ALLIANCE ENTERTAINMENT CORP
10-Q, 1997-05-15
DURABLE GOODS, NEC
Previous: TMP INLAND EMPIRE IV LTD, 10-Q, 1997-05-15
Next: INTERMEDIA COMMUNICATIONS OF FLORIDA INC, 10-Q, 1997-05-15






                          SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C. 20549

                                     Form 10-Q

[ X ]    QUARTERLY  REPORT  PURSUANT TO SECTION 13 OR 15 (d) OF THE  SECURITIES
EXCHANGE  ACT OF 1934 FOR THE  QUARTERLY  PERIOD ENDED MARCH 31, 1997
                                             or
[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES 
EXCHANGE  ACT  OF  1934  FOR  THE  TRANSITION  PERIOD  FROM
                                      TO
- ------------------------------------        -----------------------------------


                         Commission File Number 1-1354

                          ALLIANCE ENTERTAINMENT CORP.
             (Exact name of registrant as specified in its charter)



          Delaware                                     13-3645913
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)


110 East 59th Street, New York, New York                   10022
(Address of principal executive offices)                 (Zip Code)


                                (212) 935-6662
                (Registrant s telephone number, including area code)


Indicate by check mark  whether the  registrant  (1) has filed all reports to be
filed by Section 13 or 15 (d) of the Securities  Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports) and (2) has been subject to such filing  requirements  for
the past 90 days. Yes X No _____

As of May 7, 1997, the number of shares outstanding of the Company's common 
stock was  44,990,205





<PAGE>




<TABLE>
<CAPTION>


ALLIANCE ENTERTAINMENT CORP.


PART I--FINANCIAL INFORMATION                                                                 Page No.
<S>                                                                                           <C>
                                                                                               

Item 1.  Financial Statements

               Consolidated Balance Sheets                                                         4

               Consolidated Statements of Operations                                               5

               Consolidated Statement of Stockholder's  Equity  (Deficit)                          6

               Consolidated Statements of Cash Flows                                               7

               Notes to Consolidated Financial Statements                                          8


Item 2.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                                                10

PART II--OTHER INFORMATION

Item 2.  Change In Securities                                                                     16

Item 6.  Exhibits and Reports on Form 8-K                                                         16

</TABLE>

<PAGE>


PART 1 - FINANCIAL INFORMATION
Item 1. Financial Statements
                                   ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                            CONSOLIDATED BALANCE SHEETS
                                                    (Unaudited)
                                     (Amounts in Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                                                   December 31,      March 31,
                                                                       1996            1997
                                                                ----------------- ---------------
<S>                                                             <C>               <C>  
      ASSETS
CURRENT ASSETS
    Cash and cash equivalents                                   $          8,669  $        7,222
    Accounts receivable, less allowance for
    doubtful
     accounts                                                            173,619         118,712
    Inventory                                                            164,380         144,328
    Advances and other prepaid expenses                                   22,739          30,016
    Refundable income taxes                                               11,260          10,677
    Deferred income taxes                                                  5,798           6,640
                                                                ----------------- ---------------
      Total current assets                                               386,465         317,595
                                                                ----------------- ---------------
INVESTMENTS, at cost                                                       1,100           1,073
PROPERTY AND EQUIPMENT                                                    33,793          34,835
COPYRIGHTS, less accumulated amortization                                 62,917          60,759
COST IN EXCESS OF NET ASSETS OF BUSINESSES ACQUIRED,
    less accumulated amortization                                         93,727          94,276
COVENANTS NOT TO COMPETE, less accumulated
    amortization                                                           8,366           7,811
DEFERRED INCOME TAXES                                                      9,798           9,254
OTHER ASSETS, less accumulated amortization                               16,916          16,110
                                                                  ---------------   -------------
                                                             
TOTAL ASSETS                                                    $        613,082  $      541,713
                                                                ================= ===============

CURRENT LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
    Notes payable                                               $         72,671  $       89,688
    Current maturities of long-term debt                                   8,305           9,476
    Current obligations under capital leases                                 582             522
    Accounts payable and accrued expenses                                267,187         202,517
    Income taxes payable                                                     826             334
                                                                ----------------- ---------------
      Total current liabilities                                          349,571         302,537
                                                                ----------------- ---------------

LONG-TERM DEBT                                                           236,215         234,640
OBLIGATIONS UNDER CAPITAL LEASES                                           1,133           1,123
DEFERRED INCOME TAXES                                                      9,109           8,930
MINORITY INTEREST                                                       -                    618
COMMITMENTS
STOCKHOLDERS' EQUITY (DEFICIT)
    Series A  convertible  preferred  stock,  $.01  par  value,  
     886,240  shares authorized, shares issued and
     outstanding 422,500 ( $44,644 liquidation preference)                     4               4
    Series B convertible preferred stock, $.01 par value,
     300,000 shares authorized, shares issued and
     outstanding  57,500 ( $5,846 liquidation preference)                      1               1
    Common stock, $.0001 par  value, 100,000,000
     shares authorized, shares issued and outstanding
     1996 44,764,853; 1997 44,990,205                                          4               4
    Additional paid-in capital                                           146,665         146,972
    Employee notes for stock purchases                                      (67)            (67)
    Accumulated deficit                                                (131,286)       (154,376)
    Foreign currency translation adjustment                                1,733           1,327
                                                                ----------------- ---------------
      Total stockholders' equity (deficit)                                17,054         (6,135)
                                                                ----------------- ---------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)            $        613,082  $      541,713
                                                                ================= ===============
      The accompanying notes are an integral part of these financial statements.

</TABLE>
<PAGE>



                                   ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                                    (Unaudited)
                                     (Amounts in Thousands, Except Share Data)
<TABLE>
<CAPTION>

                                                                        Three Months Ended
                                                                             March 31,
                                                                 --------------------------------
                                                                        1996            1997
                                                                 ----------------- --------------
<S>                                                              <C>               <C>   
Net sales                                                        $        176,188  $     126,322

Cost of sales                                                             143,394        105,169
                                                                 ----------------- --------------

           Gross profit                                                    32,794         21,153

Selling, general and administrative expenses                               30,741         31,536
Restructuring and asset impairment charges                                    428         -
Amortization of intangible assets                                           2,848          3,918
                                                                 ----------------- --------------

                                                                           34,017         35,454
                                                                 ----------------- --------------

                                                                          (1,223)       (14,301)
                                                                 ----------------- --------------

Other income (expense)
    Amortization of deferred financing costs                                (469)          (515)
    Other income (expense) - net                                              204        (1,151)
    Interest expense                                                      (8,256)        (8,013)
                                                                 ----------------- --------------
                                                                          (8,521)        (9,679)
                                                                 ----------------- --------------

       Loss before income taxes                                           (9,744)       (23,980)

Benefit for income taxes                                                  (5,116)          (890)
                                                                 ----------------- --------------

       Net loss                                                  $        (4,628)  $    (23,090)
                                                                 ================= ==============

Loss per common share                                            $          (.13)  $       (.52)
                                                                 ================= ==============

Weighted average number of shares of
    common stock outstanding                                           35,837,493     44,767,357
                                                                 ================= ==============

           The  accompanying  notes  are an  integral  part of  these  financial
           statements.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                        ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                                                         (Unaudited)
                                          (Amounts in Thousands, Except Share Data)
                                                                                                    
                                         Capital Stock Issued                  Notes for                     Foreign  
                           -----------------------------------    Additional   Employee                      Currency
                              Series A   Series B     Common      Paid-In       Stock        Accumulated   Translation
                              Preferred  Preferred     Stock      Capital      Purchases       Deficit      Adjustment
                                Stock      Stock
                           ----------------------------------- -------------  ------------  ------------- --------------
<S>                        <C>         <C>          <C>        <C>            <C>           <C>           <C> 
Balance at December 31,    $       4   $         1  $       4  $    146,665   $      (67)   $  (131,286)  $       1,733
1996

Issuance of 225,352 shares
 of common stock for
 adjustment to purchase 
 price of subsidiary            -            -           -              366        -              -  
Adjustment for costs
 incurred in connection with                                                                                                
 issuance of preferred stock    -            -           -             (59)        -              -              -  
Net Loss                        -            -           -           -             -            (23,090)         -               
Translation Adjustment          -            -           -           -             -              -               (406)  
                           ----------  ------------ ---------- -------------  ------------  ------------- --------------

Balance at March 31, 1997  $       4   $         1  $       4  $    146,972   $      (67)   $  (154,376)  $       1,327   
                           ==========  ============ ========== =============  ============  ============= ==============

</TABLE>


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


<PAGE>

<TABLE>
<CAPTION>

                                    ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARES
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                    (Unaudited)
                                               (Amounts in Thousands)

                                                                         Three Months Ended
                                                                              March 31,
                                                                --------------------------------
                                                                       1996            1997
                                                                ----------------- --------------
<S>                                                             <C>               <C> 
Cash Flows From Operating Activities
   Net loss                                                     $        (4,628)  $    (23,090)

   Adjustments to reconcile net loss to net cash 
    used in operating activities:
      Depreciation and amortization                                        4,772          6,060
   Change in assets and liabilities:
      Decrease in accounts receivable                                     34,157         54,899
      (Increase) decrease in inventory                                  (11,687)         20,053
      Increase in prepaid expenses and other                               (349)        (6,794)
      Increase in deferred income taxes                                  (1,122)          (477)
      Decrease in accounts payable and
         accrued expenses                                               (21,452)       (59,921)
      Increase (decrease) in income taxes payable                        (4,294)             91
                                                                ----------------- --------------

      Net cash used in operating activities                              (4,603)        (9,179)
                                                                ----------------- --------------

Cash Flows From Investing Activities

   Purchase of property and equipment, net                               (1,525)        (2,365)
   (Increase) decrease in copyrights                                     (1,946)          1,386
   (Increase) decrease in other assets                                        27        (1,564)
   Purchase of businesses including costs,
      net of cash acquired                                                 (747)          (135)
                                                                ----------------- --------------

      Net cash used in investing activities                              (4,191)        (2,678)
                                                                ----------------- --------------

Cash Flows From Financing Activities

   Decrease in excess of outstanding
      checks over bank balance                                           (7,327)        (4,888)
   Proceeds from issuance of  stock                                          458           (59)
   Proceeds from borrowings                                               74,324         18,420
   Payments on borrowings                                               (70,246)        (2,598)
   Payments for financing costs                                            (337)           (59)
                                                                ----------------- --------------

      Net cash provided by (used in) financing activities                (3,128)         10,816
                                                                ----------------- --------------

Effect of foreign currency translation                                        62          (406)
Net decrease in cash and cash equivalents                               (11,860)        (1,447)

Cash and cash equivalents
   Beginning of period                                                    12,852          8,669
                                                                ----------------- --------------

   End of period                                                $            992  $       7,222
                                                                ================= ==============

</TABLE>

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



<PAGE>


                 ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Unaudited Interim Financial Information

     The  unaudited  balance  sheet  as of  March  31,  1997  and the  unaudited
statements of operations,  cash flows and stockholders' equity (deficit) for the
three  month  periods   ended  March  31,  1996  and  1997  (interim   financial
information),  are unaudited and have  generally been prepared on the same basis
as the audited financial statements.  In the opinion of the Company, the interim
financial  information  includes  all  adjustments,  consisting  of only  normal
recurring  adjustments,  necessary  for a fair  statement  of the results of the
interim periods.

     Certain  information and footnote disclosure normally included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  from the interim  financial  information.  The
results of operations  for the three  months'  ended March 31, 1997,  may not be
indicative of the operating results for the full year or any interim period.

     Certain amounts have been  reclassified to conform with the presentation in
the current period.

Restructuring and Other Charges

     During the three months ended March 31,  1997,  approximately  $5.1 million
was paid and charged against a liability  established by the Company at December
31,  1996,  for  restructuring  and  other  non-recurring  charges.  As of March
31,1997, approximately $12.9 million remains to be paid in future periods.

Credit Agreement Amendment

     The Company and Chase  Manhattan  Bank, as agent for the banks (the "Senior
Lenders") who are parties to the Third Amended and Restated Credit Agreement, as
subsequently  amended  (the  "Credit  Agreement"),  agreed to amend  the  Credit
Agreement to revise certain  financial  covenants for the period ended March 31,
1997 and provide the Company with an  overadvance  facility of $10 million for a
period of sixty days  commencing on May 7, 1997.  There can be no assurance that
the Company will be in compliance with the financial  covenants under the Credit
Agreement  in future  periods or satisfy the  Company's  obligation  to raise at
least $35 million in equity capital (the "Equity Condition") before July 1, 1997
under the terms of an  amendment to the Credit  Agreement  entered into on March
27, 1997. In the event that the Company is unable to meet such obligations,  the
Senior  Lenders  would have the right to terminate  the term loan and  revolving
credit  facility and declare all outstanding  loans,  interest and other amounts
payable under the Credit Agreement, immediately due and payable. In the event of
such  termination and  acceleration,  the Company would be unable to satisfy its
obligations under the Credit Agreement without  obtaining  additional  financing
from third parties.

     In order to satisfy  the Equity  Condition,  the cash  requirements  of the
Consolidation  Plan,  enhance the Company's working capital position and provide
needed capital for the expansion of the Company's  proprietary content business,
the Company is actively pursuing one or a combination of the following financing
alternatives,  including: (i) an investment, subject to certain conditions, from
a group including its existing investors to acquire  newly-issued  securities of
the Company or one of its subsidiaries; (ii) an investment proposal from a third
party, subject to a due diligence investigation and other conditions,  to make a
significant  capital  commitment  to the  Company in  connection  with a general
recapitalization of the Company; (iii) the sale of certain assets of the
<PAGE>

     Company;  and (iv) forebearance by certain of the Company's trade creditors
with  respect to certain  amounts  due and  payable  with  respect to  inventory
purchases  by the  Company.  Although  the  Company  has not  ruled out a rights
offering  of  $35  million  of   convertible   preferred   stock  as  previously
contemplated,  it is not actively  pursuing  such an  offering.  There can be no
assurances  that the Company  will be  successful  in  obtaining  the  financing
necessary to satisfy the Equity  Condition or provide it with  adequate  working
capital to achieve its business  plan through the  remainder of 1997 through one
of the foregoing alternatives.

New Accounting Pronouncements

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting  Standards  No. 128,  Earnings per Share (FAS
128).  FAS 128 specifies new standards  designed to improve the EPS  information
provided in financial  statements  by  simplifying  the  existing  computational
guidelines,   revising  the   disclosure   requirements,   and   increasing  the
comparability of EPS data on an international basis. Some of the changes made to
simplify the EPS  computations  include:  (a)  eliminating  the  presentation of
primary EPS and replacing it with basic EPS, with the principal difference being
that common stock  equivalents  are not  considered in computing  basic EPS, (b)
eliminating the modified treasury stock method and the three percent materiality
provision, and (c) revising the contingent share provisions and the supplemental
EPS data  requirements.  FAS 128 also  makes a number  of  changes  to  existing
disclosure  requirements.  FAS 128 is effective for financial  statements issued
for periods  ending after  December 15, 1997,  including  interim  periods.  The
Company has not yet determined the impact of the implementation of FAS 128.


<PAGE>



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS

Overview

Alliance Entertainment Corp. ("Alliance" or the "Company") is a fully integrated
independent music company which creates, markets and distributes its proprietary
content  rights  consisting  of both new artist and  catalog  product in several
genres. It is also the largest domestic full service distributor of pre-recorded
music and music  related  products to  traditional  as well as through  emerging
retail  channels.  Under  Alvin N.  Teller,  the  Company's  Co-Chairman,  Chief
Executive  Officer and  President,  the  Company is  expanding  its  proprietary
content  business as well as  consolidating  and focusing the  operations of the
Company.

The Company's  Proprietary  Products Group consists of three primary labels: Red
Ant, Concord Jazz and Castle Communications. Each of these labels specializes in
particular  genres  of  music  and  releases  records  under a  number  of label
imprints.  Red Ant (which  commenced  operations  in 1996 and released its first
full length  projects in the first quarter of 1997)  specializes  in new product
primarily in the alternative rock and urban genres, with particular focus on the
identification  and  development  of new talent.  It has  succeeded in acquiring
rights to certain  groups  also sought by labels of greater  size and  financial
resources.  Concord Jazz is a label specializing in traditional and contemporary
jazz by well-known jazz artists such as Mel Torme, Rosemary Clooney, Chick Corea
and Maynard Ferguson.  Castle Communications is primarily a catalog and re-issue
label which specializes in exploiting  proprietary  content rights to 1960's and
1970's British rock groups such as The Kinks,  Iron Maiden,  Black Sabbath,  and
the Small Faces. Castle Communications together with The St. Clair Entertainment
Group (the Company's  wholly-owned  Canadian subsidiary) are also engaged in the
creation of budget product utilizing both the Company's proprietary products and
rights licensed from others.

The Company's  distribution  operation is conducted through two groups:  the One
Stop Group  specializing  in the wholesale  distribution  of  substantially  all
available  pre-recorded music product (i.e.,  pre-recorded music manufactured by
the six major music companies:  Sony Music, Time Warner,  Polygram, MCA, EMI and
BMG (the "Major Labels")),  as well as music  manufactured by independent labels
("Independent Labels"), and the Independent  Distribution Group (specializing in
the marketing,  promotion and distribution of pre-recorded music manufactured by
certain  Independent  Labels,  including the  Proprietary  Products Group, on an
exclusive  and  regional  basis).  While the  Company's  distribution  operation
services  primarily  store-based  retail  customers  currently,  the  Company is
actively seeking distribution and fulfillment opportunities with music retailers
operating  on-line or through the internet.  The Company is the exclusive  music
supplier to several  on-line music retail sites and also provides music database
services to many cyber-retailers, including Music Boulevard.

The Company  believes that its position as the largest full service  distributor
of music product in the United States provides certain competitive advantages to
its Proprietary Products Group over other labels with respect to identifying and
attracting new talent for the Proprietary Products Group and that this advantage
will enhance its growth and commercial success.

Industry Conditions

After  sustaining  significant  growth  from 1990 to 1995,  the  domestic  music
industry has gone through a period of little or no growth since 1995.  Estimated
United States retail sales volume for  pre-recorded  music and music videos,  as
published by the Recording  Industry  Association  of America  ("RIAA")  totaled
approximately  $12.5  billion  in  1996,   representing  a  1.5%  increase  from
approximately  $12.3  billion in 1995.  This  current slow down in the growth of
domestic music sales has combined with (i) an  over-expansion  of retail outlets
selling music products,  (ii) substantial discount pricing on pre-recorded music
by certain  traditional and alternative  music  retailers;  and (iii) changes in
<PAGE>

music consumption demographics to adversely impact the music industry in general
and the Company's customers in particular.  The adverse conditions have resulted
in,  among  other  things,  product  returns  to the  Company  well in excess of
historical  levels as well as the bankruptcy of several  significant  customers.
While the Company  believes that these adverse  factors are temporary in nature,
no assurances can be given as to when such conditions will be alleviated.

Consolidation Plan

In November 1996, the Company announced a comprehensive  consolidation plan (the
"Consolidation Plan") pursuant to which Alliance's operations are in the process
of being  streamlined and non-core  businesses  have been sold or  discontinued.
Pursuant to the Consolidation Plan, the Company will close five of the Company's
eight  domestic  distribution  facilities  by the first quarter of 1998 (a ninth
facility  was  closed  in  February  1996)  and  centralize  all  administrative
functions for the Company's One Stop Group and Independent  Distribution  Group.
Additionally,  the Consolidation Plan calls for the administrative  functions of
the Company's three domestic  proprietary labels (Red Ant, Castle US and Concord
Jazz) to be consolidated under Red Ant. The Consolidation Plan is expected to be
completed  by March 1998 and  includes  the  elimination  of  approximately  851
employee positions  comprised  principally of warehouse,  sales,  management and
administrative employees.

When fully  implemented,  the Company believes that the Consolidation  Plan will
result in annual  savings  to  Alliance  of  approximately  $25  million.  As of
December 31,  1996,  the Company  recorded  charges for costs and expenses to be
incurred pursuant to the Consolidation  Plan of $33.6 million,  $12.9 million of
which will be required to be expended after March 31, 1997.

Results of Operations

         The following  discussion  and analysis  should be read in  conjunction
with the  unaudited  financial  statements  of the Company and the notes thereto
included elsewhere in this report.

         The  following  table sets forth,  for the three months ended March 31,
certain operating data as a percentage of net sales.
<TABLE>
<CAPTION>
                                                                  Three Months Ended
                                                                      March 31,
                                                               1996              1997
<S>                                                          <C>                <C> 
                                                          
Net Sales                                                       100.0%           100.0%

Gross Profit                                                     18.6             16.8

Selling, General & Administrative Expenses                    17.5(1)             25.0

Restructuring and Asset Impairment Charges                        .2               ---

Amortization of Intangible Assets                                1.6               3.1

Other income (expense) primarily
interest expense                                               (4.8)             (7.7)
                                                                                 
Benefit for income tax                                         (2.9)              (.7)

Net Loss                                                       (2.6)            (18.3) 
<PAGE>
<FN>
                                                                                
(1) Selling,  general & administrative  expenses for the three months ended
March 31, 1996  include  certain  non-recurring  charges of  approximately  $2.5
million.  See "Management's  Discussion and Analysis of Financial  Condition and
Results of  Operations-Three  Months Ended March 31, 1997 vs. Three Months Ended
March 31, 1996."
</FN>
</TABLE>
         The  following  table sets forth,  for the three months ended March 31,
1997,  certain operating data by business segment,  excluding  corporate related
expenses and assets.
<TABLE>
<CAPTION>
                                                                     Three Months Ended
                                                                        March 31, 1997
                                                                       (in thousands)

                                                                                      Proprietary
                                                                 Distribution           Products
<S>                                                              <C>                   <C>   
Net Sales                                                        $    114,423          $    11,436
                                                                               
Depreciation & Amortization                                               672                1,973

Operating Loss                                                        (3,488)              (5,220)
                                                                      
Capital Expenditures                                                      937                   84

Identifiable Assets                                                   272,532              124,969
</TABLE>

Three Months Ended March 31, 1997 vs. Three Months Ended March 31, 1996

         Net sales  decreased  from $176.2  million for the three  months  ended
March 31, 1996 to $126.3  million for the three months ended March 31, 1997,  or
28.3%.  Net sales  attributable  to the Company's  distribution  segment for the
three months ended March 31, 1997 were approximately  $114.4 million compared to
$157.1  million  for the three  months  ended March 31,  1996.  During the three
months ended March 31, 1997,  sales in the Company's  distribution  segment were
negatively  impacted by: (i)  decreased  export  sales;  (ii) an increase in the
number of unfilled orders due to inventory  shortages resulting from a reduction
in vendor credit with certain suppliers;  (iii) the divestiture of the Company's
Brazilian operations; and (iv) limited budgets allocated to the purchase of deep
catalog product by certain of the Company's customers. Net sales attributable to
the Company's  proprietary  product segment for the three months ended March 31,
1997 were approximately  $11.4 million,  compared to approximately $19.0 million
for the three months ended March 31, 1996.  Net sales in this segment were lower
than the comparable  period in 1996 due in part to: (i) the elimination of sales
from the Company's video business that was discontinued in the fourth quarter of
1996;  and (ii) a reduced number of product  releases  during the quarter due to
the timing of release  schedules.  The  Company's  business is seasonal with the
smallest  percentage of sales  typically  occurring in the first quarter and the
largest percentage of annual sales typically occurring in the fourth quarter.

      The Company's  gross margin  decreased to 16.8% for the three months ended
March 31, 1997 from 18.6% for the three  months  ended March 31,  1996.  For the
three months ended March 31, 1997, the gross margin of the distribution  segment
was 13.1%,  compared to 15.9% for the three  months  ended March 31,  1996.  The
reduction in gross margin for the distribution segment was primarily related to:
(i)  increased  proportion  of sales of the One Stop Group  attributable  to new
release  product as opposed to higher  margin,  deep catalog  product;  (ii) the
Company's  inability  to take  advantage  of  discount  buying  and  advertising
programs  offered by vendors due to working capital  constraints;  and (iii) the
impact of the  disposition  of the  Brazilian  operations.  For the three months
ended March 31, 1997, the gross margin of the proprietary  products  segment was
50.1%  compared to 40.8% for the three months ended March 31, 1996. The increase
in the Company's gross margin for the proprietary  product segment resulted from
a higher level of licensing  revenue for the quarter,  which typically carries a
higher gross margin, versus the sale of finished goods.
<PAGE>

      Selling, general and administrative expenses increased from $30.7 million,
or 17.5% of net sales,  for the three  months  ended March 31,  1996  (including
non-recurring  charges during the period of approximately  $2.5 million relating
to  the   termination  of  the  Company's   proposed   merger  with   Metromedia
International  Group,  Inc.) to $31.5  million,  or 25.0% of net sales,  for the
three  months  ended  March  31,  1997.  The  Company's  selling,   general  and
administrative  expenses  increased on an overall basis in the period  primarily
due to the inclusion of the operations of Red Ant for a full three months.  This
increase was partially offset by: (i) the divestiture of the Company's Brazilian
operations;  and (ii) the  non-recurring  charge  of $2.5  million  included  in
selling, general and administrative expenses in 1996.

      Net loss for the  three  months  ended  March  31,  1996 was $4.6  million
compared to a net loss in the three months ended March 31, 1997 of $23.1 million
which primarily  resulted from: (i) the results of operations  discussed  above;
(ii) increased  depreciation  and amortization of intangible  assets  associated
with  acquisitions  ($4.8  million  for the three  months  ended  March 31, 1996
compared to $5.8 million for the three months ended March 31,  1997);  and (iii)
reduced  tax  benefits  recorded  in the  first  quarter  of  1997  due to a net
operating loss carryforward at December 31, 1996.

Liquidity and Capital Resources

Cash Used in Operations

Cash used in  operations  for the three  months  ended  March 31,  1997 was $9.2
million  compared to $4.6  million for the three  months  ended March 31,  1996.
Accounts  receivable for the period decreased by $54.9 million or 32%, primarily
as a result of the Company's decrease in net sales during the three months ended
March 31,  1997,  and the  collection  of  receivables  with respect to seasonal
dating  programs  offered by the  Company  during  the  fourth  quarter of 1996.
Inventory for the period  decreased $20.1 million or 12% as a result of: (i) the
Company's  decrease in net sales  during the three  months ended March 31, 1997;
and (ii) an on-going inventory reduction  initiative  implemented as part of the
Consolidation  Plan.  Accounts payable and accrued  expenses  decreased by $64.7
million or 24%,  primarily  as a result of: (i) the  Company's  decrease  in net
sales during the three months ended March 31, 1997; (ii) payments to vendors 
with respect to seasonal dating programs offered to the Company in the fourth
quarter of 1996;  and (iii) the payment  of  charges  accrued  in 1996  related
to the Consolidation Plan.

Cash Used in Investing Activities

The  Company's  capital  expenditures  for the three months ended March 31, 1997
were $2.4 million  compared to $1.5 million for the three months ended March 31,
1996.  The capital  spending  during the three  months  ended March 31, 1997 was
primarily focused on the  modernization of the Company's Coral Springs,  Florida
facility and the acquisition of computer hardware to enable the execution of the
Consolidation Plan.

During the three months ended March 31, 1997, the Company  expended $1.5 million
to enter into a joint venture  agreement with  Delicious  Vinyl Records Inc., in
order  to  expand  the  Company's   proprietary  music  rights.   The  Company's
investments in copyrights  decreased at March 31, 1997 by $1.4 million primarily
due to a foreign  currency  translation  adjustment  by its UK  subsidiary.  The
Company  anticipates  continued  expenditures  related  to  the  acquisition  of
proprietary music rights as opportunities are presented that are consistent with
the Company's long term objectives.

Consolidation Plan

When fully  implemented,  the Company believes that the Consolidation  Plan will
result in annual  savings  to  Alliance  of  approximately  $25  million.  As of
December 31,  1996,  the Company  recorded  charges for costs and expenses to be
incurred pursuant to the Consolidation  Plan of $33.6 million,  $12.9 million of
which will be required to be expended after March 31, 1997.

<PAGE>

Cash Provided from Financing Activities

The  Company  and Chase  Manhattan  Bank,  as agent for the banks  (the  "Senior
Lenders") who are parties to the Third Amended and Restated Credit Agreement, as
subsequently  amended  (the  "Credit  Agreement"),  agreed to amend  the  Credit
Agreement to revise certain  financial  covenants for the period ended March 31,
1997 and provide the Company with an  overadvance  facility of $10 million for a
period of sixty days  commencing on May 7, 1997.  There can be no assurance that
the Company will be in compliance with the financial  covenants under the Credit
Agreement  in future  periods or satisfy the  Company's  obligation  to raise at
least $35 million in equity capital (the "Equity Condition") before July 1, 1997
under the terms of an  amendment to the Credit  Agreement  entered into on March
27, 1997. In the event that the Company is unable to meet such obligations,  the
Senior  Lenders  would have the right to terminate  the term loan and  revolving
credit  facility and declare all outstanding  loans,  interest and other amounts
payable under the Credit Agreement, immediately due and payable. In the event of
such  termination and  acceleration,  the Company would be unable to satisfy its
obligations under the Credit Agreement without  obtaining  additional  financing
from third parties.

In  order  to  satisfy  the  Equity  Condition,  the  cash  requirements  of the
Consolidation  Plan,  enhance the Company's working capital position and provide
needed capital for the expansion of the Company's  proprietary content business,
the Company is actively pursuing one or a combination of the following financing
alternatives,  including: (i) an investment, subject to certain conditions, from
a group including its existing investors to acquire  newly-issued  securities of
the Company or one of its subsidiaries; (ii) an investment proposal from a third
party, subject to a due diligence investigation and other conditions,  to make a
significant  capital  commitment  to the  Company in  connection  with a general
recapitalization  of the  Company;  (iii)  the  sale of  certain  assets  of the
Company;  and (iv) forebearance by certain of the Company's trade creditors with
respect to certain  amounts due and payable with respect to inventory  purchases
by the Company.  Although the Company has not ruled out a rights offering of $35
million of convertible  preferred  stock as previously  contemplated,  it is not
actively  pursuing such an offering . There can be no assurances that the 
Company will be successful  in obtaining the financing  necessary to satisfy
the Equity  Condition or provide it with adequate working capital to achieve its
business  plan  through  the  remainder  of 1997  through  one of the  foregoing
alternatives.

Forward-Looking Statements

     Forward-looking  statements  herein are made  pursuant  to the safe  harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995.  These
forward-looking  statements  can  generally  be  identified  as such because the
context of the  statement  will  include  words such as the Company  "believes,"
"expects," "anticipates," or words of similar import. Similarly, statements that
describe  the  Company's  future  plans,  objectives,  estimates  or  goals  are
forward-looking statements. There are certain important factors that could cause
results  to  differ  materially  from  those   anticipated  by   forward-looking
statements  made  herein.  Investors  are  cautioned  that  all  forward-looking
statements  involve risks and uncertainty.  In addition to the factors discussed
above,  among the factors that could cause actual  results to differ  materially
are the following:  availability of new release product,  pricing  strategies of
competitors, public demand for various styles of recorded music, product returns
from customers and overall economic conditions.
<PAGE>

New Accounting Pronouncements

In February 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standards No. 128,  Earnings Per Share (FAS 128). FAS 128
specifies  new  standards  designed to improve the EPS  information  provided in
financial  statements  by  simplifying  the existing  computational  guidelines,
revising the disclosure  requirements,  and increasing the  comparability of EPS
data on an  international  basis.  Some of the changes  made to simplify the EPS
computations  include:  (a)  eliminating  the  presentation  of primary  EPS and
replacing it with basic EPS,  with the  principal  difference  being that common
stock equivalents are not considered in computing basic EPS, (b) eliminating the
modified treasury stock method and the three percent materiality provision,  and
(c) revising the  contingent  share  provisions  and the  supplemental  EPS data
requirements.  FAS 128 also  makes a number of changes  to  existing  disclosure
requirements.  FAS 128 is effective for financial  statements issued for periods
ending after December 15, 1997,  including interim periods.  The Company has not
yet determined the impact of the implementation of FAS 128.


<PAGE>

PART II - OTHER INFORMATION

Item 2. CHANGE IN SECURITIES

      The Company entered into a merger agreement dated as of September 5, 1995,
(the "Merger  Agreement"),  to acquire One Way Records,  Inc., and an affiliated
Independent  Label  (together,   "One  Way"),  for  a  total   consideration  of
$16,500,000  in cash,  notes and 147,309  shares of Alliance  common stock.  The
Merger Agreement provided for the payment of additional consideration to the One
Way selling  shareholders  based on the  operating  profit of One Way for fiscal
year 1995,  as  defined.  The  additional  consideration  was paid in March 1997
through the issuance of 225,352  shares of Alliance  common stock to the selling
shareholders  which  issuance was exempt from  registration  pursuant to Section
4(2) of the Securities Act of 1933.

Item 6.    EXHIBITS AND REPORTS ON FORM 8-K

           (a)  Exhibits


2.1  Merger   Agreement  dated  December  20,  1995  by  and  among   Metromedia
     International  Group,  Inc.,  Alliance  Merger  Corp.  and the  Registrant.
     (Incorporated  by reference from Exhibit 1 filed in the  Registrant's  Form
     8-K dated December 21, 1995 (File No. 0-20182).)

2.2  Termination  and Release  Agreement dated April 29,  1996.(Incorporated  by
     reference from Exhibit 1 filed in the Registrant's Form 8-K dated April 29,
     1996 (File No. 1-13054).)

3.1  Certificate of Incorporation,  as amended.  (Incorporated by reference from
     Exhibit  3.1  filed in the  Registrant's  Amendment  No. 1 to  Registration
     Statement  on  Form  S-4  filed  September  22,  1995   (Registration   No.
     33-95386).)

3.2  Revised and Restated  By-Laws.  (Incorporated by reference from Exhibit 3.2
     filed in the  Registrant's  Form 10-Q for the period  ended  September  30,
     1996, (File No. 1-13054).)

3.3  Certificate  of  Designations.(Incorporated  by reference  from Exhibit 3.3
     filed in the Registrants Form 10-Q for the period ended September  30,1996.
     (File No. 1-13054).)

3.4  Certificate of Designations.*

4.1  Restated   Stockholders'   Agreement   dated  as  of  November   30,  1993.
     (Incorporated  by  reference  from  Exhibit  4.1 filed in the  Registrant's
     Registration  Statement on Form S-3 dated September 22, 1995  (Registration
     No. 33-97280).)

4.2  Amendment  to Restated  Stockholders'  Agreement  dated as of May 18, 1995.
     (Incorporated  by  reference  from  Exhibit  4.2 filed in the  Registrant's
     Registration  Statement on Form S-3 dated September 22, 1995  (Registration
     No. 33-97280).)

4.3  Indenture dated July 25,1995 among the Company,  the Subsidiary  Guarantors
     and Bankers Trust  Company,  as trustee.  (Incorporated  by reference  from
     Exhibit 4.1 filed in the  Registrant's  Registration  Statement on Form S-4
     filed August 3, 1995 (Registration No. 33-95386).)

4.4  First  Supplemental  Indenture  dated July 26, 1995 among the Company,  the
     Subsidiary Guarantors and Bankers Trust Company, as trustee.  (Incorporated
     by reference from Exhibit 4.2 filed in the Registrant's  Amendment No. 1 to
     Registration  Statement on Form S-4 filed September 22, 1995  (Registration
     No. 33-95386).)

4.5  Registration  Rights  Agreement dated July 25, 1995 among the Company,  the
     Subsidiary   Guarantors  and  the  Initial  Purchasers.   (Incorporated  by
     reference from Exhibit 4.3 filed in the Registrant's Registration Statement
     on Form S-4 filed August 3, 1995 (Registration No. 33-95386).)
<PAGE>

4.6  Purchase  Agreement  dated July 18, 1995 among the Company,  the Guarantors
     and the Initial  Purchasers.  (Incorporated  by reference  from Exhibit 4.4
     filed in the Registrant's  Registration  Statement on Form S-4 filed August
     3, 1995 (Registration No. 33-95386).)

4.7  Second  Supplemental  Indenture  dated September 6, 1995 among the Company,
     the  Subsidiary   Guarantors   and  Bankers  Trust  Company,   as  trustee.
     (Incorporated  by  reference  from  Exhibit  4.5 filed in the  Registrant's
     Amendment No. 1 to  Registration  Statement on Form S-4 filed September 22,
     1995 (Registration No. 33-95386).)

4.8  Purchase  Agreement made as of May 18, 1995,  between AEC Americas Inc. and
     Bain Capital Fund IV L.P., Bain Capital Fund IV-B L.P., BCIP Associates and
     BCIP Trust  Associates,  L.P.  (Incorporated  by reference from Exhibit 4.5
     filed in the  Registrant's  Form 10-Q for the period  ended  June 30,  1995
     (File No. 1-13054).)

4.9  Parent Covenant Agreement dated as of May 18, 1995, by and between Alliance
     Entertainment  Corp.,  AEC Americas,  Inc.,  and Bain Capital Fund IV L.P.,
     Bain Capital Fund IV-B L.P.,  BCIP  Associates  and BCIP Trust  Associates,
     L.P.  (Incorporated by reference from Exhibit 4.6 filed in the Registrant's
     Form 10-Q for the period ended June 30, 1995 (File No. 1-13054).)

4.10 Third  Supplemental  Indenture dated February 26, 1996,  among the Company,
     the   Subsidiary   Guarantors   and  Bankers   Trust  Company  as  Trustee.
     (Incorporated by reference from Exhibit 4.10 filed in the Registrant's Form
     10-Q for the period ended March 31, 1996 (File No. 1-13054).)

4.11 Preferred Stock Purchase Agreement dated July 16,1996, between the Company,
     BT  Capital  Partners,  Inc.  and BCI  Growth  IV,  L.P.  (Incorporated  by
     reference from Exhibit 4.11 filed in the  Registrant's  Form 8-K dated july
     16, 1996. (File No. 1-13054).)

4.12 Voting  Agreement  dated as of August 15, 1996, among Joseph Bianco,  John
     Friedman,  Peter Kaufmann,  Elliot Newman,  Robert Marx, Alvin Teller, Bain
     Capital,  Inc., BT Capital Partners Inc., U.S. Equity Partners,  L.P., U.S.
     Equity Partners  (Offshore) L.P. and Wasserstein & Co., Inc.  (Incorporated
     by reference  from Exhibit 1 (E) filed in the  Registrant's  Form 8-K dated
     August 15, 1996 (File No. 1-13054).)

10.1 Incentive   Stock  Option  Plan  for  Executives  of  Jerry  Bassin,   Inc.
     (Incorporated by reference from Exhibit 10.1 filed as part of the Proxy and
     Prospectus in connection with the Special Meeting held on November 30, 1993
     (File No. 33-68816).)

10.2 1992  Non-Qualified  Stock Option  Plan.  (Incorporated  by reference  from
     Exhibit 10.2 filed as part of the Proxy and  Prospectus in connection  with
     the Special Meeting held on November 30, 1993 (File No. 33-68816).)

10.3 1993 Stock Option  Plan.(Incorporated  by reference from Exhibit 10.3 filed
     as part of the Proxy and Prospectus in connection  with the Special Meeting
     held on November 30, 1993 (File No. 33-68816).)

10.4 1993 Stock Option  Incentive  Plan.(Incorporated  by reference from Exhibit
     10.4  filed as part of the  Proxy and  Prospectus  in  connection  with the
     Special Meeting held on November 30, 1993 (File No. 33-68816).)

10.5 Amendment and Restated  Employment  Agreement  dated as of August 15, 1996,
     between the Company and Joseph J. Bianco.  (Incorporated  by reference from
     Exhibit  10.5  filed in the  Registrant's  Form 10-Q for the  period  ended
     September 30, 1996 (File No. 1-13054).)

10.6 Amended and  Restated  Employment  Agreement  dated as of August 15,  1996,
     between the Company and Anil K. Narang.  (Incorporated  by  reference  from
     Exhibit  10.6  filed in the  Registrant's  Form 10-Q for the  period  ended
     September 30, 1996 (File No. 1-13054).)
<PAGE>

10.7 Employment  Agreement dated as of November 1, 1995, between the Company and
     Timothy J. Dahltorp.(Incorporated by reference from Exhibit 10.7 filed with
     the  Registrant's  Form 10-K for the year ended December 31, 1996 (File No.
     1-13054).)

10.8 Amended  and  Restated  Employment  Agreement  dated as of August 15,  1996
     between the Company and Elliot B. Newman.  (Incorporated  by reference from
     Exhibit  10.8  filed in the  Registrant's  Form 10-Q for the  period  ended
     September 30, 1996 (File No. 1-13054).)

10.9 Employment  Agreement dated as of September 5, 1995 between the Company and
     David H. Schlang.  (Incorporated  by reference from Exhibit 10.9 filed with
     the Registrant's  Form 10-K for the year ended December 31, 1996 . (File No
     1-13054).)

10.10Lease dated March 25, 1993 between  Howard L. Bellowe and E. James Judd (as
     Landlord) and Encore  Distributors,  Inc., relating to the premises located
     at 2345 Delgany Street, Denver,  Colorado.  (Incorporated by reference from
     Exhibit 10.11 filed as part of the Proxy and Prospectus in connection  with
     the Special Meeting held on November 30, 1993 (File No. 33-68816).)

10.12Stock Sale  Agreement  dated December 11, 1992 between R. Tobias Knobel and
     the Registrant. (Incorporated by reference from Exhibit 10.20 filed as part
     of the Proxy and Prospectus in connection  with the Special Meeting held on
     November 30, 1993 (File No. 33-68816).)

10.13Merger   Agreement  dated  August  11,  1993  among  the   Registrant,   CD
     Acquisition  Corp.,  Titus  Oaks  Records,  Inc.,  Alan  Meltzer  and Diana
     Meltzer. (Incorporated by reference from Exhibit 10.21 filed as part of the
     Proxy  and  Prospectus  in  connection  with the  Special  Meeting  held on
     November 30, 1993 (File No. 33-68816).)

10.14Engagement  Letter dated October 29, 1992 between the Registrant and Tucker
     Anthony  Incorporated.  (Incorporated by reference from Exhibit 10.22 filed
     in the  Registrant's  Form 10-K for the year ended  December 31, 1993 (File
     No. 1-13054).)

10.15Amendment of Stock Sale  Agreement  and  Employment  Agreement  dated as of
     September   30,  1993  between  R.  Tobias   Knobel  and  the   Registrant.
     (Incorporated  by reference  from Exhibit  10.23 filed in the  Registrant's
     Form 10-K for the year ended December 31, 1993 (File No. 1-13054).)

10.16Form of  Employment  Agreement  dated  as of March  14,  1994  between  the
     Registrant  and Eric S. Weisman.  (Incorporated  by reference  from Exhibit
     10.28 filed in the  Registrant's  Form 10-K for the year ended December 31,
     1993 (File No. 1-13054).)

10.17Form of 1994  Long-Term  Incentive and Share Award Plan.  (Incorporated  by
     reference  from Exhibit 10.29 filed in the  Registrant's  Form 10-K for the
     year ended December 31, 1993 (File No. 1-13054).)

10.18Form of Amendment  to the 1994  Long-Term  Incentive  and Share Award Plan.
     (Incorporated  by reference  from Exhibit  10.18 filed in the  Registrant's
     Form 10-K for the year ended December 31, 1995 (File No 1-13054).)
<PAGE>

10.19Engagement  Letter  dated  September  9, 1993  between the  Registrant  and
     PaineWebber  Incorporated.  (Incorporated  by reference  from Exhibit 10.30
     filed in the  Registrant's  Form 10-K for the year ended  December 31, 1993
     (File No. 1-13054).)

10.20Engagement  Letter  dated May 27,  1993  between the  Registrant  and Bear,
     Stearns & Co. Inc.  (Incorporated  by reference from Exhibit 10.31 filed in
     the  Registrant's  Form 10-K for the year ended December 31, 1993 (File No.
     1-13054).)

10.21Asset  Purchase  Agreement  dated  December 16, 1993 between the Registrant
     and Nova Distributing  Corp.  (Incorporated by reference from Exhibit 10.32
     filed in the  Registrant's  Form 10-K for the year ended  December 31, 1993
     (File No. 1-13054).)

10.22Merger  Agreement  dated as of February 4, 1994 between the  Registrant and
     Airlie,  Inc.  (Incorporated  by reference  from Exhibit 10.35 filed in the
     Registrant's Form 8-K dated February 4, 1994 (File No. 1-13054).)

10.23Extention  Agreement to Employment  Agreement  dated July 31,1996,  between
     the Company and Eric Weisman. (Incorporated by reference from Exhibit 10.23
     filed with the Registrant's  Form 10-K for the year ended December 31, 1996
     (File No. 1-13054).)

10.25Offer  Document  dated July 28, 1994 from AEC Holdings  (UK) Limited to the
     Shareholders  of Castle and press release  issued in the United  Kingdom in
     connection  therewith.  (Incorporated by reference from Exhibit 10.41 filed
     in the Registrant's  Form 10-Q for the quarterly period ended June 30, 1994
     (File No. 1-13054).)

10.26Lease between the  Registrant  and The  Northwestern  Mutual Life Insurance
     Company dated January 12, 1995,  relating to the premises  located at 15050
     Shoemaker Avenue, Santa Fe Springs, California.  (Incorporated by reference
     from Exhibit 10.45 filed in the Registrant's  Form 10-K for the fiscal year
     ended December 31, 1994 (File No. 1-13054).)

10.27Third Amended and Restated  Credit  Agreement and Guaranty dated as of July
     25,  1995  among  the  Company,  the  Guarantors,  the  Banks and The Chase
     Manhattan  Bank,  N.A., as Agent.  (Incorporated  by reference from Exhibit
     10.50 filed in the  Registrant's  Registration  Statement on Form S-4 filed
     August 3, 1995 (Registration No. 33-95386).)

10.28Merger  Agreement  dated  as of  September  1,  1995  relating  to One  Way
     Records,  Inc.  (Incorporated  by reference from Exhibit 10.51 filed in the
     Registrant's  Amendment No. 1 to  Registration  Statement on Form S-4 filed
     September 22, 1995 (Registration No. 33-95386).)

10.29Merger  Agreement  dated as of September 1, 1995 relating to Deja Vu Music,
     Inc.   (Incorporated   by  reference   from  Exhibit  10.52  filed  in  the
     Registrant's  Amendment No. 1 to  Registration  Statement on Form S-4 filed
     September 22, 1995 (Registration No. 33-95386).)

10.30Management  Consulting  Agreement dated as of May 10, 1995,  among Alliance
     Entertainment  and Bain  Capital,  Inc.  (Incorporated  by  reference  from
     Exhibit 10.51 filed in the Registrant's Form 10-Q for the period ended June
     30, 1995 (File No. 1-13054).)
<PAGE>

10.31Merger  Agreement by and between the Company,  INDI  Acquisition  Corp. and
     INDI Holdings Inc.,  dated July 17, 1995.  (Incorporated  by reference from
     Exhibit 2.3 filed in the  Registrant's  Form 10-Q for the period ended June
     30, 1995 (File No. 1-13054).)

10.33Quota  Purchase   Agreement  dated  October  11,  1995,   relating  to  the
     acquisition  of   Distribuidora  de  Discos  E  Fitas  Canta  Brasil  Ltda.
     (Incorporated  by reference  from Exhibit  10.33 filed in the  Registrant's
     Form 10-Q for the period ended March 31, 1996. (File No. 1-13054).)

10.34Distribution  Agreement  dated  June 21,  1996,  between  the  Company  and
     EMI-Capitol  Music Group.  (Incorporated  by reference from Exhibit 2 filed
     with the Registrant's Form 8-K dated June 21, 1996. (File No. 1-13054).)

10.35Letter of Intent  dated  July 1,  1996,  between  the  Company  and  Matrix
     Software, Inc. (Incorporated by reference from Exhibit 10.35 filed with the
     Registrant's  Form  10-Q for the  period  ended  June 30,  1996  (File  No.
     1-13054).)

10.36First  Amendment  to  Third  Amended  and  Restated  Credit  Agreement  and
     Guaranty  dated as of September 30, 1995,  among the Company,  AEC Holdings
     (UK) Limited, the Guarantors, the Banks and The Chase Manhattan Bank, N.A.,
     as Agent.  (Incorporated  by reference  from  Exhibit  10.36 filed with the
     Registrant's  Form  10-Q for the  period  ended  June 30,  1996  (File  No.
     1-13054).)

10.37Second  Amendment  to Third  Amended  and  Restated  Credit  Agreement  and
     Guaranty  dated as of December  31, 1995,  among the company,  AEC Holdings
     (UK) Limited, the Guarantors, the Banks and The Chase Manhattan Bank, N.A.,
     as Agent.  (Incorporated  by reference  from  Exhibit  10.37 filed with the
     Registrant's  Form  10-Q for the  period  ended  June 30,  1996  (File  No.
     1-13054).)

10.38Third  Amendment  to  Third  Amended  and  Restated  Credit  Agreement  and
     Guaranty  dated as of June 30, 1996,  among the Company,  AEC Holdings (UK)
     Limited,  Castle Communication  Limited, the Guarantors,  the Banks and The
     Chase  Manhattan  Bank,  N.A., as Agent.  (Incorporated  by reference  from
     Exhibit  10.38 filed with the  Registrant's  Form 10-Q for the period ended
     June 30, 1996 (File No. 1-13054).)

10.39Stock  Acquisition and Merger Agreement dated as of August 15, 1996, by and
     among the Company,  Alvin N. Teller,  Wasserstein & Co. Inc.,  U.S.  Equity
     Partners L.P. and others.  (Incorporated  by reference from Exhibit 1 filed
     with the Registrant's Form 8-K dated August 15, 1996 (File No. 1-13054).)

10.40The 1994 Long  Term  Incentive  and  Share  Award  Plan.  (Incorporated  by
     reference from the Registrant's Registration Statement on Form S-8 filed on
     June 10, 1994. (File No. 33-80134).)

10.41Amendment  No. 1 to the 1994 Long Term  Incentive  and  Share  Award  Plan.
     (Incorporated by reference from the Registrant's  Registration Statement on
     Form S-8 filed on September 5, 1995. (File No. 33-96592).)

10.42Employment  Agreement  dated  as  of  August  15,  1996,  between  Alliance
     Entertainment  Corp. and Alvin N. Teller.  (Incorporated  by reference from
     Exhibit  10.42 filed with the  Registrant's  Form 10-Q for the period ended
     September 30, 1996. (File No. 1-13054).)

10.43Stock Option Agreement  between Alliance  Entertainment  Corp. and Alvin N.
     Teller dated August 15, 1996. (Incorporated by reference from Exhibit 10.43
     filed with the  Registrant's  Form 10-Q for the period ended  September 30,
     1996. (File No. 1-13054).)

10.44Engagement  Letter  Agreement among the Company and  Wasserstein  Perella &
     Co.,  Inc.  dated as of August 15, 1996.  (Incorporated  by reference  from
     Exhibit  10.44 filed with the  Registrant's  Form 10-Q for the period ended
     September 30, 1996. (File No. 1-13054).)
<PAGE>

10.45Right of First Refusal  Agreement dated as of August 15,1996,  by and among
     Alvin N.  Teller,  Joe Bianco and Anil Narang.  (Incorporated  by reference
     from  Exhibit  10.45 filed with the  Registrant's  Form 10-Q for the period
     ended September 30, 1996. (File No. 1-13054).)

10.46Fourth  Amendment  to Third  Amended  and  Restated  Credit  Agreement  and
     Guaranty   among  the  Company,   AEC   Holdings   (UK)   Limited,   Castle
     Communications Limited, The Guarantors,  the Banks, and The Chase Manhattan
     Bank,  N.A., as Agent.  (Incorporated by reference from Exhibit 10.46 filed
     with the  Registrant's  Form 10-Q for the period ended  September 30, 1996.
     (File No. 1-13054).)

10.47Purchase  Agreement among Wasserstein & Co. Inc.,  Cypress Ventures,  Inc.,
     and BT Capital Partners,  Inc. dated December 20, 1996,  including exhibits
     thereto.  Incorporated  by  reference  from  Exhibit  10.47  filed with the
     Registrant's Form 8-K dated December 20, 1996. (File No. 1-13054).)


10.48Settlement  Agreement dated as of March 10, 1997, among the Company,  David
     H. Schlang, Jack Rosenbloom and Peter Hyman.*

11.1 Statement Re:  Computation of Earnings (Loss) per Share.  (Incorporated  by
     reference from Exhibit 11.1 filed with the  Registrant's  Form 10-K for the
     year ended December 31, 1996. (File No. 1-13054).)

27.1 Financial Data Schedule.*

                  (b)      Reports on Form 8-K

None

*Filed herewith


<PAGE>



                             SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                            ALLIANCE ENTERTAINMENT CORP.



        
Date: May 15, 1997                          By:     /s/ Timothy Dahltorp
                                                ----------------------------- 
 
                                                     Timothy Dahltorp
                                                     Executive Vice President,
                                                     Chief Financial Officer and
                                                     Treasurer





                 CERTIFICATE OF DESIGNATIONS

                             OF


                 ALLIANCE ENTERTAINMENT CORP.




Pursuant to Section 151 of the  Delaware  General  Corporation  Law (the "GCL"),
ALLIANCE  ENTERTAINMENT  CORP.,  a  Delaware  corporation  (the  "Corporation"),
certifies as follows:

FIRST:  Under the authority  contained in Article  FOURTH of the  Certificate of
Incorporation,  as amended,  of the  Corporation,  the Board of Directors of the
Corporation  has  classified  an aggregate of three hundred  thousand  (300,000)
shares  of  the  authorized  but  unissued  shares  of  preferred  stock  of the
Corporation  into a series  which  shall  be  designated  Series  B  Convertible
Preferred Stock.

SECOND:  The  following  resolution  was  adopted by the Board of  Directors  on
December 19, 1996 and such resolution has not been modified and is in full force
and effect on the date hereof:

RESOLVED,  that the Board of Directors  hereby creates,  from the authorized but
unissued shares of preferred stock of the  Corporation,  a series of convertible
preferred stock  designated as Series B Convertible  Preferred  Stock, par value
$0.01  per  share  (the  "Preferred  Stock"),   and  hereby  fixes  the  powers,
designations, preferences and relative, participating, optional or other special
rights,  and the  qualifications,  limitations or restrictions  thereof,  of the
shares of such series, as follows:


<PAGE>



Section 1.  Preferred Stock Dividends.

1.1  General  Dividend  Obligation.  When,  as and if  declared  by the Board of
Directors of the Corporation, the Corporation shall pay to the holders of record
of the Preferred Stock,  out of the assets of the Corporation  available for the
payment of dividends under the General Corporation Law of the State of Delaware,
preferential  dividends  at the times and in the  amounts  provided  for in this
Section 1.

1.2  Payments of Dividends; Payments in Additional Shares.

(a) When declared by the Board of Directors of the Corporation, dividends on the
Preferred  Stock  shall be payable on whole  shares of  Preferred  Stock on each
Dividend Payment Date (capitalized terms not otherwise defined herein being used
in this  Certificate of  Designations  with the definitions set forth in Section
11).

(b) Dividends shall be paid only in additional  whole shares of Preferred Stock,
having a Liquidation  Value (exclusive of any accrued unpaid dividends) equal in
amount to the dividends payable, by mailing certificates for such shares to each
holder of record of Preferred  Stock at such  holder's  address as it appears on
the  Corporation's  stock  register  at least five days prior to the due date of
each dividend or otherwise  delivering  such shares so as to be received by such
holder on the due date of such  dividend.  If any  portion of a  dividend  would
result  in the  issuance  of a  fraction  of a share of  Preferred  Stock,  such
fraction shall be carried forward and accumulated with other fractions and shall
be paid on a subsequent  Dividend Payment Date when such  accumulated  fractions
equal at least one whole share of Preferred Stock.

(c) If at any time dividends on the outstanding  Preferred Stock at the rate set
forth  herein  shall  not have been  fully  paid or  declared  and set aside for
payment,  no dividends or other  distributions shall be declared or paid upon or
set apart for payment on the shares of any other class of Junior Securities.

1.3  Calculation of Dividends.  Dividends on each share of Preferred Stock shall
be calculated  cumulatively at the rate and in the manner prescribed herein from
and including the date of issuance of such share of Preferred Stock,  whether or
not such  dividends  shall have been  declared and whether or not there shall be
(at the time such  dividends are  calculated  or become  payable or at any other
time)  profits,  surplus  or other  funds or assets of the  Corporation  legally
available  for the payment of  dividends.  For purposes of this Section 1.3, the
date on which the Corporation shall initially issue any share of Preferred Stock
shall be deemed to be its "date of issuance"  regardless  of the number of times
transfer of such share of  Preferred  Stock shall be made on the stock  register
maintained  by  or  for  the   Corporation  and  regardless  of  the  number  of
certificates  which may be issued to  evidence  such  share of  Preferred  Stock
(whether by reason of transfer of such share or for any other reason).
<PAGE>

1.4 Dividend Rates.  Dividends shall be cumulative,  and shall accrue on a daily
basis on each  Outstanding  share  of  Preferred  Stock  at the  rate per  annum
(computed on the basis of a 360-day year having twelve thirty-day months) of six
percent (6%) of the Liquidation  Value of each share of Preferred  Stock. To the
extent not paid, on a Dividend Payment Date all unpaid dividends accrued on each
share of Preferred Stock Outstanding  during such quarter (or from and including
the  original  date  of  issuance  of such  share  in the  case  of the  initial
quarter-end  after the date of issuance) shall be added to the Liquidation Value
of such share and shall remain a part thereof until such dividends are paid.

Section 2  Liquidation Preferences.

Subject to the  holders'  conversion  rights  provided  below  herein,  upon any
liquidation (complete or partial), dissolution or winding up of the Corporation,
or any similar distribution of its assets to its stockholders which results in a
return  of  capital,  whether  voluntary  or  involuntary,  the  holders  of the
Preferred  Stock shall be entitled,  before any  distribution or payment is made
upon any Junior  Securities of the Corporation,  to be paid out of the assets of
the Corporation  available for  distribution to its  stockholders  (whether from
capital,  surplus  or  earnings)  an amount in cash  equal to the sum of (i) the
aggregate  Liquidation  Value of all shares of Preferred Stock then Outstanding,
plus (ii) all accrued unpaid dividends on such shares, and shall not be entitled
to any further payment. Written notice of such liquidation, dissolution, winding
up or other  distribution  of assets,  stating a payment date, the amount of the
payment and the place where the amounts distributable shall be payable, shall be
mailed by certified or registered mail, return receipt requested,  not less than
60 days prior to the payment date stated  therein,  to each record holder of any
share of Preferred Stock entitled  thereto at the address for such record holder
shown on the Corporation's records.  Neither the consolidation nor merger of the
Corporation into or with any other corporation or corporations,  nor the sale or
transfer by the Corporation of all or any part of its assets, shall be deemed to
be a  liquidation,  dissolution,  winding  up or  similar  distribution  of  the
Corporation  within the meaning of any of the  provisions of this Section 2. The
Preferred  Stock  shall  rank  pari  passu  with  the  Corporation's   Series  A
Convertible Preferred Stock.
<PAGE>


Section 3.  Redemptions of Preferred Stock.

3.1 Redemption  Price. For each share of Preferred Stock which is to be redeemed
by the  Corporation  at any time and for any reason in a redemption  pursuant to
this  Section 3, the  Corporation  shall be obligated  on the  Redemption  Date,
regardless of whether the Corporation shall be able or legally permitted to make
such  payment  on the  Redemption  Date,  to pay to  the  holder  thereof  (upon
surrender  by  such  holder  at  the  Corporation's   principal  office  of  the
certificate representing such share of Preferred Stock duly endorsed in blank or
accompanied by an appropriate  form of assignment) the Redemption Price for such
share of Preferred Stock, payable in cash.

3.2 Redeemed or  Otherwise  Acquired  Shares Not to Be  Reissued.  Any shares of
Preferred Stock redeemed pursuant to this Section 3 or otherwise acquired by the
Corporation  shall not be reissued,  sold or transferred by the  Corporation and
shall be retired.

3.3  Determination of Number of Each Holder's Shares to Be Redeemed.  The number
of shares of  Preferred  Stock to be redeemed  from each holder  thereof in each
redemption  under this Section 3 shall be  determined by  multiplying  the total
number  of  shares of  Preferred  Stock to be  redeemed  times a  fraction,  the
numerator of which shall be the total  number of shares of Preferred  Stock then
held by such holder and the  denominator  of which shall be the total  number of
shares of Preferred Stock then Outstanding,  rounded if the result is fractional
to the nearest whole number of shares.

3.4 Optional Redemption by Corporation.  (a) The Preferred Stock may be redeemed
in whole (but not in part), at the Redemption Price, at the Corporation's option
at any time after the seventh (7th) anniversary of the date of original issuance
of the Preferred Stock, on at least 30 days' notice.

3.5 Mandatory  Redemption  Based on Failure of  Stockholders'  Vote.  (a) In the
event that the Preferred  Stock has not become  convertible  in accordance  with
Section 4.1(a) on or before July 26, 2005,  then at any time after such date (i)
any holder of shares of Preferred  Stock may require the  Corporation  to redeem
all or  any  portion  of the  Preferred  Stock  owned  by  such  holder,  at the
Redemption  Price (as  determined  pursuant to this Section  3.5),  upon written
notice to the Corporation  requesting such  redemption,  or (ii) the Corporation
may, at its option,  redeem the Preferred  Stock then  Outstanding in whole (but
not in part),  at the Redemption  Price (as determined  pursuant to this Section
3.5), upon written notice to the holders thereof. Notice of any such election by
the  Corporation to redeem shall specify a redemption  date not less than 10 nor
more than 30 days after the date of such notice.
<PAGE>

(b) The Redemption  Price for each holder's  shares of Preferred  Stock redeemed
pursuant to this Section 3.5 shall be the lesser of

(i) the amount which, on receipt by the holder, will cause the holder to realize
an Internal  Rate of Return of  thirty-five  percent  (35%) with  respect to its
investment in such shares being redeemed, and

(ii) seventy-five percent (75%) of the Corporation's  cumulative EBITDA, for the
period from the date of original  issuance of the Preferred Stock to the date of
such redemption,  multiplied by a fraction, the numerator of which is the number
of shares of Preferred Stock to be redeemed from such holder and the denominator
of which is the  aggregate  number of shares of  Preferred  Stock  issued by the
Corporation,  provided that the  Redemption  Price per share of Preferred  Stock
calculated  pursuant to this  paragraph  (ii) shall in no event be less than the
Liquidation Value thereof.

3.6  Redemptions  or  Purchase  by  Corporation's  Designee(s).  In  lieu of any
redemption  of  Preferred  Stock by the  Corporation  permitted  hereunder,  the
Corporation  may  designate  one or more  purchasers  who shall be  entitled  to
purchase  the  Preferred  Stock  from  the  holders  thereof  at the  applicable
Redemption  Price. Any such designee(s) shall have the rights and obligations of
the Corporation specified herein with respect to the redemption of such shares.

3.7 Notice of Redemption.  Except as otherwise expressly provided herein, notice
of any  redemption  of  Preferred  Stock,  specifying  the  time  and  place  of
redemption, the Redemption Price (in the case of a redemption under Section 3.5,
showing  the  computation  thereof in  reasonable  detail)  and the  Section and
paragraph  pursuant to which such  redemption is being made,  shall be mailed by
certified or registered mail, return receipt requested, to each holder of record
of shares of  Preferred  Stock to be  redeemed,  at the  address for such holder
shown on the  Corporation's  records,  not more  than  sixty  (60) nor less than
thirty (30) days prior to the date on which such  redemption is to be made.  The
notice  shall  also  specify  the  number of shares of  Preferred  Stock and the
certificate  numbers  thereof  which  are  to  be  redeemed.   With  respect  to
redemptions  made  pursuant  to Section  3.4,  upon  mailing  any such notice of
redemption  the  Corporation  shall  become  obligated  to redeem at the time of
redemption specified therein all shares of Preferred Stock therein specified. In
case less than all the shares of Preferred Stock  represented by any certificate
are redeemed, a new certificate  representing the unredeemed shares of Preferred
Stock  shall be  issued  to the  holder  thereof  without  cost to such  holder.
Notwithstanding any other provision of this Section 3, the Corporation shall not
be  entitled  to redeem  any shares of  Preferred  Stock in respect of which the
holder of such Preferred stock has delivered to Corporation a Conversion  Notice
after the delivery of notice by the  Corporation  as provided in this  paragraph
but prior to the Redemption Date.
<PAGE>

3.8 Rights After Redemption Date.  Provided that the Redemption Price is paid in
full on the  applicable  Redemption  Date, no share of Preferred  Stock shall be
entitled  to any  dividends  accrued  after  its  Redemption  Date,  and on such
Redemption  Date,  except as otherwise  provided herein or by law, all rights of
the holder of such share of Preferred Stock as a stockholder of the Corporation,
by reason of the  ownership  of such  share,  shall  cease,  except the right to
receive the Redemption  Price of such share upon  presentation  and surrender of
the  certificate  representing  such share,  and such share shall not after such
Redemption Date be deemed to be Outstanding.

3.9 Other  Redemptions.  The  Corporation  shall  neither  redeem nor  otherwise
acquire  any shares of any class of  Preferred  Stock  except  (i) as  expressly
authorized in this Certificate of Designations, or (ii) pursuant to any offer of
redemption  made to the  holders  of  Preferred  Stock  of such  class  pro rata
according to the shares held by them.

3.10  Deposit  of  Redemption  Price.  If on or  before  the date of  redemption
specified  in any notice of  redemption  of any share of  Preferred  Stock,  the
Corporation shall irrevocably deposit the amount of the Redemption Price thereof
with a bank  or  trust  company  having  an  office  in the  City  of New  York,
designated in such notice of redemption,  in trust for the benefit of the holder
of such share of Preferred Stock,  such share of Preferred Stock shall be deemed
to have been redeemed on the date so specified,  whether or not the  certificate
for such share shall be surrendered for redemption and canceled.

Section 4.  Conversion of Preferred Stock.

4.1 Conversion  Procedures.  (a) The Preferred  Stock shall be convertible  into
shares of Common Stock, in accordance with the terms of this Section 4 after the
receipt by the  Corporation of a Conversion  Notice as defined in Section 4.1(c)
hereof  received at any time after the date that the  issuance  of Common  Stock
upon such conversion is approved by the holders of outstanding  Common Stock, in
compliance with Rule 312.03 of the New York Stock Exchange Listed Company Manual
(or such approval  otherwise is not  required)  subject to the  requirements  of
Section 4.1(b) hereof.
<PAGE>

(b) A  holder  of  shares  of  Preferred  Stock  may,  at  any  time  after  the
requirements of Section 4.1(a) are satisfied, convert pursuant to this Section 4
all or any part (in whole  numbers of shares  only) of the  shares of  Preferred
Stock held by such  holder  into such  number of fully  paid and  non-assessable
whole shares of Common Stock as is obtained by multiplying  the number of shares
of  Preferred  Stock so to be  converted by the  Liquidation  Value  thereof and
dividing the result by the Conversion Price then in effect. Such right as to any
particular share shall terminate at the close of business on the day immediately
prior to the date fixed for payment on the Preferred Stock upon any liquidation,
dissolution, winding up or similar distribution of the Corporation.

(c) Each conversion of Preferred Stock shall be effected by the surrender of the
certificate  or  certificates  representing  the shares to be  converted  at the
principal  office  of the  Corporation  (or such  other  office or agency of the
Corporation as the  Corporation may designate by notice in writing to the holder
or holders of the Preferred  Stock) at any time during its usual business hours,
which shall be  accompanied  by a written notice by the holder of such Preferred
Stock (a  "Conversion  Notice")  stating  that such  holder  desires  to convert
shares,  or  a  stated  number  of  shares,  represented  by  a  certificate  or
certificates  specifically  described therein. Such Conversion Notice shall also
specify  the name or names  (with  addresses)  and  denominations  in which  the
certificate or  certificates  for Common Stock shall be issued and shall include
instructions for delivery  thereof.  The Conversion Price shall be determined as
of the close of business on the date the certificate  representing the Preferred
Stock and the Conversion Notice is received by the Corporation.  Such conversion
shall be deemed to have been effected as of the close of business on the date on
which the certificate representing the Preferred Stock and the Conversion Notice
for such shares shall have been received by the Corporation, and as of such date
(the  "Conversion  Date") the rights of the holder of such  Preferred  Stock (or
specified  portion thereof) as such holder shall cease and the person or persons
in whose  name or names any  certificate  or  certificates  for shares of Common
Stock are to be issued upon such  conversion  shall be deemed to have become the
holder or holders of record of the shares of Common Stock represented thereby.

(d) As soon as possible after the Conversion  Date (and in no event more than 30
days after the Conversion Date),  subject to Section 4.2(c), with respect to the
certificate(s) specified in (i) and (ii) below, the Corporation shall deliver to
the converting  holder or, with respect to the  certificate(s)  specified in (i)
below, as specified by such converting holder:
<PAGE>

(i) a certificate or  certificates  representing  the number of shares of Common
Stock issuable by reason of such conversion registered in such name or names and
such   denomination  or  denominations  as  the  converting  holder  shall  have
specified;

(ii) a certificate  representing  any shares of Preferred Stock which shall have
been  represented  by the  certificate  or  certificates  which  shall have been
delivered to the  Corporation in connection with such conversion but which shall
not have been converted; and

(iii) a payment of cash in an amount equal to the value of any fractional  share
of  Common  Stock  that  otherwise  would be  issuable  in  connection  with the
Preferred Stock converted.

4.2 Authorization and Issuance of Common Stock.  The Corporation covenants and
agrees that:

(a) The  Corporation  will at all times  reserve and keep  available  out of its
authorized  but  unissued  shares of Common  Stock,  solely  for the  purpose of
issuing upon the  conversion of the Preferred  Stock as provided in this Section
4, such  number of shares of Common  Stock as shall  then be  issuable  upon the
conversion  of all  Outstanding  shares  of  Preferred  Stock.  The  Corporation
covenants that all shares of Common Stock which shall be so issuable shall, when
issued, be duly and validly issued,  fully paid and non-assessable and free from
all taxes, liens, and charges.  The Corporation will take all such action as may
be necessary to assure that all shares of Common Stock may be so issued  without
violation  of any  applicable  law or  regulation  or  any  requirements  of any
domestic stock exchange upon which any shares of Common Stock may be listed.

(b) The Corporation  will not take any action which results in any adjustment of
the number of shares of Common Stock  acquirable  upon  conversion of a share of
Preferred  Stock if after such action the total number of shares of Common Stock
issuable upon conversion of the Preferred Stock then Outstanding,  together with
the total number of shares of Common Stock then Outstanding and the total number
of shares of Common Stock  reserved  for any purpose  other than  issuance  upon
conversion  of Common  Stock,  would exceed the total number of shares of Common
Stock then  authorized by the  Corporation's  Certificate of  Incorporation,  as
amended. 
<PAGE>

(c) If any shares of Common  Stock  required  to be  reserved  for  purposes  of
conversions of shares of Preferred Stock under this  Certificate of Designations
require registration with, or approval of, any governmental  authority under any
federal or state law (other than any  registration  under the  Securities Act of
1933, as then in effect,  or any similar  federal  statute then in force, or any
state  securities  law,  required  by reason of any  transfer  involved  in such
conversion),  or listing on any domestic securities exchange, before such shares
may be issued  upon  conversion,  the  Corporation  will,  at its expense and as
expeditiously as possible,  use its best efforts to cause such shares to be duly
registered  or  approved  for  listing  or  listed on such  domestic  securities
exchange, as the case may be.

(d) The issuance of  certificates  for shares of Common Stock upon conversion of
shares of the  Preferred  Stock shall be made  without  charge to the holders of
such shares for any issuance tax in respect  thereof,  or other cost incurred by
the Corporation in connection  with such conversion and the related  issuance of
shares of Common Stock,  provided that the Corporation  shall not be required to
pay any tax which may be  payable in respect  of any  transfer  involved  in the
issuance and delivery of any certificate in a name other than that of the holder
of the Preferred Stock converted.

(e) The  Corporation  will not close its books against the transfer of any share
of Preferred  Stock or of any share of Common Stock issued or issuable  upon the
conversion  of such  shares  in any  manner  which  interferes  with the  timely
conversion of such shares.

4.3 Conversion  Price. (a) The initial  Conversion Price shall be one dollar and
twenty-five cents ($1.25). In order to prevent dilution of the conversion rights
granted hereunder, the Conversion Price shall be subject to adjustment from time
to time pursuant to this Section 4.

(b) If and whenever the Corporation  shall issue or sell, or shall in accordance
with  Section 4.4 be deemed to have issued or sold,  any shares of Common  Stock
for a  consideration  per share that is less than 95% of the Market Price on the
date of such  issue  or sale,  then,  forthwith  upon  such  issue or sale,  the
Conversion  Price  shall,  subject  to  Section  4.4,  be  reduced  to the price
(calculated  to the nearest  $0.001)  determined by  multiplying  the Conversion
Price  in  effect  immediately  prior  to the  time of such  issue  or sale by a
fraction, the numerator of which shall be the sum of (i) the number of shares of
Common  Stock  Deemed  Outstanding  immediately  prior  to  such  issue  or sale
multiplied by the Market Price immediately prior to such issue or sale plus (ii)
the  consideration  received by the Corporation upon such issue or sale, and the
denominator of which shall be the product of (iii) the total number of shares of
Common Stock Deemed Outstanding immediately after such issue or sale, multiplied
by (iv) the Market Price immediately prior to such issue or sale.
<PAGE>

Notwithstanding  the foregoing,  no adjustment of the Conversion  Price shall be
made in an amount  less than $0.001 per share,  but any such  lesser  adjustment
shall be carried  forward and shall be made at the time of and together with the
next  subsequent  adjustment  which  together  with any  adjustments  so carried
forward shall amount to $0.001 per share or more.

(c)  Notwithstanding  the  provisions  of this  Section 4.3 and Section  4.4, no
adjustment of the Conversion  Price shall be required as a result of the sale or
issuance of Common  Stock,  at prices less than 95% of the Market  Price then in
effect,  (i) upon conversion of any of the Preferred Stock or the  Corporation's
Series C Convertible  Preferred  Stock, par value $0.01 per share (the "Series C
Preferred Stock") or the exchange of the Corporation's 6% Exchangeable Notes due
December 31, 2001,  (ii) in connection  with Excluded  Securities,  or (iii) the
issuance of the Series C Preferred Stock.

4.4  Effect of Certain Events on Conversion Price.  For purposes of determining
the adjusted Conversion Price under Section 4.3, the following shall be
applicable:

(a) Issuance of Rights or Options.  In case at any time the Corporation shall in
any manner grant  (whether  directly or by  assumption in a merger or otherwise)
any rights to subscribe for or to purchase,  or any options for the purchase of,
Common Stock or any stock or other  securities  convertible into or exchangeable
for Common Stock (such rights or options being herein called  "Options" and such
convertible or exchangeable stock or securities being herein called "Convertible
Securities"),  whether or not such  Options or the rights to convert or exchange
such Convertible Securities are immediately exercisable, and the price per share
for which  Common  Stock is issuable  upon the  exercise of such Options or upon
conversion or exchange of such  Convertible  Securities  (determined by dividing
(i) the total  amount,  if any,  received or receivable  by the  Corporation  as
consideration  for the  granting of such  Options,  plus the  minimum  aggregate
amount of additional  consideration payable to the Corporation upon the exercise
of all  such  Options,  plus,  in the  case  of such  Options  which  relate  to
Convertible   Securities,   the   minimum   aggregate   amount   of   additional
consideration,  if any,  payable  upon  the  issue  or sale of such  Convertible
Securities  and upon the  conversion  or  exchange  thereof,  by (ii) the  total
maximum  number of shares of Common  Stock  issuable  upon the  exercise of such
Options or upon the  conversion or exchange of all such  Convertible  Securities
issuable upon the exercise of such Options) shall be less than 95% of the Market
Price,  determined as of the date of granting of such  Options),  then the total
maximum  number of shares of Common  Stock  issuable  upon the  exercise of such
<PAGE>

Options or upon  conversion  or  exchange  of the total  maximum  amount of such
Convertible  Securities  issuable upon the exercise of such Options shall (as of
the date of grant of such Options) be deemed to be outstanding  and to have been
issued for such price per share. No adjustment of the Conversion  Price shall be
made  upon  the  actual  issue  of such  Common  Stock  or of  such  Convertible
Securities upon exercise of such Options or upon the actual issue of such Common
Stock upon  conversion  or exchange of such  Convertible  Securities,  except as
otherwise provided in Section 4.4(c).

(b) Issuance of Convertible  Securities.  In case the  Corporation  shall in any
manner issue  (whether  directly or by  assumption  in a merger or otherwise) or
sell any  Convertible  Securities,  whether  or not the  rights to  exchange  or
convert  thereunder  are  immediately  exercisable,  and the price per share for
which Common Stock is issuable upon such  conversion or exchange  (determined by
dividing (i) the total  amount  received or  receivable  by the  Corporation  as
consideration  for the issue or sale of such  Convertible  Securities,  plus the
minimum  aggregate  amount of additional  consideration,  if any, payable to the
Corporation upon the conversion or exchange  thereof,  by (ii) the total maximum
number of shares of Common Stock issuable upon the conversion or exchange of all
such  Convertible  Securities)  shall  be less  than  95% of the  Market  Price,
determined as of the date of such issue or sale of such Convertible  Securities,
then the total maximum number of shares of Common Stock issuable upon conversion
or  exchange  of all such  Convertible  Securities  shall (as of the date of the
issue or sale of such Convertible Securities) be deemed to be outstanding and to
have been  issued for such  price per share.  Except as  otherwise  provided  in
Section  4.4(c),  no adjustment of the  Conversion  Price shall be made upon the
actual  issue  of  such  Common  stock  upon  conversion  or  exchange  of  such
Convertible  Securities,  and if any  such  issue  or sale  of such  Convertible
Securities  is made upon  exercise of any Options for which  adjustments  of the
Conversion  Price have been made or are to be made pursuant to other  provisions
of this Section 4.4, no further adjustment of the Conversion Price shall be made
by reason of such issue or sale.

(c) Change in Option or Conversion  Price. If the purchase price provided for in
any Option referred to in Section 4.4(a), the additional consideration,  if any,
payable upon conversion or exchange of any Convertible Securities referred to in
Section 4.4(a) or (b), or the rate at which any Convertible  Securities referred
to in Section  4.4(a) or (b) are  convertible  into or  exchangeable  for Common
Stock,  shall  change at any time (other  than under or by reason of  provisions
designed to protect  against  dilution of the type set forth in this Section 4.4
<PAGE>

or in Sections 4.3 and 4.5), then the Conversion  Price in effect at the time of
such change shall forthwith be adjusted to the Conversion Price which would have
been in effect at such time had such  Option  or  Convertible  Securities  still
outstanding provided for such changed purchase price,  additional  consideration
or conversion rate, as the case may be, at the time initially granted, issued or
sold. If the purchase  price  provided for in any Option  referred to in Section
4.4(a),  the  additional  consideration,  if any,  payable  upon  conversion  or
exchange of any Convertible  Securities referred to in Section 4.4(a) or (b), or
the rate at which any  Convertible  Securities  referred to in Section 4.4(a) or
(b), are convertible into or exchangeable for Common Stock,  shall be reduced at
any time under or by reason of  provisions  with  respect  thereto  designed  to
protect  against  dilution of the type set forth in this Section 4.4 or Sections
4.3 and 4.5,  then in case of the  delivery of Common Stock upon the exercise of
any such Option or upon conversion or exchange of any such Convertible Security,
the Conversion  Price then in effect  hereunder  shall  forthwith be adjusted to
such  respective  amount  as  would  have  been  obtained  had  such  Option  or
Convertible  Security  never  been  issued  as to  such  Common  Stock  and  had
adjustments  been made upon the issuance of the shares of Common Stock delivered
as aforesaid,  but only if as a result of such  adjustment the Conversion  Price
then in effect hereunder would be reduced.

(d) Treatment of Expired Options and Unexercised  Convertible  Securities.  Upon
the  expiration  of any  Option or the  termination  of any right to  convert or
exchange  any  Convertible  Securities  (without  any exercise of such Option or
right),  the  Conversion  Price  then in effect  hereunder  shall  forthwith  be
adjusted to the Conversion  Price which would have been in effect at the time of
such expiration or termination had such Option or Convertible Securities, to the
extent  outstanding  immediately prior to such expiration or termination,  never
been issued, and the Common Stock issuable  thereunder shall no longer be deemed
to be outstanding.

(e)  Calculation of Consideration Received.

(i) In case any shares of Common Stock, Options or Convertible  Securities shall
be  issued  or sold or  deemed  to have  been  issued  or  sold  for  cash,  the
consideration  received  therefor  shall be deemed to be the aggregate  proceeds
payable to the Corporation therefor, prior to deduction of any expenses incurred
and  any  underwriting   commission  or  concessions  paid  or  allowed  by  the
Corporation in connection therewith. 
<PAGE>

(ii) In case any shares of Common Stock, Options or Convertible Securities shall
be  issued  or  sold  for  a  consideration  other  than  cash,  the  amount  of
consideration  other than cash received by the Corporation shall be deemed to be
the fair value, determined in good faith by the Board of Directors.

(iii) In case any Options shall be issued in  connection  with the issue or sale
of  other  securities  of the  Corporation,  together  comprising  one  integral
transaction in which no specific  consideration  is allocated to such Options by
the parties  thereto,  such Options shall be deemed to have been issued  without
consideration.

(iv) In case any shares of Common Stock, Options or Convertible Securities shall
be  issued  in  connection  with any  merger  in which  the  Corporation  is the
surviving  corporation,  the amount of consideration therefor shall be deemed to
be the fair value,  determined in good faith by the Board of Directors,  of such
portion of the net assets and business of the non-surviving corporation as shall
be attributable to such Common Stock, Options or Convertible Securities,  as the
case may be.

(v) In the event of any  consolidation  or merger  of the  Corporation  in which
stock or other  securities of any  corporation are issued in exchange for Common
Stock of the Corporation or in the event of any sale of all or substantially all
of  the  assets  of  the  Corporation  for  stock  or  other  securities  of any
corporation,  the Corporation  shall be deemed to have issued a number of shares
of its Common Stock for stock or securities of the other corporation computed on
the basis of the actual  exchange ratio on which the  transaction was predicated
and for a  consideration  equal  to the  fair  market  value on the date of such
transaction  of such stock or  securities of the other  corporation,  and if any
such calculation results in adjustment of the Conversion Price the determination
of the  number of  shares of Common  Stock  receivable  upon  conversion  of the
Preferred Stock  immediately  prior to such merger,  consolidation  or sale, for
purposes of Section 4.7, shall be made after giving effect to such adjustment of
the Conversion Price.
<PAGE>

(vi) In case  the  Corporation  shall  declare  a  dividend  or make  any  other
distribution upon any stock of the Corporation payable in Common Stock,  Options
or Convertible Securities,  any Common Stock, Options or Convertible Securities,
as the case may be, issuable in payment of such dividend or  distribution  shall
be deemed to have been issued or sold without consideration.

(f) Record Date.  For purposes of Sections 4.3 and 4.4, in case the  Corporation
shall  take a record of the  holders  of its  Common  Stock for the  purpose  of
entitling them (i) to receive a dividend or other distribution payable in Common
Stock, Options or Convertible  Securities,  or (ii) to subscribe for or purchase
Common Stock, Options or Convertible Securities,  then such record date shall be
deemed to be the date of the issue or sale of the shares of Common  Stock deemed
to have been issued or sold upon the  declaration of such dividend or the making
of such other distribution or the date of granting of such right or subscription
or purchase, as the case may be.

4.5 Subdivisions and Combinations. Except to the extent Section 4.4(e)(vi) above
applies,  in the event that the Corporation  shall at any time subdivide (by any
stock split, stock dividend or otherwise) one or more classes of its outstanding
Common Stock into a greater  number of shares of Common  Stock,  the  Conversion
Price  in  effect  immediately  prior  to such  subdivision  forthwith  shall be
proportionately reduced.  Conversely, in the event the outstanding shares of one
or more classes of the Common Stock shall be combined  into a smaller  number of
shares (by reverse stock split or  otherwise),  the  Conversion  Price in effect
immediately prior to such combination shall be proportionately increased.

4.6 Dividends. In the event that the Corporation declares a dividend (other than
a dividend payable in Common Stock, Options or Convertible Securities, or a cash
dividend  payable out of earnings or earned surplus) upon Common Stock,  then at
the option of the holders of a majority of the  outstanding  shares of Preferred
Stock,

(1) the Corporation shall pay over to each holder, on the dividend payment date,
the cash,  stock or other  securities and other property which holder would have
received  if such  holder had  converted  all of his or its shares of  Preferred
Stock into Common  Stock and had been the record  holder of such Common Stock on
the date on which a record is taken for the purpose of such  dividend,  or, if a
record is not taken,  the date as of which the holders of Common Stock of record
entitled to such dividend are to be determined, or 
<PAGE>

(2) the Conversion Price in effect  immediately prior to the declaration of such
dividend  shall be  reduced by an amount  equal to the  amount of such  dividend
payable per share of Common  Stock,  in the case of a cash  dividend,  or by the
fair value of such dividend per share (as reasonably  determined by the Board of
Directors of the Corporation), in the case of any other dividend, such reduction
to be  effective  on the date as of which a record is taken for purposes of such
dividend, or if a record is not taken, the date as of which holders of record of
Common Stock entitled to such dividend are determined, or

(3) in the case of a dividend  consisting  of stock or  securities  (other  than
Common Stock, Options or Convertible Securities) or other property distributable
to holders of Common  Stock,  the holder of Preferred  Stock may elect that,  in
lieu  of (1) or  (2)  above,  lawful  and  adequate  provisions  shall  be  made
(including without  limitation any necessary  reduction in the Conversion Price)
whereby  such  holder of  Preferred  Stock  shall  thereafter  have the right to
purchase  and/or  receive,  on  the  terms  and  conditions  specified  in  this
Certificate  of  Designations  and in  addition  to the  shares of Common  Stock
receivable immediately prior to the declaration of such dividend upon conversion
of his or its shares of Preferred  Stock,  such shares of stock,  securities  or
property as are distributable with respect to outstanding shares of Common Stock
equal to the number of shares of Common Stock  receivable  immediately  prior to
such declaration upon conversion of his or its shares of Preferred Stock, to the
end that the provisions  hereof  (including  without  limitation  provisions for
adjustments of the Conversion Price and of the number of shares  receivable upon
such  conversion)  shall  thereafter  be  applicable,  as  nearly  as may be, in
relation to such shares of stock, securities or property.

For the purposes of this Section 4.6,  "dividend" shall mean any distribution to
the holders of Common Stock as such, and a dividend shall be considered  payable
out of earnings or earned  surplus (other than  revaluation or paid-in  surplus)
only to the extent that such  earnings  or earned  surplus are charged an amount
equal to the fair value of such dividend as  reasonably  determined by the Board
of Directors of the Corporation. 
<PAGE>

4.7  Reorganization,  Reclassification,  Consolidation,  Merger or Sale.  If any
capital   reorganization  or  reclassification  of  the  capital  stock  of  the
Corporation,  or any  consolidation  or merger of the  Corporation  with or into
another   corporation,   or  any  sale  of  all  or  substantially  all  of  the
Corporation's assets to another corporation shall be effected in such a way that
holders of Common  Stock shall be entitled to receive  (either  directly or upon
subsequent  liquidation)  stock,  securities  or assets  with  respect  to or in
exchange  for  Common  Stock,  then,  as a  condition  of  such  reorganization,
reclassification,  consolidation,  merger or sale, lawful and adequate provision
(as  determined  reasonably  and in good faith by the Board of  Directors of the
Corporation)  shall be made whereby each of the holders of the  Preferred  Stock
shall  thereafter  have the right to acquire and receive upon the basis and upon
the terms and  conditions  specified  herein and in lieu of the shares of Common
Stock of the Corporation  immediately theretofore acquirable and receivable upon
the  conversion of such  holder's  shares,  such shares of stock,  securities or
assets as may be issued or payable  with  respect to or in exchange for a number
of  outstanding  shares of Common  Stock equal to the number of shares of Common
Stock immediately  theretofore acquirable and receivable upon conversion of such
shares had such reorganization, reclassification,  consolidation, merger or sale
not taken place, and in any such case  appropriate  provision shall be made with
respect to such holder's  rights and interests to the end that the provisions of
this Section 4 (including without  limitation  provisions for adjustments of the
Conversion  Price and of the  number of shares of Common  Stock  acquirable  and
receivable upon the exercise of the conversion rights granted in this Section 4)
shall thereafter be applicable in relation to any shares of stock, securities or
assets  thereafter  deliverable  upon the  conversion  of such  holder's  shares
(including,  in the case of any such consolidation,  merger or sale in which the
successor  corporation or purchasing  corporation is other than the Corporation,
an  immediate  adjustment  of the  Conversion  Price to the value for the Common
Stock reflected by the terms of such consolidation,  merger or sale if the value
so reflected is less than the Conversion  Price in effect  immediately  prior to
such  consolidation,  merger or sale).  The  Corporation  shall not  effect  any
consolidation,  merger or sale, unless the successor  corporation (if other than
the Corporation)  resulting from such consolidation or merger or the corporation
purchasing  such  assets  shall  assume the  obligation  to deliver to each such
holder such shares of stock,  securities  or assets as, in  accordance  with the
foregoing provisions, such holder may be entitled to acquire or receive.

4.8 Notice of  Adjustment.  Immediately  upon any  adjustment of the  Conversion
Price,  the  Corporation  shall send  written  notice  thereof to all holders of
Preferred  Stock,  which notice shall state the Conversion  Price resulting from
such adjustment and the increase or decrease, if any, in the number of shares of
Common  Stock  acquirable  and  receivable  upon  conversions  of all  shares of
Preferred Stock held by each such holder, setting forth in reasonable detail the
method of calculation and the facts upon which such calculation is based.
<PAGE>

4.9  Other Adjustment-Related Notices.  In the event that at any time:

(a) the Corporation  shall declare a dividend (or any other  distribution)  upon
its  Common  Stock  payable  otherwise  than in cash out of  earnings  or earned
surplus;

(b) the Corporation  shall offer for subscription pro rata to the holders of any
class of its Common Stock any  additional  shares of stock of any class or other
rights;

(c)  there  shall be any  capital  reorganization,  or  reclassification  of the
capital stock of the Corporation,  or consolidation or merger of the Corporation
with, or sale of all or substantially all of its assets to, another corporation;
or

(d)  there shall be any voluntary or involuntary dissolution, liquidation,
winding up or similar distribution of the Corporation;

then, in connection  with any such event,  the  Corporation  shall give by first
class mail, postage prepaid,  addressed to the holders of Preferred Stock at the
address for each such holder as shown on the books of the Corporation:

(i) at least 30 days' prior written notice of the date on which the books of the
Corporation  shall  close  or  a  record  shall  be  taken  for  such  dividend,
distribution  or  subscription  rights  (and  specifying  the date on which  the
holders of Common Stock shall be entitled thereto) or for determining  rights to
vote in respect of such reorganization, reclassification, consolidation, merger,
sale, dissolution, liquidation, winding up or similar distribution; and

(ii) in the case of any such  reorganization,  reclassification,  consolidation,
merger, sale, dissolution,  liquidation,  winding up or similar distribution, at
least 30 days' prior  written  notice of the date when the same shall take place
(and  specifying the date on which the holders of Common Stock shall be entitled
to exchange their Common Stock for securities or other property deliverable upon
such reorganization, reclassification, consolidation, merger, sale, dissolution,
liquidation, winding up or similar distribution). 
<PAGE>

4.10 Certain  Events.  If any event occurs as to which the other  provisions  of
this Section 4 are not strictly  applicable or if strictly  applicable would not
fairly protect the conversion  rights of the Preferred  Stock in accordance with
the  essential  intent  and  principles  of such  provisions,  then the Board of
Directors  shall make an adjustment in the  application of such  provisions,  in
accordance  with such  essential  intent and  principles,  so as to protect such
conversion rights as aforesaid.

4.11 Disputes.  In the event that there is any dispute as to (a) the computation
of the price or the number of shares of Common Stock  required to be issued upon
conversion of Preferred  Stock, or (b) the  computation of the Redemption  Price
under  Section 3.6, in either case in which holders of 50 percent or more of the
Preferred  Stock shall join,  the  holders  and the  Corporation  will retain an
independent and nationally  recognized accounting firm to conduct at the expense
of the  Corporation  an audit of the  computations  pursuant to the terms hereof
involved  in  such  dispute,   including  the  financial   statements  or  other
information upon which such  computations  were based. The determination of such
nationally  recognized  accounting firm shall, in the absence of manifest error,
be binding upon the holders of the Preferred Stock and the Corporation. If there
shall be a dispute as to the selection of such nationally  recognized accounting
firm, such firm shall be appointed by the American Institute of Certified Public
Accountants ("AICPA") if willing, otherwise the American Arbitration Association
("AAA"),  upon  application  by the  Corporation  or any holder or holders of at
least 50 percent of the  outstanding  Preferred Stock with notice to the others.
If the price, number of shares of Common Stock or Redemption Price as determined
by such  accounting  firm is five  percent (5%) or more higher or lower than the
price,  number of shares of Common  Stock or  Redemption  Price  computed by the
Corporation,  the expenses of such  accounting  firm and, if any, AICPA and AAA,
shall be borne completely by the Corporation.  In all other cases, they shall be
borne by the disputing holders of Preferred Stock.

Section 5.  Purchase Rights.

If at any time or from time to time the Corporation  shall grant,  issue or sell
any  Options,  Convertible  Securities  or  rights  to  purchase  property  (any
"Purchase  Rights")  pro rata to the  record  holders  of Common  Stock and such
grant, issuance or sale does not result in an adjustment of the Conversion Price
under  Section  4.4,  then each holder of  Preferred  Stock shall be entitled to
acquire,  upon the terms  applicable  to such  Purchase  Rights,  the  aggregate
Purchase  Rights which such holder could have acquired if it had held the number
of shares of Common Stock acquirable and receivable (directly or upon subsequent
conversion,  assuming unrestricted  convertibility) upon conversion  immediately
prior to the time or times at which the Corporation, granted issued or sold such
Purchase Rights. 
<PAGE>

Section 6. Voting Rights of Preferred Stock. (a) Except as otherwise provided by
law, by  agreement  among the  stockholders,  or as  otherwise  provided in this
Certificate of  Designations,  Preferred Stock shall entitle the holders thereof
to no voting rights.

(b) The  Preferred  Stock  shall be  entitled to vote with the holders of Common
Stock on any and all  matters  presented  to the  holders of Common  Stock for a
stockholders'  vote at any time after the  satisfaction  of the  conditions  set
forth in Section 4.1(a) hereof. After the Preferred Stock is entitled to vote on
matters  presented to holders of Common Stock, a share of Preferred  Stock shall
possess  that number of votes equal to the number of shares of Common Stock that
such share of Preferred Stock is convertible into on the applicable record date.

Section 7.  Registration of Transfer.

The Corporation  shall keep at its principal  office (or such other place as the
Corporation  reasonably designates) a register for the registration of shares of
Preferred Stock.  Upon the surrender of any certificate  representing  Preferred
Stock at such place,  the  Corporation  shall,  at the request of the registered
holder of such certificate, execute and deliver (at the Corporation's expense) a
new certificate or certificates in exchange therefor  representing the aggregate
number of shares  represented  by the  surrendered  certificate,  subject to the
requirements of applicable  securities laws. Each such new certificate  shall be
registered  in such name and shall  represent  such number of shares as shall be
requested by the holder of the surrendered  certificate,  shall be substantially
identical in form to the surrendered certificate,  and the holders of the shares
represented by such new certificate shall be entitled to receive all theretofore
payable  but unpaid  dividends  on the  shares  represented  by the  surrendered
certificate.

Section 8.  Replacement.

Upon  receipt  of  evidence  reasonably  satisfactory  to  the  Corporation  (an
affidavit of the registered  holder shall be  satisfactory) of the ownership and
the loss, theft,  destruction or mutilation of any certificate evidencing one or
more shares of the Preferred  Stock and, in the case of any such loss,  theft or
destruction,   upon  receipt  of  indemnity   reasonably   satisfactory  to  the
Corporation (provided that if the registered holder is an institutional investor
its own agreement of indemnity, without bond, shall be satisfactory), or, in the
case of any such mutilation, upon surrender of such certificate, the Corporation
shall (at its  expense)  execute and deliver in lieu of such  certificate  a new
certificate of like kind  representing the number of shares  represented by such
lost, stolen, destroyed or mutilated certificate,  and the shares represented by
such new  certificate  shall be  entitled,  among other  things,  to receive all
theretofore  payable but unpaid dividends on the shares represented by the lost,
stolen, destroyed or mutilated certificate. 
<PAGE>

Section 9.  Restrictions on Corporate Action.

So long as any shares of the Preferred Stock remain  outstanding and in addition
to  any  other  approvals  or  consents  required  by  law,  without  the  prior
affirmative vote or written consent of the holders of at least a majority of all
shares of the Preferred Stock Outstanding at the time:

(a) The  Corporation  shall not increase  the number of shares of the  Preferred
Stock which the Corporation is authorized to issue, or issue  additional  shares
of Preferred Stock except pursuant to Section 1.2(b).

(b) Unless the dividend  payment and redemption  obligations of the  Corporation
with respect to the Preferred  Stock have, at such time,  been fully  satisfied,
the  Corporation  shall  not  declare  or pay any  dividend  or make  any  other
distribution  on any Junior  Securities  other than  dividends or  distributions
payable solely in Junior Securities,  or purchase,  redeem, or otherwise acquire
for any  consideration,  or set  aside as a sinking  fund or other  fund for the
redemption  or repurchase  of any Junior  Securities or any warrants,  rights or
options to purchase the same.

Section 10.  Closing Books.

The  Corporation  will not close its books  against the transfer of any share of
Preferred Stock.

Section 11.  Definitions.

As used in this  Certificate of Designations  the following terms shall have the
following  meanings,  which meanings shall be equally applicable to the singular
and  plural  forms of such  terms:  "Business  Day" means any day which is not a
Saturday or a Sunday or a day on which banks are permitted to close in New York,
New York.

"Common  Stock"  means the Common  Stock,  par value  $0.0001 per share,  of the
Corporation,  and any capital  stock of any class of the  Corporation  hereafter
authorized  which  shall not be limited to a fixed sum or  percentage  of par or
stated value in respect to the rights of the holders  thereof to  participate in
dividends or in the  distribution of assets upon any  liquidation,  dissolution,
winding up or similar distribution of the Corporation. 
<PAGE>

"Common Stock Deemed  Outstanding"  means, at any given time, the sum of (a) the
number of shares of Common Stock actually outstanding at such time (exclusive of
any  shares  of  Common  Stock  owned  or  held  by or for  the  account  of the
Corporation),  plus  (b) the  number  of  shares  of  Common  Stock  into  which
Outstanding shares of Preferred Stock are convertible at such time, plus (c) the
number of other shares of Common Stock deemed to be outstanding  under Section 4
at such time.

"Consolidated Interest Expense" means (without duplication), for any period, the
sum of:

(i)  the interest expense of the Corporation and its Subsidiaries for such
period, determined on a consolidated basis in accordance with GAAP;

(ii) all fees,  commissions,  discounts and other charges of the Corporation and
its  Subsidiaries  for  such  period,  determined  on a  consolidated  basis  in
accordance with GAAP, with respect to letters of credit and bankers' acceptances
and the costs (net of benefits) associated with interest hedging obligations;

(iii)  amortization  or write-off of debt discount and deferred  financing costs
(other than deferred  financing  costs incurred on or prior to the Closing Date)
in connection with any Long Term Debt of the  Corporation  and its  Subsidiaries
for such period, determined on a consolidated basis in accordance with GAAP; and

(iv) interest  capitalized by the Corporation and its  Subsidiaries  during such
period determined on a consolidated basis in accordance with GAAP.

"Consolidated Net Income" means,  with respect to any period,  the aggregate net
income for such period, on a consolidated  basis,  determined in accordance with
GAAP ("Net Income"), of the Corporation and its Subsidiaries; provided, however,
that (i) the Net Income (if positive) of any person that is accounted for by the
equity method of  accounting  shall be included only to the extent of the amount
of dividends or distributions paid in cash to the Corporation or a Subsidiary by
such person during such period,  (ii) the Net Income (if positive) of any person
acquired in a pooling of interests  transaction for any period prior to the date
of such acquisition shall be excluded,  (iii)  extraordinary  gains,  losses and
non-cash  restructuring  charges  shall be  excluded,  (iv) the Net  Income  (if
positive) of any Subsidiary shall be excluded to the extent that the declaration
or payment of dividends or similar  distributions by such Subsidiary of such Net
Income is not at the time of  determination  permitted by operation of the terms
of its charter or any agreement,  instrument,  judgment, decree, order, statute,
rule or governmental regulation applicable to that Subsidiary, (v) net after tax
gains (but not net after tax  losses)  from sales of assets  other than  current
<PAGE>

assets or from the  disposition  of any  property  or assets  other  than in the
ordinary course of business shall be excluded, (vi) any after tax gains (but not
losses)  from  currency  exchange  transactions  not in the  ordinary  course of
business  consistent  with  past  practice  shall be  excluded,  and  (vii)  the
cumulative effect of any change in accounting principles shall be excluded.

"Conversion Price" means one dollar and twenty-five cents ($1.25), as such price
may be adjusted from time to time pursuant to the provisions of Section 4.

"Dividend  Payment Date" means, with respect to Preferred Stock, the last day of
March,  June,  September  and December in each year (or if any such day is not a
Business Day the immediately preceding Business Day).

"EBITDA" shall mean, with respect to any period,  Consolidated Net Income of the
Corporation  for such  period  plus,  in each  case to the  extent  deducted  in
computing such  Consolidated  Net Income,  the sum of (without  duplication) (i)
Consolidated  Interest  Expense for such period,  (ii) the  provision  for taxes
based on net income of the  Corporation  and its  Subsidiaries  for such  period
determined  on a  consolidated  basis in  accordance  with  GAAP,  and (iii) the
depreciation  and   amortization   expense  of  such  the  Corporation  and  its
Subsidiaries  for such period  determined on a consolidated  basis in accordance
with GAAP.

"Excluded  Securities"  means (a) Options or Convertible  Securities  issued and
outstanding on the date of original  issuance of the Preferred Stock, and Common
Stock issued upon exercise or conversion thereof,  (b) Common Stock,  Options or
Common Stock issued upon  exercise of such  Options,  issued to employees of the
Corporation  or any of its  Subsidiaries  pursuant to the stock  option plans or
other  incentive  plans  adopted by the Board of  Directors  and  submitted  for
approval  by the  Corporation's  stockholders  at its  1996  annual  meeting  of
stockholders,  and (c) any Common  Stock,  Options,  or Common Stock issued upon
exercise of such Options,  issued to employees of the  Corporation or any of its
Subsidiaries pursuant to the provisions of any other stock bonus or stock option
or other incentive plan or plans subsequently adopted by the Board of Directors.

"GAAP" means generally accepted accounting  principles set forth in the opinions
and pronouncements of the Accounting  Principles Board of the American Institute
of  Certified  Public  Accountants  and  statements  and  pronouncements  of the
Financial Accounting Standards Board. 
<PAGE>

"Internal Rate of Return" means the annual rate (assuming quarterly compounding)
which  if used  to  discount  to  present  value  the  payments  in cash or cash
equivalents made or received by the holder of Preferred Stock, during the period
from the date of calculation back to the initial issuance of such shares,  would
cause the net present value (on such date) of such investment to equal zero (0).
In calculating an Internal Rate of Return:

(A) each  payment  received  in cash or cash  equivalents  by a  holder  (or its
predecessors  in  interest)  of shares  attributable  to such shares or any sale
thereof for cash shall be treated as a cash inflow  with a positive  value,  and
each cash  disbursement  made by the holder (or its  predecessors  in  interest)
directly  attributable  to such shares shall be treated as a cash outflow with a
negative value;

(B) each such payment or disbursement shall be discounted from the date actually
made to the date of the holder's initial investment in shares; and

(C)  indemnity  payments,  financing  fees  (including  without  limitation  the
financing fee paid in connection with the original  issuance of Preferred Stock)
and payments in reimbursement of out-of-pocket  expenses received by the holders
of  shares  shall  not be  treated  as  cash  inflows  and  therefore  shall  be
disregarded.

"Junior   Security"  means  the  Series  C  Convertible   Preferred  Stock,  the
Corporation's  Common Stock and any other equity  security of any kind which the
Corporation or any Subsidiary  shall at any time issue or be authorized to issue
other than preferred stock.

"Liquidation  Value" of any share of Preferred  Stock as of any particular  date
means  an  amount  equal  to the sum of  $100.00  plus any  accrued  and  unpaid
dividends on such share of Preferred Stock.

"Long-Term  Debt" shall mean  (without  duplication)  (A) all  indebtedness  for
borrowed money or evidenced by notes, bonds,  debentures or similar evidences of
indebtedness,  all obligations for the deferred and unpaid purchase price of any
property,  service or business  (other than trade  accounts  payable and accrued
liabilities incurred in the ordinary course of business and constituting current
liabilities),  (B) all capitalized lease obligations,  (C) letters of credit and
all obligations of relating thereto,  (D) all obligations in respect of interest
rate swap  agreements,  currency swap  agreements  and other similar  agreements
designed to hedge against  fluctuations  in interest  rates or foreign  exchange
rates, and (E) all Preferred Stock (and convertible preferred stock of any other
class)  if and so long as the  Market  Price of  Common  Stock is less  than the
Conversion  Price (or  conversion  price of any such other class of  convertible
preferred  stock)  from time to time in  effect;  in each case  determined  on a
consolidated basis in accordance with GAAP.
<PAGE>

 "Market  Price" means as to any  security the average of the closing  prices of
such  security's  sales  on such day on all  domestic  exchanges  on which  such
security may at the time be listed, or, if there shall have been no sales on any
such  exchange on such day,  the  average of the  highest  bid and lowest  asked
prices on all such  exchanges  at the end of such  day,  or, if on such day such
security shall not be so listed or trading  thereon or on such exchange shall be
suspended,  the  closing  price on such day of any such  security  traded on the
NASDAQ System or, if no such closing price is available,  (i) the average of the
representative bid and asked prices quoted in the NASDAQ System as of 4:00 P.M.,
New York time,  on such day, or (ii) if on such day such  security  shall not be
quoted  in the  NASDAQ  System,  the  average  of the high and low bid and asked
prices on such day in the  domestic  over-the-counter  market as reported by the
National Quotation Bureau, Incorporated,  or any similar successor organization,
in the case of (i) or (ii) averaged over a period of 21 business days consisting
of the day as of which "Market Price" is being determined and the 20 consecutive
business days prior to such day (unless otherwise  provided  herein).  If at any
time such  security  is not  listed on any  domestic  exchange  or quoted in the
NASDAQ System or the domestic  over-the-counter market, the "Market Price" shall
be the fair market value per share of Common  Stock,  which shall be  reasonably
determined  by the Board of Directors of the  Corporation  as of a date which is
within 15 days of the date as of which the determination is to be made.

"Outstanding"  when used with  reference to shares of Preferred  Stock as of any
particular  time shall mean shares thereof  issued and  outstanding at such time
and  shall  not  include  any  shares  of  Preferred  Stock  represented  by any
certificate in lieu of which a new  certificate  has been executed and delivered
by the  Corporation in accordance with Section 7 or Section 8, but shall include
only those shares represented by such new certificate.

"Person" means and includes an  individual,  a  partnership,  a  corporation,  a
trust, a joint venture,  an unincorporated  organization and a government or any
department or agency thereof.

"Redemption Date" as to any share of Preferred Stock means the date specified in
the notice of redemption  delivered  pursuant to Section 3.7;  provided that for
purposes  of Section  3.8,  the  Redemption  Date shall be the date on which the
applicable  Redemption  Price is  actually  paid to the  holder of such share of
Preferred Stock or deposited in trust for the benefit of such holder pursuant to
Section 3.10.
<PAGE>

"Redemption  Price" as to any share of Preferred Stock means (a) for purposes of
Section 3.5, the Redemption Price specified therein, and (b) in all other cases,
the Liquidation Value of such share.

"Subsidiary"  means any  corporation  at least 50% of the Voting  Stock of every
class of which  is,  at the time as of which any  determination  is being  made,
owned by the Corporation either directly or through one or more Subsidiaries.

"Voting Stock" means any shares of stock having general voting power in electing
the board of directors  (irrespective of whether or not at the time stock of any
other class or classes has or might have voting power by reason of the happening
of any contingency).

Section 12. Miscellaneous.

(a) The  unenforceability  or  invalidity of any provision or provisions of this
Certificate of Designations  shall not render invalid or unenforceable any other
provision or provisions  herein  contained.  (b) Section and paragraph  headings
herein are for  convenience  only and shall not be  construed  as a part of this
Certificate of Designations.

(c) All notices to holders of Preferred  Stock  required or permitted  hereunder
shall be sent by  overnight  courier  service,  prepaid,  addressed to each such
holder at the address for such holder shown on the books of the Corporation.
<PAGE>

     IN WITNESS  WHEREOF,  this  Certificate has been signed on this 20th day of
December,  1996,  and the  signature of the  undersigned  shall  constitute  the
affirmation and  acknowledgment of the undersigned,  under penalties of perjury,
that this  Certificate is the act and deed of the undersigned and that the facts
stated in the Certificate are true.

ALLIANCE ENTERTAINMENT CORP.


By: /s/ Joseph J. Bianco
    --------------------------
 Joseph J. Bianco, Co-Chairman


ATTEST:


/s/ Christopher J. Joyce
- ------------------------------
Christopher J. Joyce,
Assistant Secretary











                        SETTLEMENT AGREEMENT AND RELEASE


                SETTLEMENT  AGREEMENT  AND  RELEASE  made as of the  10th day of
March, 1997 by and between ALLIANCE  ENTERTAINMENT CORP., a Delaware corporation
(hereinafter  referred to herein as  "Alliance"),  on the one hand, and DAVID H.
SCHLANG,  JACK  ROSENBLOOM and PETER HYMAN  (hereinafter  sometimes  referred to
collectively as the "Shareholders"), on the other hand,

                WHEREAS,  Alliance and the  Shareholders are parties to a merger
agreement dated as of September 1, 1995 (the "Merger Agreement") among Alliance,
One Way Acquisition,  Inc., a New York corporation, One Way Records, Inc., a New
York corporation, and the Shareholders;

                WHEREAS,  pursuant  to  Section  2.2  of the  Merger  Agreement,
Alliance agreed to pay to the Shareholders  certain additional  consideration in
certain circumstances specified in the Merger Agreement (the "Additional One Way
Merger Consideration" as defined in Section 2.2 of the Merger Agreement),  but a
dispute has arisen between  Alliance and the  Shareholders as to the amount,  if
any, of Additional One Way Merger  Consideration that is owed by Alliance to the
Shareholders; and

                WHEREAS,  after good faith negotiations between the parties with
respect to the amount, if any, of Additional One Way Merger  Consideration  that
is owed by Alliance to the  Shareholders,  the parties have agreed to settle the
amount due and payable under Section 2.2 of the Merger Agreement and provide for
payment to the Shareholders of the settlement amount,  upon terms and conditions
set forth herein;

                NOW THEREFORE,  in consideration of the agreements and covenants
contained herein, and for other good and valuable consideration, the receipt and
sufficiency of which are hereby  acknowledged,  the undersigned  hereby covenant
and agree as follows: 
<PAGE>

                  1.       Settlement

                  1.1 Delivery of Shares. The Shareholders agree that Alliance's
obligation to pay the Additional One Way Merger Consideration shall be fulfilled
to the  Shareholders'  full  satisfaction  by the  transfer  and delivery to the
Shareholders  or their designees of 225,352 shares of Alliance Common Stock (the
"Settlement  Shares")  upon the execution  and delivery of this  Agreement.  The
Settlement   Shares  shall  be  transferred  and  delivered  to  the  individual
Shareholders  or their  designees  in the  amounts  set  forth  in a  letter  of
instruction  to  Alliance  signed  by the  Shareholders.  Any  such  Shareholder
designees shall be considered to be third-party beneficiaries of this Settlement
Agreement and shall exchange appropriate releases with Alliance.

                  1.2 Issuance of Common Stock. Alliance represents and warrants
that the Settlement  Shares of Alliance Common Stock which will be issued to the
Shareholders  pursuant to this  Agreement  will be duly and  validly  issued and
fully paid and  nonassessable,  and good and valid title thereto shall be vested
in the  Shareholders,  free and clear of liens,  encumbrances,  claims and other
commitments.  Alliance shall include such shares of Alliance Common Stock in the
next Registration Statement on Form S-3 filed by Alliance, and take such further
actions as are necessary to effect the  registration  of such shares of Alliance
Common  Stock  under  the  Securities  Act of 1933,  as  amended,  and under any
applicable state securities laws.

                  1.3 Restriction on Transfer. The Shareholders acknowledge that
the  certificates  representing  the Settlement  Shares shall bear the following
legend, and agree to abide by the terms thereof:

                           "The shares  represented by this certificate have not
                  been  registered  under the Securities Act of 1933. The shares
                  have  been  acquired  for  investment  and  may  not be  sold,
                  transferred  of  assigned  in  the  absence  of  an  effective
                  registration  statement for these shares under the  Securities
                  Act of 1933 or an opinion of the  Corporation's  counsel  that
                  registration is not required under said Act."

                  1.4 Compliance with Securities Laws.  Alliance  represents and
warrants that the issuance to the  Shareholders of the Settlement  Shares of the
Alliance Common Stock,  and the  consummation of the  transactions  contemplated
hereby, are in compliance with all applicable federal and state securities laws.
<PAGE>

                 2.        Mutual Releases.

                2.1  Upon the  execution  and  delivery  of this  Agreement  and
delivery of the Settlement Shares,  each of the parties hereto: (a) individually
and for each of its direct  and.  indirect  parent  corporations,  subsidiaries,
affiliates,  directors,  officers,  employees,  successors and assigns,  forever
releases,  remises, and discharges the other parties hereto and any of the other
parties' parent corporations,  subsidiaries and affiliates, officers, directors,
shareholders, agents, employees, predecessors, successors, and assigns, from and
against any and all claims,  demands,  debts,  damages,  liabilities,  costs and
expenses (including attorneys fees),  actions,  causes of action, suits, sums of
money  accounts,  covenants,  agreements,  contracts  and  promises in law or in
equity of every nature whatsoever, which the releasing party now has, has had or
at any time may have against the other parties  (and/or against any of the other
parties' parent corporations,  subsidiaries and affiliates, officers, directors,
shareholders, agents, employees,  predecessors,  successors and assigns) arising
out of, or in connection  with Section 2.2 of the Merger  Agreement,  whether or
not they have been  subject  to dispute  and  whether or not known or unknown or
suspected or  unsuspected,  by reason of any matter,  cause or thing  whatsoever
from the  beginning of the world to the date of these  presents;  and (b) hereby
covenants and agrees that he or it shall not initiate,  institute,  reinstitute,
maintain,   prosecute  or  voluntarily  aid  in  the  initiation,   institution,
reinstitution,   maintenance  or  prosecution  of,  any  action,   claim,  suit,
proceeding, arbitration or cause of action of any kind whatsoever, in any court,
administrative  agency or other  forum,  against  any person or entity  released
pursuant to  subsection  2.1(a)  hereof,  to recover  damages,  attorneys  fees,
expenses  of any type or any other  losses  allegedly  sustained  as a result of
Section 2.2 of the Merger Agreement or the transactions contemplated thereby.



                 2.2 The foregoing  provisions  shall not bar any claims arising
out of or relating to a breach of this Agreement.
<PAGE>

     3. No Admissions.  This Agreement, and the payments and other consideration
delivered  hereunder,  are solely for the purpose of  compromising  and settling
disputed  claims,  and do not  constitute  any  admission of liability or of the
truth or validity of any claims or assertions.

     4. Notices.  All notices given to the parties  hereunder and all statements
and  payments  hereunder  shall be  addressed  to the parties at the address set
forth below or at such other  addresses as shall be  designated  in writing from
time to time:



If to the Shareholders or their designees:        David H. Schlang
                                                  One Way Records, Inc.
                                                  15 Industrial Park Road
                                                  P.O. Box 6429
                                                  Albany, New York 12206

with a copy to:                                   Paul A. Feigenbaum, Esq.
                                                  Couch, White, Brenner, Howard
                                                  & Feigenbaum, LLP
                                                  540 Broadway, Box 22222
                                                  Albany, New York 12201-2222


If to Alliance:                                   Alliance Entertainment Corp.
                                                  110 East 59th Street
                                                  New York, New York 10022
                                                  Attn:     Timothy J. Dahltorp

with a copy to:                                   Alliance Entertainment Corp.
                                                  110 East 59th Street
                                                  New York, New York 10022
                                                  Attn:     General Counsel
<PAGE>

All notices  shall be in writing and shall be personally  delivered,  or sent by
certified mail, return receipt  requested,  or by overnight mail service such as
Federal Express, all charges pre-paid. Except as otherwise provided herein, such
notices  shall be deemed  given  upon  personal  delivery,  five (5) days  after
mailing  or one  (1)  day  after  delivery  to an  overnight  mail  service,  as
applicable,  except that notices of change of address  shall be  effective  only
after actual receipt thereof.  The failure of the recipient to accept or receive
notice given by certified mail, return receipt requested,  postage pre-paid,  or
by overnight mail service does not affect the validity of the notice.

                  5. Authority. The parties hereto represent and warrant to each
other that they have the  authority  to enter into and perform  this  Agreement;
that they comprehend the effect of this  Agreement;  and that they have executed
this  Agreement  and  consented to its contents  under the exercise of their own
free will  without the  coercion,  duress or undue  influence or the part of any
person or entity.

                  6.  Entire  Agreement.  This  Agreement  sets forth the entire
understanding  of the parties hereto  relating to the subject matter hereof.  No
modification,  amendment,  waiver, termination or discharge of this Agreement or
any of the terms or provisions  hereof shall be binding upon either party unless
confirmed by a written instrument signed by the parties hereto. No waiver by any
party of any term or provision of this Agreement or any default  hereunder shall
affect  the  parties'  respective  rights  thereafter  to  enforce  such term or
provision or to exercise any right or remedy in the event of any other  default,
whether  or not  similar.  Except  as  expressly  modified  herein,  the  Merger
Agreement  shall  remain in full force and effect and binding  according  to its
terms,  and nothing in Section 2 hereof shall  constitute a release of any party
or any  obligation  under the Merger  Agreement  beyond that which is  expressly
stated in Section 2 hereof.

                  7.  Governing  Law.  This  Agreement  shall be  subject to and
interpreted  under  the  laws of the  State of New York  without  regard  to the
conflict of laws provisions  related thereto.  If any provision of the Agreement
shall be held void, invalid or inoperative, no other provision of this Agreement
shall be affected as a result thereof, and accordingly, the remaining provisions
of this  Agreement  shall  remain in full force and effect as though  such void,
invalid or inoperative  provisions had not been contained herein,  provided that
the commercial purpose of this Agreement is not materially altered.  The parties
hereby consent to the sole  jurisdiction of the New York State or Federal counts
for the adjudication of any disputes hereunder.
 <PAGE>

     8.  Confidentiality.  The  parties  acknowledge  that  the  terms  of  this
Agreement  and  the   circumstances   giving  rise  thereto  will  remain  of  a
confidential  nature.  Accordingly,   the  parties  agree  that  no  information
pertaining to this Agreement or the  circumstances  giving rise thereto shall be
disclosed,  except to their respective  Settlement Share recipient designees and
to their respective  attorneys,  accountants and business advisors on a "need to
know" basis, or to the extent required by applicable law or legal process.

     9. Counterparts.  This Agreement may be executed in counterparts, each of
which shall be deemed an original,  but all of which together  shall  constitute
one and the same instrument.


<PAGE>



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


ALLIANCE ENTERTAINMENT CORP.


By: /s/ Christopher J. Joyce
      ------------------------------------------------
Name:  Christopher J. Joyce
Title:  Executive Vice President/General Counsel


DAVID H. SCHLANG


By: /s/ David H. Schlang
      -------------------------------------------

 JACK ROSENBLOOM


By: /s/ Jack Rosenbloom
      -------------------------------------------


 PETER HYMAN

By: /s/ Peter Hyman
      -------------------------------------------



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This Schedule contains summary financial information extracted from Consolidated
Balance Sheets as of March 31, 1997,  Consolidated  Statements of Operations for
the three months ended March 31, 1997,  Consolidated  Statements of Stockholders
Equity  (Deficit)  for the three months ended March 31, 1997,  and  Consolidated
Statements  of Cash Flow for the three  months  ended  March  31,  1997,  and is
qualified in its entirety be reference to such financial statements.
</LEGEND>


<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                           7,222
<SECURITIES>                                         0
<RECEIVABLES>                                  118,712
<ALLOWANCES>                                         0
<INVENTORY>                                    144,328
<CURRENT-ASSETS>                               317,595
<PP&E>                                          34,835
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 541,713
<CURRENT-LIABILITIES>                          302,537
<BONDS>                                        235,763
                                0
                                          5
<COMMON>                                             4
<OTHER-SE>                                      (6,144)
<TOTAL-LIABILITY-AND-EQUITY>                   541,713
<SALES>                                        126,322
<TOTAL-REVENUES>                               126,322
<CGS>                                          105,169
<TOTAL-COSTS>                                  105,169
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               8,528
<INCOME-PRETAX>                                (23,980)
<INCOME-TAX>                                      (890)
<INCOME-CONTINUING>                            (23,090)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (23,090)
<EPS-PRIMARY>                                     (.52)
<EPS-DILUTED>                                     (.52)
        


</TABLE>


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