its Secretary or an Assistant Secretary
and delivered to the Warrant Agent, and shall be countersigned and delivered by
the Warrant Agent upon the written order of the Company signed by any such
officer of the Company. Each Warrant Certificate shall be dated the date of its
initial issuance. Warrant Certificates shall be executed on behalf of the
Company either manually or by facsimile signature printed thereon and shall have
the Company's seal or a facsimile thereof affixed or imprinted thereon. The
Warrant Agent shall countersign the Warrant Certificate manually, and no Warrant
Certificate shall be valid for any purpose unless so countersigned. In case any
officer whose signature has been placed upon any Warrant Certificate ceases to
be such before such Warrant Certificate is issued, it may be issued with the
same effect as if such officer had not ceased to be such at the date of
issuance.

                                  ARTICLE II

                 EXERCISE PRICE, TERM, AND METHOD OF EXERCISE

      Section 2.01. EXERCISE PRICE. Unless adjusted as otherwise provided
herein, the exercise price ("Exercise Price") of each Warrant issued hereunder
shall be $15.00. The Exercise Price may be adjusted by the Company upon any
extension of the Expiration Date (as hereinafter defined) pursuant to Section
2.05 and shall be adjusted upon the occurrence of certain events as set forth in
Article III hereof.

      Section 2.02. WARRANT RIGHTS AND TERM. Each Warrant shall entitle the
person in whose name the Warrant Certificate shall then be registered on the
books maintained by the Warrant Agent ("Warrant Holder"), upon exercise thereof
and subject to the provisions thereof and of this Agreement, including
provisions relating to adjustments, to purchase from the Company one fully paid
and non-assessable share of Common Stock at the then Exercise Price, at any time
on and after the date hereof until the expiration of the Warrant at 5:00 p.m.,
New York City time, on January 14, 1999, or such later date as may be
established pursuant to Section 2.05 ("Expiration Date").

      Section 2.03. EXPIRATION. Each Warrant not exercised by 5:00 p.m., New
York City time, on the Expiration Date shall become void, and all rights
thereunder and all rights in respect thereof under this Agreement shall
thereupon cease.

      Section 2.04. METHOD OF EXERCISE. The Warrant Holder may exercise his
rights with respect to all or any whole number of Warrants evidenced by a
Warrant Certificate, provided that (except as provided in Section 4.04),
Warrants shall not be exercisable for other than a whole number of shares of
Common Stock. Exercise shall be effected by surrender of the Warrant
Certificate, with the

                                      2
<PAGE>
exercise form thereon duly executed, to the Warrant Agent at its offices as
designated in Section 6.07 hereof, together with the Exercise Price for each
share of Common Stock to be purchased. Payment of the Exercise Price shall be
made in lawful money of the United States of America by certified check, payable
to the order of the Warrant Agent.

      Upon receipt of a Warrant Certificate with the exercise form duly executed
and accompanied by full and proper payment of the Exercise Price for the shares
of Common Stock purchased thereby, the Warrant Agent (after requisitioning any
certificates for shares of Common Stock from the Company's transfer agent, if
necessary) shall deliver to the Warrant Holder certificates for the total number
of whole shares of Common Stock for which the Warrants evidenced by such Warrant
Certificate are being exercised in such names and denominations as the Warrant
Holder has directed; provided, however, that if, on the date of surrender of
such Warrant Certificate and payment of the Exercise Price, the transfer books
for the Common Stock shall be closed, the certificates for the shares of Common
Stock shall be issuable as of the date on which such books shall next be open
(whether before, on, or after the Expiration Date) at the Exercise Price and
upon the other conditions in effect on the date of such surrender.

      In the event that any Warrant Holder shall exercise rights with respect to
less than all of the Warrants evidenced by a Warrant Certificate surrendered
upon the exercise of Warrants, a new Warrant Certificate for the balance of such
Warrants shall be countersigned and delivered to, or in accordance with the
instructions of, such Warrant Holder.

      Section 2.05. EXTENSION OF EXPIRATION DATE. At any time or from time to
time prior to the Expiration Date then in effect, the Company may, in its sole
discretion, by delivery of notice to the Warrant Agent, extend the Expiration
Date to provide for an additional period or periods during which the Warrants
may be exercised as the Company, in its sole discretion, may elect. In
connection with any such extension of the Expiration Date, the Company may, in
its sole discretion, increase or decrease the Exercise Price payable during any
such extension.

      Section 2.06. METHOD OF CALL. The Company, may in its sole discretion,
call the Warrants at any time by paying Warrant Holders $.05 per Warrant, if the
shares of Common Stock have traded at $20.00 per share for 20 consecutive
trading days. Notice of the call will be mailed to all Warrant Holders at least
30 days but no more than sixty days before the date in which the Warrants have
been called.

      Section 2.07. REDUCTION OF EXERCISE PRICE. The Board of Directors retains
the right, upon giving written notice to the Warrant Agent, to reduce the
Exercise Price of the Warrants.

                                      3
<PAGE>
                                  ARTICLE III

                  ADJUSTMENTS TO WARRANTS UPON CERTAIN EVENTS

      Section 3.01. SUBDIVISION OR COMBINATION OF COMMON STOCK. Except as
provided in Section 3.04, if at any time after the date of this Agreement and so
long as any Warrant is outstanding, there is a stock split, stock dividend,
subdivision, or similar distribution with respect to the Common Stock, or a
combination of the Common Stock, then, in such event, the Exercise Price shall
be adjusted in accordance with Section 3.02.

      Section 3.02. ADJUSTMENT TO EXERCISE PRICE. Immediately upon the effective
date of any event requiring adjustment pursuant to Section 3.01, the Company
shall adjust the Exercise Price then in effect (to the nearest whole cent) as
follows:

      (a) in the event such adjustment is caused by a stock split, stock
dividend, subdivision, or other similar distribution of shares of Common Stock,
the Exercise Price in effect immediately prior to the effective date of such
event shall be decreased to an amount which shall bear the same relation to the
Exercise Price in effect immediately prior to such event as the total number of
shares of Common Stock outstanding immediately prior to such event bears to the
total number of shares of Common Stock outstanding immediately after such event;

      (b) in the event such adjustment is caused by a combination of shares of
Common Stock, the Exercise Price in effect immediately prior to the close of
business on the effective date of such event shall be increased to an amount
which shall bear the same relation to the Exercise Price in effect immediately
prior to such event as the total number of shares of Common Stock outstanding
immediately prior to such event bears to the total number of shares of Common
Stock outstanding immediately after such event.

      Section 3.03. PROPORTIONATE ADJUSTMENT IN SHARES OF COMMON STOCK PER
WARRANT. Unless the Company shall have exercised its election as provided in
Section 3.05, upon each adjustment of the Exercise Price pursuant to Section
3.02, each Warrant outstanding prior to such adjustment in the Exercise Price
shall thereafter evidence the right to purchase, at the adjusted Exercise Price,
that number of shares of Common Stock (calculated to the nearest hundredth)
obtained by (i) multiplying the number of shares of Common Stock issuable upon
exercise of a Warrant prior to adjustment of the number of shares of Common
Stock by the Exercise Price in effect prior to adjustment of the Exercise Price
and (ii) dividing the product so obtained by the Exercise Price in effect after
such adjustment of the Exercise Price.

      Section 3.04.  ADJUSTMENT FOR DE MINIMIS CHANGES.  Anything in
this Article III to the contrary notwithstanding, the Company shall

                                      4
<PAGE>
not be required, except as hereinafter provided in this section 3.04, to make
any adjustment of the Exercise Price in any case in which the amount by which
the then Exercise Price would be reduced or increased would be less than one
percent; provided, however, that any adjustments which by reason of this Section
3.04 are not required to be made shall be carried forward and taken into account
in any subsequent adjustment.

      Section 3.05. ELECTION TO INCREASE WARRANTS INSTEAD OF SHARES OF COMMON
STOCK PER WARRANT. The Company may elect, on or after the date of any adjustment
of the Exercise Price, to adjust the number of Warrants in substitution for any
adjustment in the number of shares of Common Stock pursuant to Section 3.03.
Each Warrant held of record immediately prior to such adjustment of the number
of Warrants shall become that number of Warrants (calculated to the nearest
hundredth) obtained by (i) multiplying the number of Warrants held of record
prior to adjustment of the number of Warrants by the Exercise Price in effect
prior to adjustment of the Exercise Price and (ii) dividing the product so
obtained by the Exercise Price in effect after adjustment of the Exercise Price.
The Company shall make an announcement of its election to adjust the number of
Warrants, indicating the record date for the adjustment, and, if known at the
time, the amount of the adjustment to be made. Such record date may be the date
on which the Exercise Price is adjusted or any date thereafter, but shall be at
least 10 days later than the date of the announcement of the Company's election.
Upon each adjustment of the number of Warrants pursuant to this Section, the
Company shall, as promptly as practicable, distribute to holders of record on
such record date Warrant Certificates evidencing the additional Warrants to
which such holders shall be entitled as a result of such adjustment, or, at the
option of the Company, shall distribute to such holders of record in
substitution and replacement for the Warrant Certificates held by such holders
prior to the date of adjustment, and upon surrender thereof, if required by the
Company, new Warrant Certificates evidencing all the Warrants to which such
holders shall be entitled after such adjustment. Warrant Certificates so
distributed shall be issued, executed, and countersigned in the manner specified
in this Agreement and shall be registered in the name of the holders of record
of the Warrant Certificates on the record date specified in the public
announcement.

      Section 3.06. EFFECT ON SALE, MERGER OR CONSOLIDATION. In the event of any
capital reorganization of the Company, or of any reclassification (other than a
change in par value) of the Common Stock, or of any conversion of the Common
Stock into securities of another corporation, or the consolidation of the
Company with, or the merger of the Company into, any other corporation where the
Company is not the surviving corporation or in the event of the sale of all or
substantially all of the properties and assets of the Company to any other
corporation (each such event hereinafter being referred to as a "Capital
Change"), each Warrant shall be

                                      5
<PAGE>
exercisable after such Capital Change, upon the terms and conditions specified
in this Agreement, for the amount of shares of stock or other securities,
property, or cash of the Company, or of the corporation into which shares of
Common Stock are converted or resulting from such consolidation or surviving
such merger or to which such sale shall be made, as the case may be, to which
the shares of Common Stock issuable (at the time of such Capital Change) upon
exercise of such Warrant would have been entitled if such shares had been
outstanding at the relevant record date for participating in such Capital
Change. In any such case, if necessary, the provisions set forth in this Article
III with respect to the rights and interests thereafter of the holders of the
Warrants shall be appropriately adjusted so as to be reasonably applicable to
any shares of stock or other securities or property thereafter deliverable on
the exercise of the Warrants.

      The subdivision or combination of shares of Common Stock at any time
outstanding into a greater or lesser number of shares of Common Stock shall not
be deemed to be a reclassification of the Common Stock of the Company for the
purpose of this Section. The Company shall not effect any consolidation, merger
or sale resulting in a Capital Change, unless prior to or simultaneously with
the consummation thereof, any successor corporation or corporation purchasing
such assets shall assume, by written instrument executed and delivered to the
Warrant Agent, the obligation to deliver to the holder of each Warrant any such
shares of stock, securities, or assets as the Warrant Holders may be entitled to
receive upon exercise of the Warrants in accordance with the foregoing
provisions, and the other obligations of the Company under this Warrant
Agreement.

      Section 3.07. NOTICE OF ADJUSTMENT.  Whenever the Exercise
Price is adjusted as provided in this Warrant Agreement:

      (a) the Company shall compute the adjusted Exercise Price and the number
of shares of Common Stock issuable upon exercise of a Warrant and shall prepare
a notice signed by its Treasurer or Secretary setting forth the adjusted
Exercise Price and the adjusted number of shares of Common Stock issuable upon
the exercise of a Warrant or the number of warrants into which each outstanding
Warrant will be changed, if applicable. Such notice shall show in reasonable
detail the facts (and computations) upon which such adjustments are based and
shall be delivered promptly to the Warrant Agent pursuant to the provisions of
Section 6.07; and

      (b) the Company shall cause to be mailed to each Warrant Holder in
accordance with the provisions of Section 6.07 a notice stating that the
Exercise Price has been adjusted and setting forth the adjusted Exercise Price
and the adjusted number of shares of Common Stock issuable upon the exercise of
a Warrant or the number of Warrants into which each outstanding Warrant will be
changed, if applicable.

                                      6
<PAGE>
      Section 3.08. NOTICE OF CERTAIN EVENTS.  In the event that any
time after the date of this Agreement:

      (a) the Company shall adopt a dividend policy, change a previously adopted
dividend policy, or declare a dividend in the absence of, or in conflict with, a
dividend policy or declare any distribution with respect to the Common Stock; or

      (b) the Company shall offer for subscription to the holders of the Common
Stock any additional shares of stock of any class or any other securities
convertible into Common Stock or any rights to subscribe thereto; or

      (c) the Company shall declare any stock split, stock dividend,
subdivision, combination, or similar distribution with respect to the Common
Stock, regardless of the effect of any such event on the outstanding number of
shares of Common Stock; or

      (d) there shall be any Capital Change in the Company or any merger of the
Company with another corporation (other than a merger with a subsidiary in which
merger the Company is the continuing corporation and which does not result in
any reclassification or change of the shares of Common Stock issuable upon
exercise of the Warrant); or

      (e)   there shall be a voluntary or involuntary dissolution,
liquidation, or winding up of the Company;

(each such event hereinafter being referred to as a "Notification Event"), the
Company shall cause to be mailed to each Warrant Holder, not later than the
earlier of the date public announcement of the Notification Event is first made
or the date 20 days prior to the record date, if any, in connection with such
Notification Event, written notice specifying the nature of such event and the
effective date of, or the date on which the books of the Company shall close or
a record shall be taken with respect to, such event. Such notice shall also set
forth facts indicating the effect of such action (to the extent such effect may
be known at the date of such notice) on the Exercise Price and the kind and
amount of the shares of stock or other securities or property deliverable upon
exercise of the Warrants. The failure to give the notice required by this
Section 3.08 shall not affect the legality or validity of any such Notification
Event.

      Section 3.09. EFFECT OF ADJUSTMENT ON WARRANT CERTIFICATES. Except as
provided in Section 3.05, the form of Warrant Certificate need not be changed
because of any change in the Exercise Price, the number of shares of Common
Stock issuable upon the exercise of a Warrant, or the number of Warrants
outstanding pursuant to this Article, and, subject to Section 3.05, Warrant
Certificates issued before or after such change may state the same Exercise
Price, the same number of Warrants, and the same number of shares of Common

                                      7
<PAGE>
Stock issuable upon exercise of Warrants as are stated in the Warrant
Certificates theretofore issued pursuant to this Agreement. The Company may,
however, at any time, in its sole discretion, make any change in the form of
Warrant Certificate that it may deem appropriate and that does not affect the
substance thereof and any Warrant Certificates thereafter issued or
countersigned, whether in exchange or substituted for an outstanding Warrant
Certificate or otherwise, may be in the form as so changed.

      Section 3.10. WARRANT AGENT NOT RESPONSIBLE FOR ADJUSTMENT. The Warrant
Agent shall have the right, but shall not at any time be under any duty or
responsibility to any Warrant Holder, to determine whether such facts exist
which may require any adjustment in the Exercise Price of, or the shares of
Common Stock issuable upon exercise of, the Warrants or to make inquiry or take
other action with respect to the nature or extent of any such adjustments, when
made, or with respect to the method employed in making the same. The Warrant
Agent shall not be accountable with respect to the validity or value or the kind
or amount of any shares of Common Stock or of any securities or property which
may at any time be issued or delivered upon the exercise of any Warrant, and
makes no representation with respect thereto.

                                  ARTICLE IV

                           RIGHTS OF WARRANT HOLDERS

      SECTION 4.01. NO RIGHTS OF STOCKHOLDERS. No Warrant Holder, as such, shall
be entitled to vote or to receive dividends or shall otherwise be deemed to be
the holder of shares of Common Stock for any purpose, nor shall anything
contained herein or in any Warrant Certificate be construed to confer upon any
Warrant Holder, as such, any of the rights of a stockholder of the Company or
any right to vote upon or give or withhold consent to any action of the Company
(whether upon any reorganization, issuance of securities, reclassification or
conversion of Common Stock, consolidation, merger, sale, lease, conveyance, or
otherwise), receive notice of meetings or other action affecting stockholders
(except for notices expressly provided for in this Agreement) or receive
dividends or subscription rights, until such Warrant Certificate shall have been
surrendered for exercise accompanied by full and proper payment of the Exercise
Price as provided in this Agreement and shares of Common Stock thereunder shall
have become issuable and until such person shall have been deemed to have become
a holder of record of such shares. If, the date of surrender of such Warrant
Certificate and payment of such Exercise Price, the transfer books for the
Common Stock shall be closed, certificates for the shares of Common Stock shall
be issuable on the date on which such books shall next be open (whether before,
on, or after the Expiration Date) and until such date, the Company shall be
under no duty to deliver any certificate for such shares of Common Stock. No
Warrant Holder shall, upon the exercise of Warrants, be entitled to any
dividends

                                      8
<PAGE>
if the record date with respect to payment of such dividends shall be a date
prior to the date such shares of Common Stock became issuable upon the exercise
of such Warrants.

      Section 4.02. LOST WARRANTS. If any Warrant Certificate is lost, stolen,
mutilated, or destroyed, the Company and the Warrant Agent may, upon receipt of
evidence satisfactory to the Company and the Warrant Agent of such loss, theft,
mutilation, or destruction and on such terms as to indemnity or otherwise as the
Company and the Warrant Agent may in their discretion impose (which shall, in
the case of a mutilated Warrant Certificate, include the surrender thereof),
issue a new Warrant Certificate of like denomination and tenor as the lost,
stolen, mutilated, or destroyed Certificate. Applicants for such substitute
Warrant Certificates shall also comply with such other reasonable regulations
and pay any such reasonable charges as the Company or the Warrant Agent may
prescribe. In the event any Warrant Certificate is lost, stolen, mutilated, or
destroyed, and the owner thereof desires to exercise the Warrants evidenced
thereby, the Company may, in lieu of issuing a substitute Warrant Certificate,
exercise or authorize the exercise thereof upon receipt of the above evidence
and on such terms of indemnity as it may require.

      Section 4.03. MAINTENANCE OF SUFFICIENT AND PROPER SHARES OF
COMMON STOCK.

      (a) The Company shall at all times reserve and keep available a number of
authorized shares of Common Stock sufficient to permit the exercise in full of
all outstanding Warrants and will cause to be available to the Warrant Agent a
sufficient number of certificates therefor.

      (b) If at any time hereafter the Common Stock shall become listed on a
national securities exchange, prior to the issuance of any shares of Common
Stock upon the exercise of Warrants, the Company shall use its best efforts to
secure the listing of such shares of Common Stock upon any and all such
securities exchanges.

      (c) If at any time the taking of any action would cause an adjustment in
the Exercise Price so that the exercise of a Warrant while such Exercise Price
is in effect would cause a share of Common Stock to be issued at a price below
its then par value, the Company shall take such action as may, in the opinion of
its counsel, be necessary in order that it may validly and legally issue fully
paid and non-assessable shares of Common Stock upon the exercise of the Warrants
at such Exercise Price.

      (d) Subject to the restrictions on transfer referred to in Section 4.06,
if any shares of Common Stock issuable upon the exercise of the Warrants require
registration or approval of any governmental authority, or the taking of any
other action under the laws of the United States or any political subdivision
thereof or

                                      9
<PAGE>
any other jurisdiction before such shares of Common Stock may be legally and
validly issued, then the Company shall in good faith and with reasonable
diligence endeavor to secure such registration or approval or to take such other
actions as may be appropriate to allow for the lawful issuance of shares of
Common Stock upon exercise of the Warrants, provided that no shares of Common
Stock shall be issued for the period during which the Company is endeavoring to
obtain such registration or approval or is taking such other action. Warrant
Holders may exercise Warrants during any such period as provided herein and
shall be entitled to the issuance of the shares of Common Stock on such date as
the shares of Common Stock may be legally and validly issued, at the Exercise
price and upon the other conditions in effect on the date of surrender of the
Warrant Certificates accompanied by full and proper payment for the shares of
Common Stock.

      Section 4.04. FRACTIONAL SHARES AND WARRANTS.

      (a) Anything contained herein to the contrary notwithstanding, the Company
shall not be required to issue any fraction of a share of Common Stock in
connection with the exercise of Warrants. Warrants may not be exercised in such
number as would result (except for the provisions of this Section) in the
issuance of a fraction of a share of Common Stock, unless the Warrant Holder is
presenting for exercise Warrant Certificates representing all Warrants then
owned of record by such Warrant Holder. In such event, the Company shall, upon
the exercise of all of such Warrants, issue to such Warrant Holder the largest
aggregate whole number of shares of Common Stock called for thereby upon receipt
of the Exercise Price for all of such Warrants and pay a sum in cash equal to
the remaining fraction of a share of Common Stock, multiplied by its fair market
value as of the first business day preceding the date on which the Warrants are
presented for exercise. Such fair market value shall be (1) the average of the
high and low bid prices of the Common Stock, as reported by the National
Association of Securities Dealers Automated Quotation System on such date, or
(2) if the Common Stock is then listed on a national securities exchange or the
national market system of the over-the-counter market, the closing price of the
Common Stock on such exchange on such date. Every Warrant Holder, by the
acceptance of the Warrant Certificate, expressly waives any right to exercise
Warrants for a fractional share of Common Stock except as provided in this
subsection.

      (b) Anything herein to the contrary notwithstanding, the Company shall not
be required to issue fractions of Warrants on any distribution of Warrants to
Warrant Holders or to distribute Warrant Certificates that evidence fractional
Warrants nor shall the Company be required to make any cash adjustment with
respect to a fractional interest in a Warrant. Any person entitled to a
fractional interest in a Warrant may elect, during such period of time (not in
excess of 90 days) from the date such fractional

                                      10
<PAGE>
interest is acquired, as the Company shall determine, to purchase the additional
fractional interest required to make up a full Warrant or to sell the fractional
interest to which such person is entitled. Such election shall be made on the
form provided for such purpose by the Company. If such election is not made in
the time prescribed by the Company, the fractional interest to which such person
is entitled shall be sold. Such purchase or sale shall be effected in the manner
set forth in subsection (c) of this Section by the Warrant Agent, acting as
agent for the person entitled to such fractional interest.

      (c) The Warrant Agent shall bill each person entitled to a fractional
interest in Warrants for the cost of any such fractional interest purchased by
it as agent for such person or shall remit to such person the proceeds of the
sale of any such fractional interest sold by it as such agent. In the case of a
purchase, the Warrant Agent may sell the Warrant to which such person is
entitled if payment is not received by the Warrant Agent within 30 days after
the mailing of such bill and, after deducting the amount of such bill and any
other charges, shall remit the balance, if any, to such person. Fractional
interests in Warrants shall be nontransferable except by or to the Warrant Agent
acting as herein authorized. The Warrant Agent may purchase or sell fractional
interests on the basis of market prices of the Warrants, as determined by the
Warrant Agent in its sole discretion, and such Agent is expressly authorized to
value fractional interests without actual purchase or sale on the basis of the
market price of the Warrants as determined by it in its sole discretion.
Purchase and sales of fractional interests by the Warrant Agent may, in its sole
discretion, be set off against each other on the basis of market prices of the
Warrants, as determined by the Warrant Agent in its sole discretion.

      Section 4.05. REGISTERED HOLDER AS OWNER. Every holder of a Warrant
Certificate, by accepting the same, consents and agrees with the Company, the
Warrant Agent, and every subsequent holder of such Warrant Certificate that
until the Warrant Certificate is transferred on the books of the Warrant Agent,
the Company and the Warrant Agent may treat the registered Warrant Holder as the
absolute owner thereof for all purposes, notwithstanding any notice to the
contrary.

      Section 4.06. EXCHANGE AND TRANSFER OF WARRANTS. Warrant Certificates may
be split-up, combined, or exchanged at any time for other Warrant Certificates
evidencing a like aggregate whole number of Warrants and may be transferred in
whole or in part. Any Warrant Holder desiring to split-up, combine, or exchange
Warrant Certificates shall make such request in writing delivered to the Warrant
Agent as provided by Section 6.07 and shall surrender therewith the Warrant
Certificate or Certificates to be so splitup, combined, or exchanged. Subject to
the restrictions on transfer of the Warrants contained in the Registration
Statement, transfers of

                                      11
<PAGE>
outstanding Warrant Certificates may be effected by the Warrant Agent from time
to time, upon the books to be maintained by the Warrant Agent for that purpose,
upon surrender of the Warrant Certificates to the Warrant Agent as provided by
Section 6.07, which Certificates must be properly endorsed or accompanied by
appropriate instruments of transfer and written instructions for transfer, all
in form satisfactory to the Company and the Warrant Agent. Upon any such
surrender for a split-up, combination, exchange, or transfer, the Warrant Agent
shall countersign and deliver to the person entitled thereto a Warrant
Certificate or Warrant Certificates as so requested. The Warrant Agent shall not
be required to effect any transfer, split-up, or exchange that will result in
the issuance of a Warrant Certificate evidencing other than a whole number of
Warrants.

                                   ARTICLE V

                               THE WARRANT AGENT

      Section 5.01. RESIGNATION, REMOVAL, AND SUCCESSION. The Warrant Agent may
resign and be discharged from its duties under this Agreement after giving 60
days prior written notice to the Company and the Warrant Holder as provided by
Section 6.07, except that such shorter notice as the Company shall accept in
writing, may be given. The Warrant Agent may be removed by the Company by like
notice to the Warrant Agent. If the office of the Warrant Agent becomes vacant
by resignation, removal, incapacity to act, or otherwise, the Company shall
appoint in writing a successor Warrant Agent in place of the Warrant Agent. If
the Company shall fail to make such appointment within a period of 60 days after
it has been notified in writing of such resignation or incapacity by the
resigning or incapacitated Warrant Agent or within 60 days after the Warrant
Agent has been removed by the Company, then any Warrant Holder may apply to any
court of competent jurisdiction for the appointment of a successor Warrant
Agent. Any successor Warrant Agent, whether appointed by the Company or by such
a court, shall be a corporation organized, in good standing, and doing business
under the laws of the United States of America or of any state, and authorized
under such laws to exercise corporate trust powers and subject to supervision or
examination by Federal or state authority and having a combined capital and
surplus of not less than $1,000,000. After appointment, any successor Warrant
Agent shall be vested with all authority, powers, rights, immunities, duties,
and obligations of its predecessor Warrant Agent with like effect as if
originally named as Warrant Agent hereunder, without any further act or deed;
provided, however, that if for any reason it becomes necessary or appropriate,
the predecessor Warrant Agent shall execute and deliver an instrument
transferring to such successor Warrant Agent with authority, powers, and rights
of such predecessor Warrant Agent hereunder and any property held by it
hereunder; and, provided further, upon request of any successor Warrant Agent,
the Company shall make, execute, acknowledge, and

                                      12
<PAGE>
deliver any and all written instruments in order more fully and effectually to
vest in and confirm to such successor Warrant Agent all such authority, powers,
rights, immunities, duties, and obligations. Failure to give any notice provided
for in this Section or any defect therein shall not affect the legality or
validity of the resignation or removal of the Warrant Agent or the appointment
of the successor Warrant Agent, as the case may be.

      Any corporation into which the Warrant Agent may be merged or with which
it may be consolidated, or any corporation succeeding to substantially all the
business of the Warrant Agent, shall be the successor Warrant Agent under this
Agreement without any further act.

      Section 5.02. ADDITIONAL WARRANT AGENTS. The Company may designate one or
more corporations satisfying the qualifications for a successor Warrant Agent as
set forth in Section 5.01 as additional Warrant Agents to perform, either
jointly or in place of the Warrant Agent, such functions as may be specified in
written notice of such designation filed with the Warrant Agent, which notice
shall include acceptance by such additional Warrant Agent(s) of such functions.

      Section 5.03. COMPENSATION. The Company agrees (a) that it will pay the
Warrant Agent reasonable remuneration for its services as Warrant Agent
hereunder and will reimburse the Warrant Agent upon demand for all expenditures
(including reasonable counsel fees) that the Warrant Agent may reasonably incur
in the execution of its duties hereunder; and (b) that it will perform or cause
to be performed such further acts and execute, acknowledge, and deliver or cause
to be executed, acknowledged, and delivered all such further instruments and
assurances as may reasonably be required by the Warrant Agent for the execution
or performance of the provisions of this Agreement.

      Section 5.04.  RESPONSIBILITY AND INDEMNITY.

      (a) The Warrant Agent is hereby authorized and directed to accept
instructions with respect to the performance of its duties hereunder from the
President, any Vice President, or the Treasurer of the Company, and to apply to
such officers for advice or instructions in connection with its duties.

      (b) Whenever in the performance of its duties under this Agreement the
Warrant Agent shall deem it necessary or desirable that any fact or matter be
proved or established by the Company prior to taking or suffering any action
hereunder, such fact or matter (unless other evidence in respect hereof be
herein specifically prescribed) may be deemed to be conclusively proved and
established by a statement signed by the President, any Vice President, or the
Treasurer of the Company and delivered to the Warrant Agent, and such statement
shall be full warranty to the

                                      13
<PAGE>
Warrant Agent for any action taken or suffered in good faith by it under the
provisions of this Agreement in reliance upon such statement. In its discretion,
the Warrant Agent may in lieu thereof accept other evidence of such fact or
matter or may require such further or additional evidence as it may deem
reasonable.

      (c) The Warrant Agent shall not be responsible for (i) the validity or
execution of any Warrant Certificate (except its countersignature thereof); (ii)
any breach of the Company of any covenant or condition contained in this
Agreement or in any Warrant Certificate; (iii) any change in the Exercise Price
required under the provisions of Article III, the manner, the method, or amount
of any such change, or ascertaining the existence of facts that would require
any such change. No act of the Warrant Agent hereunder shall be deemed to be a
representation or warranty as to the authorization or reservation of any shares
of Common Stock to be issued pursuant to this Agreement or any Warrant
Certificate or as to whether any shares of Common Stock will, when issued, be
validly issued, fully paid, and nonassessable shares of Common Stock.

      (d) The Warrant Agent shall incur no liability or responsibility to the
Company or to any Warrant Holder for any action taken in reliance on any notice,
resolution, waiver, consent, order, certificate, or other paper, document, or
instrument believed by it to be genuine and to have been signed, sent, or
presented by the proper party or parties.

      (e) The Company agrees to indemnify the Warrant Agent and save it harmless
against any and all liabilities, including judgments, costs, and reasonable
attorney fees, for anything done or omitted by the Warrant Agent in the
execution of this Agreement, except as a result of the Warrant Agent's
negligence or willful misconduct. IN no case will ChaseMellon be liable for
special, indirect, incidental or consequential loss or damage of any king
whatsoever, (including but no limited to lost profits), even if ChaseMellon has
been advised of the possibility of such damage.

      (f) The Warrant Agent shall be under no obligation to institute any
action, suit, or legal proceeding or to take any other action likely to involve
expenses unless the Company or one or more Warrant Holders shall furnish the
Warrant Agent with reasonable security and indemnity for any costs and expenses
that may be so incurred. This provision shall not affect the power of the
Warrant Agent to take such action as the Warrant Agent may consider proper, with
or without any such security or indemnity.

      Section 5.05. DEALING FOR OWN ACCOUNT. The Warrant Agent and any
stockholder, director, officer, or employee of the Warrant Agent may buy, sell,
or deal in any of the Warrants or other securities of the Company or acquire a
pecuniary interest in any transaction in which the Company may be involved, or
contract with or lend money to the Company or otherwise act as fully and freely

                                      14
<PAGE>
as though it were not Warrant Agent under this Agreement. Nothing herein shall
preclude the Warrant Agent from acting in any other capacity for the Company
(including acting as the Company's registrar and transfer agent) or for any
other entity.

      Section 5.06. ACCOUNTING TO COMPANY. The Warrant Agent shall account
promptly to the Company with respect to Warrants exercised and concurrently pay
to the Company all moneys received by the Warrant Agent for the purchase of
shares of Common Stock upon the exercise of such Warrants. The Warrant Agent
shall, upon request of the Company from time to time, deliver to the Company
such complete reports of registered ownership of the Warrants and such complete
records of transactions with respect to the Warrants and the.shares of Common
Stock as the Company may request. The Warrant Agent shall also make available to
the Company for inspection by the Company's agents or employees, from time to
time as the Company may request, such original books of accounts and records
maintained by the Warrant Agent in connection with the issuance and exercise of
Warrants hereunder, such inspections to occur at the Warrant Agent's office as
specified in Section 6.07, during normal business hours.

                                  ARTICLE VI

                                    GENERAL

      Section 6.01. CANCELED WARRANTS. The Warrant Agent shall cancel any
Warrant Certificate delivered to it for exercise, in whole or in part, or
delivered to it for transfer, or for split-up, combination, exchange, or
substitution and shall deliver to the Company, in a manner satisfactory to the
Company, such canceled Warrant Certificates.

      Section 6.02. TAXES ON ISSUANCE OF SHARES OF COMMON STOCK. The Company
shall from time to time promptly pay all taxes and charges that may be imposed
upon the Company or the Warrant Agent with respect to the issuance or delivery
or shares of Common Stock upon the exercise of Warrants, but the Company shall
not be obligated to pay any transfer taxes with respect to the issuance or
delivery of the Warrant Certificates or shares of Common Stock in a name other
than that of the Warrant Holder. The Warrant Agent shall be authorized to charge
Warrant Holders a transfer fee of up to $7.50 per certificate.

      Section 6.03. DATES AND TIMES. If any date set forth in this Warrant
Agreement shall fall on a day other than a full business day in New York City,
said date shall be deemed to be the next business day succeeding that date. All
times shall be the legal time then in effect in New York City.

      Section 6.04.  AMENDMENTS TO WARRANT AGREEMENT.  The Company
and the Warrant Agent may jointly, without the consent or

                                      15
<PAGE>
concurrence of the Warrant Holders, by supplemental agreement or otherwise, make
any amendments, alterations, deletions, or corrections in this Agreement that
they deem necessary or desirable: (a) to cure any ambiguity or correct any
defect, inconsistency, clerical omission or mistake, or manifest error contained
herein; (b) to confer additional rights upon the Warrant Holders; or (c) in any
other respect that does not adversely affect the rights of the Warrant Holders
hereunder.

      Section 6.05. BINDING AGREEMENT. All the covenants and provisions of this
Agreement by or for the benefit of the Company or the Warrant Agent shall bind
and inure to the benefit of the respective successors and assigns hereunder.
Nothing expressed in this Agreement and nothing that may be implied from any of
the provisions hereof is intended, or shall be construed, to confer upon or give
to any person or corporation, other than the Company, the Warrant Agent and the
Warrant Holders, any legal or equitable right, remedy, or claim under or by
reason of this Agreement or of any covenant, condition, stipulation, promise, or
agreement herein, and all covenants, conditions, stipulations, promises, and
agreements contained in this Agreement shall be for the sole and exclusive
benefit of the Company, the Warrant Agent, the Warrant Holders, and their
respective successors and assigns.

      Section 6.06. COPIES OF AGREEMENT WITH WARRANT AGENT. A copy of this
Agreement, as such may be amended from time to time, shall be available for
inspection by any Warrant Holder at the Office of the Warrant Agent, as
designated in Section 6.07, during normal business hours. As a condition of such
inspection, the Warrant Agent may require any such Warrant Holder to submit his
or her Warrant Certificate for inspection.

      Section 6.07. NOTICES. Any communication, notice, or demand to be given
hereunder shall be duly given if in writing and delivered, or sent by first
class mail, certified or registered postage prepaid and addressed as follows:

            (a)   If to the Company:

                  Robert E. Cone, President
                  Industrial Holdings, Inc.
                  7135 Ardmore
                  Houston, Texas 77054

            (b)   If to the Warrant Agent:

                  ChaseMellon Shareholder Services
                  2323 Bryan Street, Suite 2300
                  Dallas, Texas 75201
                  Attention: David Cary

                                      16
<PAGE>
            (c)   If to a Warrant Holder:

                  at such person's last known address as such shall appear on
                  the registration books maintained by the Warrant Agent.

      Any party may change the address to which any communication, notice, or
demand shall be given by giving notice of such change in conformity with the
provisions of this Section.

      Section 6.08.  GOVERNING LAW.  This Agreement shall be
governed by and construed in accordance with the laws of the State
of Texas.

      Section 6.09.  HEADINGS.  The Article and Section headings
herein are for convenience only and are not part of this Agreement
and shall not affect the interpretation thereof.

      Section 6.10.  COUNTERPARTS.  This Agreement may be executed
in any number of counterparts, each of which so executed shall be
deemed to be an original and all such counterparts shall together
constitute but one and the same instrument.

      IN WITNESS WHEREOF, this Agreement has been duly executed by the parties
hereto as of the day and year first above written.

                               INDUSTRIAL HOLDINGS, INC.

                               By: /s/ CHRISTINE A. SMITH
                                       CHRISTINE A. SMITH,
                                       Vice-President

                               CHASEMELLON SHAREHOLDER SERVICES
                               as Warrant Agent

                               By: /s/ DAVID M. CARY
                                       David M. Cary 
                                       Relationship Manager 

                                      17
<PAGE>
                                                                     ---------
                     (Form of Class C Warrant Certificate)
                                    [Face]                           EXHIBIT A
                                                                     ---------

No.                                                         _______________
____________                                                Number of Warrants

                                                            CUSIP ________

                   VOID AFTER 5:00 P.M., NEW YORK CITY TIME
                 JANUARY 14, 1999 (UNLESS EXTENDED OR UNLESS
                  AN EARLIER REDEMPTION DATE IS ESTABLISHED)

                                CLASS C WARRANT
                           INDUSTRIAL HOLDINGS, INC.
                       WARRANT TO PURCHASE COMMON STOCK

      This Warrant Certificate certifies that ___________________
________________________________________________, or, subject to certain
restrictions on transfer described in Warrant Agreement (as hereinafter
defined), registered assigns, is the registered holder of the number indicated
above of warrants ("Warrants") to purchase shares of common stock, $.01 par
value ("Common Stock"), of Industrial Holdings, Inc., a Texas corporation
("Company"). Each Warrant entitles the holder thereof to purchase from the
Company, on or before January 14, 1999 (subject to extension by the Company),
one fully paid and nonassessable share of Common Stock, upon presentation and
surrender of this Warrant Certificate, with the subscription form hereon duly
executed, at the corporate trust office of the Warrant Agent (as defined below)
and upon proper payment of the Exercise Price. Subject to adjustment as provided
in the warrant agreement between the Company and ChaseMellon Shareholder
Services, dated as of ______________, 1996 ("Warrant Agreement"), the exercise
price ("Exercise Price") for each Warrant evidenced hereby shall be $15.00.
Payment of the Exercise Price shall be made in lawful money of the United States
of America by certified check payable to the Warrant Agent. This Warrant
Agreement, the Exercise Price and the number of shares of Common Stock
purchasable upon the exercise of the Warrants are, upon the happening of certain
events, subject to modification or adjustment.

      References to the Warrant Agent herein shall mean ChaseMellon Shareholder
Services and any successor or additional Warrant Agent designated as provided in
the Warrant Agreement.

      This Warrant Certificate shall not be valid or binding for any purpose
until it shall have been countersigned by the Warrant Agent.

                                     A-1
<PAGE>
      WITNESS the signatures or facsimile signatures of the proper officers of
the Company.

Date:_______________________              INDUSTRIAL HOLDINGS, INC.

Attest: _____________________             BY:
            Authorized Officer                  ROBERT E. CONE, President
            Secretary

Countersigned:

CHASEMELLON SHAREHOLDER SERVICES
as Warrant Agent

By:
      Authorized Signature

                                     A-2
<PAGE>
                     [Form of Class C Warrant Certificate]
                                   [Reverse]

      This Warrant Certificate is subject to all of the terms, provisions, and
conditions of the Warrant Agreement, including the provisions of such Agreement
relating to the amendment thereof, which Warrant Agreement is hereby
incorporated herein by reference and made a part hereof. Reference is hereby
made to the Warrant Agreement for a full description of the rights, limitations
of rights, obligations, duties, and immunities of the Warrant Agent, the
Company, and the holder of this Warrant Certificate. Copies of the Warrant
Agreement, as such may be amended from time to time, are available for
inspection at the offices of the Warrant Agent.

      This Certificate, with or without other Warrant Certificates, upon
surrender to the Warrant Agent or any successor or additional Warrant Agent, may
be exchanged for another Warrant Certificate or Warrant Certificates evidencing
a like aggregate number of Warrants. If this Warrant Certificate shall be
exercised in part, the holder hereof shall be entitled to receive upon surrender
hereof another Warrant Certificate or Warrant Certificates evidencing the number
of Warrants not exercised.

       No holder of this Warrant Certificate shall be deemed to be the holder of
Common Stock or any other securities of the Company that may at any time be
issuable on the exercise hereof for any purpose, nor shall anything contained in
the Warrant Agreement or herein be construed to confer upon the holder of this
Warrant Certificate, as such, any of the rights of a stockholder of the Company
or any right to vote for the election of directors or upon any matter submitted
to stockholders at any meeting thereof, or to give or withhold consent to any
corporate action (whether upon any reorganization, issuance or stock,
reclassification or conversion of stock, change of par value, or exchange of
stock to no par value, consolidation, merger, conveyance, or otherwise) or to
receive notice of meetings, or to receive dividends or subscription rights or
otherwise, until this Warrant Certificate shall have bene exercised and the
Common Stock purchasable upon the exercise hereof shall have become issuable as
provided in the Warrant Agreement.

      Every holder of this Warrant Certificate, by accepting the same, consents
and agrees with the Company, the Warrant Agent, and with every holder of a
Warrant Certificate that:

      (a) subject to the restrictions on transfer described in the Warrant
Agreement, this Warrant Certificate is transferable by the registered holder
hereof in person or by attorney duly authorized in writing, at the principal
corporate trust office of the Warrant Agent, in whole or in part;

      (b)   anything herein to the contrary notwithstanding, in no
event shall the Company or the Warrant Agent be obliged to issue

                                     A-3
<PAGE>
Warrant Certificates evidencing other than a whole number of Warrants or issue
certificates evidencing other than a whole number of shares of Common Stock upon
the exercise of this Warrant Certificate; and

      (c) the Company and the Warrant Agent may deem and treat the person in
whose name this Warrant Certificate is registered as the absolute, true, and
lawful owner hereof for all purposes whatsoever, and neither the Company nor the
Warrant Agent shall be affected by any notice to the contrary.

                                     A-4
<PAGE>
                               SUBSCRIPTION FORM

To ChaseMellon Shareholder Services
The Warrant Agent

Attention:

      The undersigned hereby irrevocably elects to exercise the right of
purchase represented by the within Warrant(s) for, and to purchase thereunder,
________________ shares of the stock provided for therein, and requests that
certificates for such shares be issued in the name of and to:

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

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

- --------------------------------------------------------------------------------
and, if said number of shares not be all the shares purchasable thereunder, that
a new Warrant Certificate for the balance remaining of the shares purchasable
under the within Warrant Certificate be registered in the name of the
undersigned warrantholder or his assignee as below indicated and delivered to
the address stated below.

      As the Exercise Price upon exercise of the Warrant(s) the undersigned
encloses $_______________, by certified or official bank check.

Dated:___________________________________________________________

Name of Warrantholder or Assignee:______________________________

Address:_________________________________________________________

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

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

Signature
Guaranteed:___________________          Signature:________________________ 
THE SIGNATURE(S) SHOULD BE      (NOTE: The above signature must correspond with
GUARANTEED BY AN ELIGIBLE              the name as written upon the face of this
GUARANTOR INSTITUTION, GENERALLY,      Warrant Certificate in every particular, 
BANKS, STOCK BROKERS, SAVINGS          without alteration or enlargement or any 
INSTITUTIONS AND CREDIT                change whatever, unless this Warrant 
UNIONS WITH MEMBERSHIP IN AN           Certificate has been assigned.)
APPROVED SIGNATURE GUARANTEE
MEDALLION PROGRAM, PURSUANT TO
S.E.C. RULE 17Ad-15.

                                     A-5
<PAGE>
                              FORM OF ASSIGNMENT

      For value received and subject to the restrictions on transfer described
in the Warrant Agreement under which this Warrant was issued,
_______________________________________________ hereby sells, assigns, and
transfers unto ____________________________ Warrants represented by the within
Warrant Certificate, together with all right, title and interest therein, and
does hereby irrevocable constitute and appoint ____________________________
__________________________________ attorney, to transfer such Warrants on the
books of the within named corporation, with full power of substitution.

Dated
                                            Signature of Warrant Holder
                                     (NOTE:  The above signature must correspond
                                             with the name as written upon the
                                             face of this Warrant Certificate in
                                             every particular, without
                                             alteration or enlargement or any
                                             change whatever, unless this
                                             Warrant Certificate has been
                                             assigned.)

Signature
Guaranteed:

THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION,
GENERALLY, BANKS, STOCK BROKERS, SAVINGS INSTITUTIONS AND CREDIT UNIONS WITH
MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM, PURSUANT TO
S.E.C. RULE 17Ad-15.

                                     A-6

                                                                       EXHIBIT 5

                     NORTON, JACOBS, KUHN & McTOPY, L.L.P.
                                ATTORNEYS AT LAW
                             TEXACO HERITAGE PLAZA
                                   1111 BAGBY
                                   SUITE 2450
                           HOUSTON, TEXAS 77002-2546
                            TELEPHONE (713) 659-1131
                               FAX (713) 659-7341

                                November 7, 1996

Industrial Holdings, Inc.
7135 Ardmore
Houston, Texas 77054

Gentlemen:

    We have acted as legal counsel for Industrial Holdings, Inc. (the
"Company"), a corporation organized under the laws of the State of Texas, with
respect to the Registration Statement on Form S-1, registration no. 333-13323
(the "Registration Statement"), filed by the Company in connection with the
registration under the Securities Act of 1933, as amended (the "Act"), of the
following.

    (i)   up to 1,265,000 Class B Redeemable Common Stock Purchase Warrants
          ("Class B Warrants") and Class C Redeemable Common Stock Purchase
          Warrants ("Class C Warrants") to be issued (collectively, the
          "Warrants"); and

    (ii)  up to 2,530,000 shares of the Company's Common Stock, par value $.01
          per share ("Common Stock"), to be issued upon the exercise of the
          Company's currently outstanding Class A Redeemable Common Stock
          Purchase Warrants ("Class A Warrants") (632,500 shares), Class B
          Warrants (632,500 shares) and Class C Warrants (632,500 shares)
          (collectively, the "Common Stock").

    The Common Stock and Warrants described above are collectively referred to
herein as the "Registered Securities."

    In connection with this opinion, we have examined originals or copies,
certified or otherwise identified to our satisfaction, of the following
documents and instruments:

    1.  Articles of Incorporation of the Company, as amended to date;

    2.  Bylaws of the Company, as amended to date;
<PAGE>
    3.  The Registration Statement and all amendments thereto, including the
        prospectus included therein filed with the Securities and Exchange
        Commission on October 2, 1996 and November 7, 1996; and

    4.  Such other instruments and documents as we have deemed necessary for the
        purpose of rendering the following opinion.

    The opinions expressed herein are subject to the following qualifications
and limitations: (a) in our examination of documents and instruments, we have
assumed the genuineness of all signatures and the conformity to original
documents of all documents submitted to us as certified photostatic copies
thereof; (b) as to various questions of fact material to our opinion, we have,
when the relevant facts were not independently established and to the extent we
have deemed such reliance proper, relied upon certificates of public officials
and certificates and/or factual representations of officers of the Company; and
(c) we have assumed the exemption of the Registered Securities from state
regulation pursuant to Section 18(a)(1) of the Securities Act, as
amended by the Capital Markets Efficiency Act of 1996, Title I of the National
Securities Markets Improvement Act of 1996.

    Based upon and subject to the foregoing, it is our opinion that the
Registered Securities have been duly and validly authorized for issuance and,
when issued as described in the Registration Statement, will be validly issued,
fully paid and non-assessable.

    We hereby consent to the filing of this opinion with the Securities and
Exchange Commission as Exhibit 5 of the Registration Statement.

    We are licensed to practice in the State of Texas only and do not express
any opinion as to matters governed by the laws of any jurisdiction other than
the laws of the State of Texas (without reference to choice-of-law or
conflict-of-law provisions, principles or decisions under Texas law, or under
any other state, Federal or foreign law); and we have assumed compliance with
all other laws, including, without limitation, Federal, foreign and other
states' laws.

                                        Very truly yours,

                                    /s/ NORTON, JACOBS, KUHN & McTOPY, L.L.P.
                                        NORTON, JACOBS, KUHN & McTOPY, L.L.P.

                                                                    EXHIBIT 10.2

                    THIRD AMENDMENT TO EMPLOYMENT AGREEMENT

      This amendment effective as of the 1st day of October, 1996, by and
between Industrial Holdings, Inc., a Texas corporation, hereinafter called the
"Corporation" or "Company" and James H. Brock, Jr., hereinafter called the
"Employee."

                             W I T N E S S E T H:

      WHEREAS, the Corporation and the Employee entered into an employment
agreement effective July 1, 1991 (the "Employment Agreement"); and

      WHEREAS, the Corporation and the Employee desire to amend the Employment
Agreement to be effective as of the effective date of the Employment Agreement;

      NOW THEREFORE, in consideration of the mutual covenants herein contained
and other good and valuable consideration, the receipt and sufficiency of which
is hereby acknowledged, the Employment Agreement is hereby amended as follows:

      1.    Paragraph 1 is hereby amended to read in full as follows:

            "1 FOR SERVICES RENDERED BY THE EMPLOYEE AS HEREINBELOW REQUIRED,
      THE EMPLOYER SHALL PAY THE EMPLOYEE AN ANNUAL BASE SALARY PAYABLE IN 12
      EQUAL INSTALLMENTS AS FOLLOWS:

      A)    JUL. 1991 - DEC. 1994 - SEE AMENDMENT ONE
            MAR. - DEC.  1994  BASE SALARY - $140,000
            JAN. - DEC.  1995  BASE SALARY - $150,000
            JAN. - DEC.  1996  BASE SALARY - $160,000
            JAN. - DEC.  1997  BASE SALARY - $170,000
            JAN. - DEC.  1998  BASE SALARY - $180,000
            JAN. - DEC.  1999  BASE SALARY - $150,000
            JAN. - DEC.  2000  BASE SALARY - $150,000

      B)    BONUS NOT TO EXCEED 60% OF BASE SALARY WITH A GUARANTEE OF $400 PER
            ONE (1) CENT PER SHARE IN AUDITED AFTER TAX EARNINGS THROUGH
            DECEMBER 1998. FOR YEARS 1999 AND 2000 THE INCENTIVE BONUS WILL BE
            SET 90 DAYS PRIOR TO THE BEGINNING OF THE YEAR.

      2.    Paragraph 2 is hereby amended to read in full as follows:

            #2 THE TERM OF EMPLOYMENT SHALL BE FOR THE PERIOD BEGINNING ON JULY
      1, 1991 THROUGH DECEMBER 31, 2000, UNLESS SOONER TERMINATED (A) FOR JUST
      CAUSE AS DEFINED BELOW
<PAGE>
      UPON SEVEN DAYS' NOTICE, (B) BY THE DEATH OF EMPLOYEE OR (C) AS OTHERWISE
      MUTUALLY AGREED TO BY THE PARTIES IN WRITING (THE "ORIGINAL TERM").

                  FOR PURPOSES OF THIS AGREEMENT, "JUST CAUSE" FOR TERMINATION
      BY EMPLOYER SHALL BE STIPULATED TO INCLUDE SOLELY THE FOLLOWING MATTERS:

            (A)   THE FAILURE AND INABILITY FOR ANY REASON, OTHER THAN ILLNESS
                  OR TEMPORARY DISABILITY NOT EXCEEDING 90 CONSECUTIVE DAYS, OF
                  EMPLOYEE TO DEVOTE THE LESSER OF (I) 40 HOURS PER WEEK OR (II)
                  SUFFICIENT TIME TO PERFORM THE DUTIES OF ANY CORPORATE OFFICES
                  HELD BY EMPLOYEE; OR

            (B)   EMPLOYEE'S CRIMINAL CONVICTION BY ANY STATE OR FEDERAL COURT
                  OF AN ILLEGAL OR CRIMINAL ACT, SAVE AND EXCEPT MINOR TRAFFIC
                  VIOLATIONS OR MINOR MISDEMEANORS.

            IN THE EVENT OF TERMINATION OF EMPLOYEE'S EMPLOYMENT IN ACCORDANCE
WITH THIS SECTION PRIOR TO DECEMBER 31, 1996, EMPLOYEE SHALL BE ENTITLED ONLY TO
THE COMPENSATION AND ACCRUED BENEFITS, SUCH AS VACATION AND SICK PAY, EARNED BY
HIM AS OF THE DATE OF TERMINATION."

      3. Except for this third amendment, the Employment Agreement shall remain
in full force and effect.

      IN WITNESS WHEREOF, the parties hereto have executed this Third Amendment
to the Employment Agreement effective the day and year first written above.

                            INDUSTRIAL HOLDINGS, INC.



                            By /s/ ROBERT E. CONE
                                   ROBERT E. CONE
                                   President

                            EMPLOYEE:

                               /s/ JAMES H. BROCK, JR.
                                   JAMES H. BROCK, JR.

                                                                      EXHIBIT 11

                           INDUSTRIAL HOLDINGS, INC.
                           EARNINGS (LOSS) PER SHARE
                 (thousands of dollars, except per share data)
<TABLE>
<CAPTION>
                            PRO FORMA        HISTORICAL
                            SIX MONTHS       SIX MONTHS      PRO FORMA
                              ENDED             ENDED        YEAR ENDED             HISTORICAL YEAR ENDED
                              JUNE 30          JUNE 30       DECEMBER 31                 DECEMBER 31
                            ---------     ---------------    -----------   -----------------------------------------
                               1996        1996     1995        1995        1995     1994     1993     1992    1991  
                              ------      ------   ------      ------      ------   ------   ------   ------   -----
<S>                            <C>         <C>      <C>         <C>         <C>      <C>      <C>      <C>       <C>
Weighted average                                                        
    common shares                                                       
       outstanding ........    3,952       3,320    3,012       3,669       3,037    2,941    2,624    2,102     716
                                                                        
Common stock equivalents(1)      503         548       68         159         113       89      205
                               -----       -----    -----       -----       -----    -----    -----    -----     ---
Total common shares and                                                 
   common equivalent                                                    
   shares deemed to have a                                              
   dilutive effect ........    4,455       3,868    3,080       3,828       3,150    3,030    2,829    2,102     716
                              ======      ======   ======      ======      ======   ======   ======   ======   =====
Net earnings (loss)                                                     
   available for common                                                 
   shareholders ...........   $  766      $  556   $  354      $1,241      $  545   $   32   $  763   $  382   $(998)
                              ======      ======   ======      ======      ======   ======   ======   ======   =====
Earnings (loss) per share     $  .17      $  .14   $  .12      $  .32      $  .17   $  .01   $  .27   $  .17   $(1.39)
                              ======      ======   ======      ======      ======   ======   ======   ======   =====
</TABLE>
- ---------------------

(1) Net effect of dilutive stock options and warrants, calculated using the
    treasury stock method using average market price. Fully diluted earnings per
    share is not presented since it is the same as primary earnings per share.
    The effect of convertible debt is anti-dilutive for all years presented.

                                                                  EXHIBIT 23.1

                      CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in the Prospectus constituting part of this
Amendment No. 1 to Registration Statement on Form S-1 (No. 333-13323) of our
report dated February 29, 1996, except as to the last paragraph of Note 11,
which is as of March 19, 1996, relating to the financial statements of
Industrial Holdings, Inc., which appears in such Prospectus.

PRICE WATERHOUSE LLP

Houston, Texas
November 6, 1996

                                                                  Exhibit 23.2

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the use of our report
dated March 23, 1994 (and to all references to our Firm) included in or made a
part of this Form S-1 Registration Statement.

ARTHUR ANDERSEN LLP

Houston, Texas
November 6, 1996

                                                                  Exhibit 23.2

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the use of our report
dated March 23, 1994 (and to all references to our Firm) included in or made a
part of this Form S-1 Registration Statement.

ARTHUR ANDERSEN LLP

Houston, Texas
November 6, 1996

                                                                    EXHIBIT 23.4

                       CONSENT OF KPMG PEAT MARWICK LLP
                        INDEPENDENT PUBLIC ACCOUNTANTS

The Board of Directors
American Rivet Company, Inc.

We consent to the use of our report dated October 13, 1995, except as to note 8,
which is as of November 6, 1996, on the financial statements of American Rivet
Company, Inc. as of August 31, 1995 and 1994 and for each of the years in the
three-year period ended August 31, 1995 included herein in the Industrial
Holdings, Inc. Registration Statement on Form S-1.

KPMG Peat Marwick LLP

Chicago, Illinois
November 6, 1996


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