ALLIANCE ENTERTAINMENT CORP
10-K, 1997-03-31
DURABLE GOODS, NEC
Previous: TMP INLAND EMPIRE IV LTD, 10-K, 1997-03-31
Next: SIMULA INC, S-3/A, 1997-03-31



                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                  Form 10-K

[ X ] ANNUAL  REPORT  PURSUANT  TO SECTION  13 OR 15 (d) OF THE  SECURITIES
EXCHANGE  ACT OF  1934  FOR THE  FISCAL  YEAR  ENDED  DECEMBER  31,  1996 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 1-13054

                          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  year (or for such shorter  period that the registrant was required to
file such reports) and (2) has been subject to such filing required for the past
90 days. Yes X No ______

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K is not contained herein and will not be contained, to the best
of the Registrant's  knowledge,  in definitive  proxy or information  statements
incorporated by reference in Part III of this Form 10-K. [ ]

As of February 20, 1997, the number of shares outstanding of the issuer's common
stock was 44,764,853. The aggregate market value of the voting stock held by the
non-affiliates of the Registrant as of February 20, 1997 was $45,079,797.




<PAGE>


                      DOCUMENTS INCORPORATED BY REFERENCE

The  Registrant's  definitive  Proxy  Statement  for the  Annual  Meeting of the
Stockholders  scheduled  to be held on June 27, 1997 is  incorporated  herein by
reference into Part III.






<PAGE>

<TABLE>
<CAPTION>


                                           ALLIANCE ENTERTAINMENT CORP.

PART I
                                                                                        Page No.
<S>                                                                                     <C>

Item 1.       Business                                                                        5

Item 2.       Properties                                                                     16

Item 3.       Legal Proceedings                                                              16

Item 4.       Submission of Matters to a Vote of Security Holders                            17

PART II

Item 5.       Market for Registrant's Common Equity and Related
              Stockholders Matters                                                           18

Item 6.       Selected Financial Data                                                        19

Item 7.       Management's Discussion and Analysis of Financial
              Condition and Results of Operations                                            21

Item 8.       Financial Statements and Supplementary Data                                    31

Item 9.       Changes In and Disagreements with Accountants                                  56

PART III

Item 10.      Directors and Executive Officers of the Registrant                             56

Item 11.      Executive Compensation                                                         56 

Item 12.      Security Ownership Of Certain Beneficial Owners
              And Management                                                                 56

Item 13.      Certain Relationships and Related Transactions                                 56

PART IV

Item 14.      Exhibits, Financial Statement Schedules, and Reports
              on Form 8-K                                                                    57

Signatures                                                                                   71 

</TABLE>

<PAGE>

Item 1.  BUSINESS

     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  through  traditional as well as
emerging retail  channels.  In August 1996, Alvin N. Teller (the former Chairman
and  Chief  Executive   Officer  of  MCA  Music   Entertainment   Group)  became
Co-Chairman,  Chief  Executive  Officer  and  President  of Alliance in order to
expand the Company's  proprietary  content business and to consolidate and focus
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 will release its
first full lenght projects in 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,  Iron Maiden,
and the  Small  Faces.  Castle  Communications  together  with  The  St.  Claire
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;
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 and CD Now.

         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.
<PAGE>

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")  total
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
music consumption demographics to adversely impact the music industry in general
and the Company's  customers in particular.  The adverse conditons 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 or are in the
process of being 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 1997) 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.  For the
year ended  December  31,  1996,  the  Company  recorded  certain  charges  (the
"Consolidation  and Other Charges")  totaling $118.9 million which in large part
contributed  to the Company's net loss of  approximately  $148.7 million for the
year ended December 31, 1996. These  Consolidation  and Other Charges  consisted
of: (i) $33.6 million in  non-recurring  charges  relating to the  Consolidation
Plan; (ii) $53.9 million in non-recurring charges relating to the disposition of
certain Non-Core Businesses;  (iii) $29.4 million of charges relating to current
industry conditions;  and (iv) $2.0 million in non-recurring  charges related to
the termination of a merger agreement with Metromedia  International Group, Inc.
The $118.9  million is inclusive of $20.0  million  which will be required to be
expended in future periods.

Music Industry Overview

     The Major Labels  produce and supply  retailers and  distributors  with the
majority of the industry's  pre-recorded music. In addition to the Major Labels,
the   Independent   Labels  produce   recordings  for  artists  and  enter  into
distribution  arrangements with the Major Labels or with non-captive  (i.e., not
affiliated with a Major Label) distribution  companies.  Generally,  Independent
Labels focus on new or emerging artists or on genres of music which have smaller
audiences than those genres distributed by the Major Labels. Included within the
category of  Independent  Labels are  companies  whose  primary  business is the
exploitation of existing catalogs of pre-recorded music.  According to Billboard
Magazine,  Major  Labels  held a market  share of  78.8%  of total  albums  sold
domestically during 1996 (down from 79.4% in 1995) while Independent Labels held
approximately  a 21.2% market share of albums sold  domestically  in 1996 (which
exceeded the market share in 1996 of any single Major Label and  increased  from
approximately 20.6% in 1995).

     In the United States,  the  pre-recorded  music product of Major Labels and
Independent  Labels  are  supplied  to full  service  distributors  (such as the
Company) as well as to retail  customers  on a  "returnable"  basis which allows
such full service distributors and retail customers to return unsold merchandise
for  credit  (subject  in the  case  of  Major  Labels  to  certain  re-stocking
penalties) on future purchases.
 <PAGE>

     Each of the Major Labels (in addition to owning  several music labels) owns
a  distribution  company  that  exclusively  distributes  its  labels as well as
recordings for certain Independent Labels. These captive distribution  companies
principally distribute a limited number of high volume, hit-driven stock keeping
units  ("SKUs")  manufactured  by production  companies  also owned by the Major
Label  to  full  service  distributors  (such  as the  Company)  as well as to a
relatively  limited number of large retail customers.  Although the Major Labels
distribute their products directly to these retailers,  a significant portion of
such distribution is on fairly inflexible terms (i.e., significant minimum order
quantities  and  restrictive  credit  policies) and as a result only the largest
retail  customers  can do business  directly with the  distribution  arms of the
Major  Labels  on  an  economical  basis.  Unlike  these  captive   distribution
companies,  a full service distributor like the Company will ship both large and
small  quantities  of  product   manufactured  by  all  Major  Labels  and  most
Independent  Labels on a 24-hour  turn-around  basis to thousands of  individual
store locations,  as well as to central  warehouses of large retail chains. As a
full  service  distributor,  the  Company is also able to perform a  warehousing
function  for  retailers  that  wish to avoid the fixed  costs  associated  with
storing product in quantity,  provide more flexible terms for order quantity and
can deliver product to retailers more quickly.

         The retail  customers of full service  music  distributors  such as the
Company  include  international  and national  retail  chains,  multi-store  and
single-store retailers, as well as non-traditional retail music outlets, such as
home entertainment  superstores,  bookstore merchandisers,  consumer electronics
retailers and discount retailers.  Most recently,  on-line services and internet
"world wide web" sites have also become active music  outlets.  While most large
store-based music retailers have their own internal  distribution  operations to
supply  high-volume  "hit"  titles  to their  numerous  branch  locations,  they
increasingly rely on full service distributors who can supply smaller quantities
of comparatively  low-volume  "catalog"  titles,  frequently on a "just-in-time"
basis,  thereby  avoiding  the  cost  of  warehousing  lower-volume  titles.  In
addition,  alternative  retail  music  outlets  such  as  bookstore  chains  and
electronic  equipment  retailers  (and  especially  the new on-line and internet
retailers) frequently rely on full service distributors to supply much or all of
their music inventory.
   
General

     Segments.  The Company currently operates in two business segments: (i) the
creation,  acquisition and  exploitation  of proprietary  rights with respect to
recorded music;  and (ii) the sale and  distribution  of pre-recorded  music and
music and entertainment  related products.  With the acquisition of Red Ant, the
Company anticipates that it will increase the application of available resources
to the  enhancement  of its  proprietary  content rights  revenues  beyond those
historically achieved by the Company. The following table reflects the Company's
segment revenues for 1994, 1995 and 1996,  giving effect on a pro forma basis to
all significant  acquisitions  completed since 1994 as if such  acquisitions had
been made on January 1, 1994:



<PAGE>

<TABLE>
<CAPTION>

                                                             Pro Forma Revenues by
                                                               Business Segment
                                                            (Dollars in Thousands)
                                                            Year Ended December 31,
                                              1994                     1995               1996
                                    ------------------------- --------------------- --------------
<S>                                 <C>            <C>        <C>          <C>      <C>       <C>
                                                   % of                    % of               % of
                                     Amount        Total      Amount       Total     Amount   Total
Distribution Revenue                 $645,922        92%      $721,416       92%    $617,885    89%
Proprietary   Rights  and  Service
Revenue                                59,960         8%        63,014        8%      72,933    11%
                                       ------       ----       ------      ----     -------    ---
                                     $705,882       100%      $784,430      100%    $690,818   100%
                                     ========       ====      ========      ====    ========   ====
</TABLE>
(1)  Does not include $281,000 of revenues related to corporate services.

Proprietary Products

         The Company's Proprietary Products Group creates, licenses, markets and
promotes  both newly  recorded  and  catalog  proprietary  content  rights.  The
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. Red Ant (which  commenced operations  in 1996 and will release its
first full length  projects in 1997)  specializes  in the release of 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.  Among the new  artists  signed to Red Ant are  Symposium,  Naked and
Salmon.  In addition to new artist  signings,  Red Ant also  enhanced its artist
roster by entering into a joint venture  agreement in March 1997 with  Delicious
Vinyl (the "Delicious Vinyl Joint Venture"), a successful Independent Label with
established artists such as the Brand New Heavies, Pharcyde and Born Jamericans.
Under the  Delicious  Vinyl  Joint  Venture,  Red Ant and  Delicious  Vinyl will
jointly  release,  market  and  promote  Delicious  Vinyl  proprietary  product.
Including  releases under the Delicious Vinyl Joint Venture,  Red Ant expects to
release approximately 35 full-length recordings in 1997.

     Concord  Jazz.  Concord  Jazz,  acquired by the Company in 1994, is a label
which   specializes  in  the   production  and  marketing  of  traditional   and
contemporary  jazz  by  well-known  jazz  artists  such as Mel  Torme,  Rosemary
Clooney,  Chick Corea and Maynard Ferguson.  Concord Jazz estimates that it will
augment its catalog of over 700 recordings with approximately 80 new releases in
1997.  While  Concord  Jazz has  recently  signed a number of young  artists  to
exclusive recording  agreements,  it also records new works by "catalog" artists
(i.e.,  established  artists  with an  established  base of fans  but  that  are
unlikely to produce a "platinum" or "gold" hit), such as Rosemary  Clooney,  Mel
Torme and Chick Corea. A recent example of such a recording was Clooney's "White
Christmas"  which was released in 1996 and reached  number one on the  Billboard
Magazine Jazz Album chart.
<PAGE>

     Castle  Communications.  Castle  Communications,  which was acquired by the
Company in 1994,  owns or controls  through  licenses  thousands of  copyrighted
master   recordings  and  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, Black Sabbath,  Iron Maiden and the Small
Faces. Castle  Communications  together with The St. Claire  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.

     Sales, Marketing and Promotion. The staff of Red Ant is responsible for the
development,  production,  sales,  marketing  and  promotion of all  Proprietary
Product Group as well as Delicious  Vinyl  releases.  Its staff  consists of 116
persons consisting of artist repertoire personnel,  manufacturing and production
personnel,  sales personnel,  marketing and radio promotion personnel.  Although
Red Ant was recently formed, its personnel generally have significant experience
in the music industry,  including several with extensive  experience working for
Major Labels.

     Database  Services - The Company  (through its Matrix Software  subsidiary)
provides databased services to cyber-retailers  selling  pre-recorded music over
the internet.  Matrix  maintains an extensive music product  database as well as
two proprietary web sites  ("www.allmusic.com"  and  "www.allmovie.com")  on the
world wide web  promoting  the All-Music  Guide and the  All-Movie  Guide.  See,
"Business - New Distribution Channels."

     Distribution.   The  Proprietary  Products  Group  is  distributed  by  the
Company's  Independent  Distribution  Group in the United  States.  The  Company
contracts with a number of sources on a non-exclusive  basis with respect to the
international distribution of its proprietary products. For example, the Company
has an agreement with BMG Records (UK) (Ltd.) ("BMG (UK)") pursuant to which BMG
(UK) distributes  Castle's  products  throughout the United Kingdom,  other than
sales to major  retail  chains,  which  are made  directly  by  Castle  from its
warehouse  located near London,  England.  Castle's budget product is handled by
specialist  distributors who service  non-traditional  retail outlets.  Castle's
proprietary  product is distributed  by the Company,  as well as by Edel Gmbh in
Germany.  Castle's  proprietary product is distributed under license in Japan by
Victor Entertainment, Inc. and in the rest of Asia by a subsidiary of BMG.

         Foreign  Operations.  During 1996,  approximately 74% of the Company's
revenues from proprietary  products were derived from Europe,  approximately 20%
were derived from the United States and the balance was derived from the Pacific
Rim,  South  America and the  Caribbean.  During  1996,  the United  Kingdom and
Germany accounted for approximately 42% and 16%, respectively, of such revenues.
No other foreign  country  provided  more than 5% of the  Company's  proprietary
product revenues during the periods indicated. 
<PAGE>

         The Company attempts to conduct its operations so that foreign currency
generated by sales are  sufficient to pay expenses  denominated  in such foreign
currency.  Therefore,  the Company does not believe that there is a  significant
foreign currency risk with respect to such operations.

         Copyright.  Certain  of the  catalogs  and  titles  which  the  Company
exploits  were acquired from third parties who in some cases are part of a chain
of ownership.  The various  assignments and licenses of copyright,  exploitation
and other rights with  respect to these  catalogs and titles are governed by the
laws  of  numerous   jurisdictions.   As  with  any  rights  related   business,
uncertainties may exist as to the terms and scope of some of these  assignments.
From time to time there are claims by  artists,  producers,  managers  or others
seeking  to  assert  an  interest  in the  Company's  proprietary  products.  In
addition, laws regarding copyright are subject to change. Recently, the European
Economic  Community adopted new legislation  designed to harmonize the copyright
laws of its member states.  The Company does not believe that these changes will
have a significant effect the Company.

Distribution Operations

         The  Company  is  a  full-service  music  distribution   company  which
maintains  a broad  based  inventory  of  pre-recorded  music and  entertainment
related  products,  which includes product  manufactured by the Major Labels and
many Independent Labels, including the Company's Proprietary Products Group. The
Company  ships  both  large  and  small  quantities  of  product  on  a  24-hour
turn-around  basis to thousands of  individual  store  locations,  as well as to
central  warehouses of large retail chains. As a full service  distributor,  the
Company is also able to perform a warehousing  function for retailers  that wish
to avoid the fixed costs  associated with storing  product in quantity,  provide
more flexible terms for order quantity and can deliver product to retailers more
quickly.

         The Company also  distributes  a broad range of music  accessories  and
related  products,  including  professional  and  consumer  blank  tapes,  blank
cassettes,  music  storage  products,  batteries,  headphones  and various other
ancillary  products.  The Company's video products  include a large selection of
laser  discs and a smaller  selection  of video  tapes,  video  CDs,  CD-ROM and
publications. The Company also distributes selected items from substantially all
of the major  suppliers  of music  related  merchandise,  such as music  related
apparel,  including T-shirts and caps, bearing entertainment related designs and
logos. The Company's range of products enables the Company's  customers to order
a wide  variety of products  from a single  source while  maintaining  one small
minimum purchase order with the Company. 
<PAGE>

         The  following  table  reflects  the  Company's  revenues by: (i) major
product  category;  and (ii) geographic  regions for 1994, 1995 and 1996, giving
effect on a pro forma basis to all significant acquisitions completed since 1994
as if they had been made on January 1, 1994.


PRO FORMA DISTRIBUTION REVENUES BY GEOGRAPHIC REGIONS
         (Dollars in Thousands)
<TABLE>
<CAPTION>


                             Year Ended December 31,
                       ==========================================================================================
                                 1994                           1995                             1996
                       -------------------------     ----------------------------     ---------------------------
                        Amount     % of Total         Amount      % of Total          Amount      % of Total
                        ------     ----------         ------      ----------          ------      ----------
<S>                     <C>        <C>                <C>         <C>                 <C>         <C>
United States           $485,726        75%           $513,336            71%         $438,618           71%
South America and
the Caribbean             71,261        11              79,136            11            59,777           10
Pacific Rim               57,643         9             104,332            15            79,511           13
Europe and Others         31,292         5              24,612             3            39,979            6
                       =========== =============     ============ ============        ==========  =============
                        $645,922       100%           $721,416           100%         $617,885          100%
                       =========== =============     ============ =============       =========== =============

</TABLE>


PRO FORMA DISTRIBUTION REVENUES BY MAJOR PRODUCT CATEGORY
         (Dollars in Thousands)

<TABLE>
<CAPTION>

                             Year Ended December 31,
                       ==========================================================================================
                                 1994                           1995                             1996
                       -------------------------      ---------------------------     ---------------------------
                        Amount     % of Total         Amount      % of Total          Amount      % of Total
                        ------     ----------         ------      ----------          ------      ----------
<S>                     <C>        <C>                <C>         <C>                 <C>         <C>
Pre-Recorded Music:
   Major Label          $321,982        50%           $346,556            48%         $361,365            58%
   Independent Label     260,993        40             303,232            42            218,680           35
Accessories               29,502         5              30,709             4            15,554             3
Video Products and
Publications              32,054         5              31,249             5            10,141             2
Licensed Merchandise      1,391          -               9,670             1            12,145             2
                       =========== =============      =========== ==============     =========== =============
                        $645,922       100%           $721,416           100%          617,885           100%
                       =========== =============      =========== ==============     ============= =============

                     
</TABLE>
<PAGE>

Sales, Marketing and Customer Service

     One Stop Group.  The Company  believes  that it is the largest full service
distributor  of  music  product  in  the  United  States.   As  a  full  service
distributor,  the Company's One Stop Group maintains a telemarketing  staff that
solicits sales on a regular basis from over 18,000 retail accounts. The One Stop
Group has the  ability to ship both large and small  quantities  of product on a
24-hour  turn-around basis to thousands of individual store locations as well as
to central  warehouses.  The depth and breadth of the  inventory  stocked by the
Company's One Stop Group  provides the ability to maintain high order fill rates
with its customer base allowing  such  customers to manage their  inventory on a
"just-in-time"  basis and avoid the fixed costs  associated with storing product
in quantity. In addition to high fill rates and rapid delivery, the Company also
provides other warehousing  services to its customers that do not maintain their
own  centralized  physical  inventories.  These services range from applying the
customers'  pricing and  inventory  information  to stickers on each  individual
piece of  product to  arranging  product in the  shipping  container  as it will
appear on the retailers shelves.  These services can be individually tailored to
the  customers'  requirements.  The Company also  provides a number of marketing
related  programs to its customer base including a monthly new release guide and
semi-annual product catalog.

     Independent Distribution Group. The Company believes that it is the largest
non-captive  distributor of Independent Label product in the United States.  The
Company's  Independent  Distribution Group focuses on obtaining exclusive rights
from Independent Labels with respect to distribution of urban, rock/alternative,
dance, jazz and other music genres which are usually hit-driven, have high sales
volume and require constant feedback from and responsiveness to retail customers
on a  national  basis.  The  Independent  Distribution  Group  has  distribution
relationships  with many of the largest  Independent Labels in the United States
including ILS (the Independent  Label affiliate of PolyGram).  In addition,  the
Company has entered into a distribution  agreement with EMI-Capitol  Music Group
North  America   ("EMI-Capitol")(the   "EMI-Capitol   Distribution  Agreement"),
pursuant to which the Company's Independent  Distribution Group will market, and
sell over 450 selected  EMI-Capitol catalog titles, on an exclusive basis in the
United States.  The Company provides the Independent  Labels it distributes with
many  services  that such labels  would be unable to perform on their own behalf
including sales and marketing assistance and radio promotion.  Such services are
critical to  maximizing  the sales  success of the labels'  products and provide
them  with a strong  incentive  for  maintaining  their  relationships  with the
Company going forward.

         The national  scope of the  Company's  Independent  Label  distribution
operations  creates  certain  economies  of  scale  that are not  available  for
distributors  possessing only regional  exclusive  rights.  The Company believes
that the efficiencies  that it brings to the  distribution of Independent  Label
product  can  give  it  a   competitive   advantage  in  signing  new  exclusive
distribution contracts with Independent Labels.
 <PAGE>

New Distribution Channels

         On October  11,  1996,  the  Company  acquired  Matrix  Software,  Inc.
("Matrix"),  a leading  provider of music product  databases to  cyber-retailers
selling  prerecorded  music  over the  internet.  Matrix is the  creator  of the
All-Music and All-Movie Guides, print and software encyclopedic databases widely
used  by  music  retailers  and the key  element  of  search  engines  for  most
on-line/web sites that sell prerecorded  music and video.  Matrix also maintains
two proprietary web sites  ("www.allmusic.com"  and  "www.allmovie.com")  on the
world wide web  promoting  the  All-Music  Guide and the  All-Movie  Guide.  The
acquisition of Matrix is part of the Company's strategy to create a full service
music  distribution  company serving  existing as well as future  internet-based
retailers by combining its music distribution  expertise with an extensive music
software database. 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 and CD Now.

Distribution Revenues

         The Company  generated  approximately  71% of its distribution  revenue
during  1996  from  the  United  States,  with the  balance  coming  from  South
America/the Caribbean and the Pacific Rim.

         All of the Company's foreign sales, other than those made in the United
Kingdom and Germany,  are  denominated  in United  States  dollars.  The Company
attempts to conduct its operations so that foreign  currency  generated by sales
are sufficient to pay expenses denominated in such foreign currency.  Therefore,
the Company does not believe that there is a significant  foreign  currency risk
with respect to its operations.

Purchasing

     The Company  purchases  the  products  that it sells from each of the Major
Labels,  many Independent Labels and other domestic and foreign  wholesalers and
manufacturers.  The volume of purchases from individual  vendors fluctuates from
year to year  based on the  demand  for the  selections  being  offered  by such
vendors.  No Major  or  Independent  Label  accounted  for more  than 10% of the
Company's  distribution revenues for the years ended December 31, 1995 and 1996,
except for The Warner Music Group, which accounted for approximately 14% of 1995
distribution revenues and 11% of 1996 distribution revenues. Sales by any single
label  fluctuate  based on the current  popularity of its titles;  consequently,
such  percentages  can vary  significantly.  The  Company is not  subject to any
minimum purchase commitment with respect to any vendor,  except that pursuant to
the EMI-Capitol  Distribution  Agreement,  the Company has agreed to purchase an
annual minimum of $16 million worth of titles.
<PAGE>

     Except for ILS and  EMI-Capitol,  the  Company  does not have  distribution
contracts  with the Major Labels or with many  Independent  Labels from which it
purchases  product.  Purchases are generally made by individual  purchase orders
and are subject to the Company's  right to return unsold  merchandise for credit
(subject in the case of Major Labels to certain re-stocking penalties) on future
purchases. The Major Labels typically provide distributors with 60-day terms and
a 2% discount  for timely  payment  (within 60 days).  The Major Labels and many
Independent  Labels  also  offer  various  incentives,   including   advertising
allowances.  Extended  payment terms and additional  discounts are also commonly
available under seasonal and promotional programs. The Company endeavors to make
purchases  during these seasonal and  promotional  programs.  Payment terms vary
considerably  among  Independent  Labels  and  other  independent  distributors,
ranging from advances to labels to be recouped  against future sales in the case
of exclusive  distribution  products to payment on  consignment.  The Company is
often able to negotiate favorable pricing and discount programs with Independent
Labels for which it acts as a  distributor  or  supplier  based upon a number of
factors, including amount of funds advanced, volume of purchases, prompt payment
and other value-added customer services.

         Each  of  the  Major  Labels  has  adopted   policies   regarding   the
distribution  of its  merchandise,  including  restrictions on the export of its
merchandise by domestic distributors and on the premature release of recordings.
Over the past several years, the Major Labels have sent various notifications to
a number of  domestic  distributors  (including  the  Company)  with  respect to
alleged  violations of one or more of such  policies.  Such  notifications  have
contained  express warnings that the Major Labels would refuse to supply product
to  distributors  who  continue to violate such  policies.  Refusal by any Major
Label to ship  product on a timely  basis to the  Company  could have a material
adverse  effect on the  Company's  operations.  While the Major Labels have,  at
times, temporarily suspended shipments to certain distributors for violations of
such policies,  the Company has never been  subjected to any such  suspension of
shipments. The Company believes that its relationships with the Major Labels are
good, and that none of its current sales  activities  will result in the loss of
any major supplier of product to the Company. 

         Substantially all of the pre-recorded  music and video products sold by
the Company are subject to  copyrights,  which,  among other  things,  limit the
manner and  geographic  area in which such  products can be sold.  Sales made in
violation of copyright  restrictions  by any person in the chain of distribution
of a copyrighted  product may subject others in the chain of distribution,  such
as the Company, to infringement  penalties.  Such penalties may include monetary
damages,  injunctive relief on such terms as may be deemed reasonable to prevent
or restrain further copyright infringement, or the impoundment or destruction of
all copies or phono  records  claimed to have been made or used in  violation of
the copyright owner's exclusive rights.  The Company  distributes a multiplicity
of labels and  products and relies on its  suppliers  to comply with  applicable
copyright laws, as is customary in the industry. The Company also buys and sells
product over a wide  geographical  area and is subject to the copyright  laws of
numerous  jurisdictions,  some of which may be conflicting and as a result,  the
Company's exposure to copyright infringement penalties may be heightened.

     The Company purchases its other product lines,  including music accessories
and related products,  from a variety of manufacturers  and  distributors.  With
respect  to  the  Company's  various  other  product  lines,  inventory  is  not
returnable in all instances;  therefore, the Company attempts to maintain a more
conservative stocking and payable position for these items.
<PAGE>

Shipping Policies

         The Company offers 24-hour delivery  throughout the continental  United
States via overnight  delivery  services.  Taking  advantage of favorable volume
arrangements, the Company is able to provide such service at competitive prices.
The majority of the Company's  international  orders  emanating  from the United
States are shipped using air carriers  that will  guarantee  timely  delivery of
music products to the Company's  foreign  customers.  These air carriers provide
volume  discounts  that  allow  the  Company  to  supply  foreign  customers  at
competitive prices.

Customers and Credit Policies

         The Company services thousands of retail locations worldwide, including
retail   chains  and  wholesale   distributors,   multi-store   retailers,   and
single-store  retailers.  No one  customer  accounted  for more  than 10% of the
Company's  sales in 1995 or 1996.  The Company  requires  substantially  all new
domestic  customers to pay C.O.D. and all new international  customers to prepay
orders  for  an  initial   screening  period  until  a  credit  history  can  be
established.  New customers are then  gradually  provided  credit over time as a
satisfactory payment record is demonstrated. 

Competition

     The  Company  believes  it is  the  largest  full  service  distributor  of
pre-recorded music and music related products in the United States. In addition,
the Company  believes it is the leading  non-captive  distributor of Independent
Label product in the United States. Its principal  competitors among non-captive
distributors of Major Labels include Valley Distributors, Universal Distributors
and Pacific Coast One-Stop and its principal  competitors among  distributors of
Independent  Labels include RED, MS  Distributors  and Navarre Corp. The Company
believes that the primary competitive factors in the music distribution business
include:   technological   capabilities,   breadth  of  owned  and   exclusively
distributed  products  and  depth  of  inventory,  "fill  rate,"  timeliness  of
delivery, geographic coverage, marketing capability and financial resources.

         The  Company's  competitors  in the  acquisition  and  exploitation  of
proprietary  products include the Major Labels,  each of whom has  significantly
greater financial resources than does the Company.

Employees

         As of December 31, 1996, the Company had approximately 1,850 employees,
none of whom was represented by an employee  union. Of such employees,  498 were
engaged in management and  administrative  functions,  402 were engaged in sales
and  marketing,  and  950  were  engaged  in  inventory   control/warehouse  and
distribution. Management believes that its employee relations are good.



<PAGE>



Item 2.   PROPERTIES

         As of  December  31,  1996,  the  Company  conducted  its  distribution
operations from the following locations:
<TABLE>
<CAPTION>

                                                Approximate
Location                                       Square Footage                      Leased or Owned
<S>                                            <C>                                 <C>
Coral Springs, Florida                             240,000                              Owned
Santa Fe Springs, California                       130,000                              Leased
Los Angeles, California                             13,000                              Leased
Chessington, England                                33,000                              Leased
Albany, New York                                   120,000                              Leased
Montreal, Canada                                    18,000                              Leased
Miami, Florida*                                    100,000                              Leased
Miami, Florida*                                     47,000                              Leased
Miami, Florida*                                     24,000                              Leased
Miami, Florida*                                     16,000                              Leased
Denver, Colorado**                                  36,000                              Leased
Bethel, Connecticut**                               86,000                              Leased
San Fernando, California**                          30,000                              Leased
Secaucus, New Jersey**                              26,000                              Leased
Dallas, Texas**                                     36,000                              Leased
Sao Paulo, Brazil**                                 40,000                              Leased
Sao Paulo, Brazil**                                  4,000                              Leased
- ---------------
</TABLE>

*    Closed on or before March 31, 1997.

**   To  be  closed  pursuant  to  the  Consolidation  Plan.  See  "Management's
     Discussion  and  Analysis of  Financial  Condition-Consolidation  and Other
     Charges."

Item 3.  LEGAL PROCEEDINGS

      Not Applicable

<PAGE>

Item 4.  SUBMISSION OF MATTERS TO A VOTE BY THE
                  SECURITY HOLDERS

         A Special  Meeting of  Stockholders  of the Company was held on October
29, 1996 (the "Special  Meeting").  Of the 44,724,845  shares of Common Stock of
the Company  entitled to be voted at the Special Meeting,  30,110,467  shares of
Common Stock were voted in person or by proxy, constituting a quorum.

The following matters were considered and voted at the Special Meeting:

1. The  Stockholders  approved  the  issuance  of shares of  Common  Stock  upon
conversion of the Company's Series A Convertible Preferred Stock.

                               Votes cast for                    29,733,778
                               Votes cast against                   320,256
                               Abstentions                           62,774
                               Broker non-votes                  14,614,378

2. The Stockholders  ratified the acquisition of Red Ant L.L.C.  pursuant to the
Stock Acquisition and Merger Agreement dated as of August 15,1996,  (the "Merger
Agreement") so as to approve the issuance of the Contingent  Stock  contemplated
thereby.  Before adjustments required by rules promulgated by the New York Stock
Exchange:

                               Votes cast for                    29,688,984
                               Votes cast against                   358,709
                               Abstentions                           62,774
                               Broker non-votes                  14,614,378

         After  adjustments  to vote the shares of Common Stock  acquired by Mr.
Alvin N. Teller and by  Wasserstein & Co., Inc. and  affiliates  pursuant to the
Merger Agreement  (6,718,751  shares) in the same proportion as shares of Common
Stock voted for approval of this Proposal 2 by unaffiliated Stockholders.

                               Votes cast for                    26,454,577
                               Votes cast against                   412,459
                               Abstentions                           62,774
                               Broker non-votes                  17,795,035


<PAGE>

                                  PART II

Item 5.  MARKET FOR THE REGISTRANT'S SECURITIES
                  AND RELATED MATTERS

The Common  Stock is listed and traded on the NYSE under the symbol  "CDS".  The
following  table sets forth for the  periods  indicated,  the high and low sales
prices per share for  Alliance  Common  Stock as  reported on the New York Stock
Exchange Composite Tape.


                          PRICE RANGE OF COMMON STOCK

         The  Common  Stock is traded on the NYSE  under the  symbol  "CDS." The
following table sets forth,  for the periods  indicated,  the high and low sales
prices per share for the Common Stock as reported on the New York Stock Exchange
Composite Tape: 
<TABLE> 
<CAPTION>

                                                                 High                Low
<S>                                                              <C>                 <C>
1995
   First quarter ....................................             7                  4 3/8
   Second quarter ...................................            10 1/8              5 3/4
   Third quarter ....................................             9 5/8              6 7/8
   Fourth quarter ...................................            11 1/4              6 1/8
1996
   First quarter ....................................            10 1/2              7 5/8
   Second quarter ...................................             9 1/2              4 7/8
   Third quarter  ...................................             7                  4 3/4
   Fourth quarter ...................................             5 3/4              1 7/8
1997
   First quarter (through March  21, 1997) ..........             2 1/4              1 3/8

</TABLE>

         On March 21, 1997, the closing price per share for the Common Stock was
$1 1/2. As of March 21, 1997,  there were  approximately  314 record  holders of
Common Stock.

                              DIVIDEND POLICY

The Company has not declared or paid any  dividends on its Common Stock and does
not anticipate paying any cash dividends in the foreseeable  future. The Company
intends to retain all  working  capital  and  earnings,  if any,  for use in the
Company's  operations  and  in  the  expansion  of  its  business.   Any  future
determination with respect to the payment of dividends will be at the discretion
of the  Board of  Directors  and will  depend  upon,  among  other  things,  the
Company's results of operations,  financial condition and capital  requirements,
the terms of any then existing  indebtedness,  general  business  conditions and
such other  factors as the Board of  Directors  deems  relevant.  The  indenture
governing the Company's 11 1/4% Senior  Subordinated Notes, the Company's Credit
Agreement and the  Certificates  of  Designation  of the  Company's  outstanding
Convertible Preferred Stock restrict the Company's ability to pay dividends.



<PAGE>

Item 6.  SELECTED CONSOLIDATED FINANCIAL INFORMATION

     The following selected historical financial data have been derived from the
consolidated financial statements of Alliance. The following data should be read
in conjunction  with Alliance's  consolidated  financial  statements and related
notes,  "Management's Discussion and Analysis of Financial Condition and Results
of Operations," and the other financial information included elsewhere herein.
<TABLE>
<CAPTION>
                                                                  Year Ended December 31,
                                               1992            1993           1994        1995           1996
                                           ----------      ----------      ----------   ----------     -------
                                                     (Dollars in thousands, except share and per share data)
<S>                                        <C>             <C>             <C>          <C>            <C>

Statements of Operation Data:

Net sales............................      $  131,397       $  200,537     $ 535,195    $720,325       $691,099

Cost of sale.........................         109,386          168,276       442,004     575,552        603,7219(1)
                                           ----------       -----------     ---------    --------       -------
Gross profit.........................          22,011           32,261        93,191     144,773         87,378

Selling; general and
   administrative expenses...........          12,359           20,461        56,714      97,496        144,402(1)

Restructuring and asset               
   impairment charges................             --              --            --          --           62,498(1)

Amortization of intangible assets....           1,545            3,294         6,315      10,500         12,568
                                           ----------      -----------     ---------    --------     -------------
                                                8,107            8,506        30,162      36,777       (132,090)
Other, primarily interest expense....          (3,246)          (4,058)       (7,892)    (24,685)       (32,465)
                                           ----------      -----------     ---------    --------     -------------
Income (loss) before income
  taxes and extraordinary loss......            4,861            4,448        22,270      12,092       (164,555)(1)

Provision (benefit) for income
   taxes.............................           1,829            1,804         9,427       6,820        (15,900)
Income (loss) before                   
   extraordinary loss................           3,032            2,644        12,843       5,272      $(148,655)(1)
                                                -----      -----------     ---------    --------     -------------
Extraordinary loss...................             630            3,539            --          --             --
                                                  ---      -----------     ---------    --------      ------------
Net income (loss)....................      $    2,402       $     (895)    $  12,843    $  5,272     $(148,655)(1)
                                            =========        =========      ========     =======     =============
Earnings (loss) per common share and 
common share equivalents:

Income (loss) before 
   extraordinary (loss)..............      $      .10             $.06     $      .38   $     .16          $(3.82)

Extraordinary loss, net..............            (.05)           (.22)            --          --            --
                                                  ----      ----------      ---------   ---------     ------------
Net income (loss)....................      $      .05      $     (.16)     $      .38   $     .16          $(3.82)
                                            =========       =========       =========    ========    =============
Net income (loss) applicable to
   common stock used in
   computing earnings (loss) per          
   common share......................      $      752       $   (2,556)    $  12,843    $  5,272        $(150,877)
                                            =========        =========      ========     =======        ==========
Weighted average number of
   shares of common stock and
   equivalents outstanding...........      13,848,911       15,838,278     34,214,304   39,099,500     39,540,216
                                           ==========       ==========     ==========   ==========     ==========
<PAGE>


Other Data:
EBITDA(1)(2).........................        $ 10,117        $  12,592     $ 38,833     $  51,097       $(113,999)
Interest Expense.....................           3,207            3,624        7,533        22,142          33,760
Depreciation and amortization(3).....           2,010            4,086        8,671        14,320          18,091
Capital Expenditures(4)..............             783            1,284        3,594        17,965          16,215
Ratio of EBITDA to interest          
   expense(5)........................             3.2x            3.5x         5.2x           2.3x            *
Ratio of earning to fixed             
   charges(6) .......................             2.5x            2.0x         3.6x           1.5x            *

Balance Sheet Data (as of end of
   period):
Working capital......................        $    866        $  32,490     $ 48,630     $ 121,057      $  36,894
Total assets.........................          81,683          150,218      402,619       645,408        613,082
Long-term debt, net of current.......
portion..............................          14,733           34,986      115,581       234,989        237,348
Stockholders' equity.................           4,332           41,618       68,431        88,827         17,054
</TABLE>


     (1)  Contributing  to the loss of $148.7  miliion for the year December 31,
1996,  were  Consolidation  and Other Charges of $118.9  million.  Of the $118.9
million in charges, $40.9 million was charged to cost of sales and $15.4 million
was charged to selling,  general and administrative  expenses. See "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Consolidation and Other Charges."

     (2)  EBITDA  (earnings  before   extraordinary  items,   interest,   taxes,
depreciation  and  amortization)  is  presented  here  not as a  substitute  for
operating income, net income or cash flow from operating  activities  determined
in accordance with generally  accepted  accounting  principles,  but rather as a
measure of the  Company's  operating  performance  and ability to service  debt.
Certain  restrictive  covenants in the  Indenture  and the Credit  Agreement are
based on or related to the Company's EBITDA.

     (3) Excludes amortization of deferred financing costs.

     (4)Excludes  capital  expenditures  incurred by acquired companies prior to
acquisition.  

     (5) For  purposes of  computing  the ratio of EBITDA to  interest  expense,
interest expense does not include amortization of deferred financing costs.

     (6) For  purposes of  computing  the ratio of  earnings  to fixed  charges,
earnings  consist of income (loss) before income taxes and  extraordinary  items
plus fixed  charges.  Fixed  Charges  consist of interest  on all  indebtedness,
amortization of deferred financing costs, preferred stock dividends on a pre-tax
basis  and  that  portion  of  rental  expense  (approximately  one-third)  that
management believes to be representative of interest.

* Due to ratios being less than zero, no amounts are presented herein.
<PAGE>

<TABLE>
<CAPTION>


                               Quarterly Financial Data
                                   (Unaudited)
                      (Amounts in Thousands, Except Share Data)


                                         First Quarter       Second Quarter          Third Quarter
                                                                                                         Fourth Quarter
                                      1995       1996(1)    1995       1996(2)    1995        1996       1995       1996(3)
                                      ----       ----       ----       ----       ----        ----       ----       ----
 <S>                                   <C>        <C>        <C>        <C>        <C>         <C>       <C>        <C> 
Net sales                             150,249    176,188    158,768    163,168     182,516    160,636    228,792    191,107

Gross profit                           28,675     32,794     30,922     21,096      36,820     28,233     48,356      5,255
                            
Net Income (Loss)                       1,696     (4,628)     2,588    (21,897)        984     (9,445)         4   (112,685)
                                       
Income (loss) per common share            .05      (.13)        .07      (.59)         .03      (.23)        .01      (2.87)

</TABLE>

     (1)  Included  in the First  Quarter  loss  were  Consolidation  and Other
Charges  totalling $2.9 million.  See  "Management's  Discussion and Analysis of
Financial  Condition and Result of Operations - Consolidation and Other Charges"
and "Results of Operations  Year Ended December 31, 1996 vs. Year Ended December
31, 1995."

     (2)  Included  in the  Second  Quarter  loss were  Consolidation  and Other
Charges totalling $17.5 million.  See  "Management's  Discussion and Analysis of
Financial  Condition and Result of Operations - Consolidation and Other Charges"
and "Results of Operations  Year Ended December 31, 1996 vs. Year Ended December
31, 1995."

     (3)  Included  in the  Fourth  Quarter  loss were  Consolidation  and Other
Charges totalling $98.5 million.  See  "Management's  Discussion and Analysis of
Financial  Condition and Result of Operations - Consolidation and Other Charges"
and "Results of Operations  Year Ended December 31, 1996 vs. Year Ended December
31, 1995."

ITEM 7.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS

Overview

         Alliance 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
through  traditional as well as emerging retail channels.  In August 1996, Alvin
N.  Teller  (the  former  Chairman  and  Chief  Executive  Officer  of MCA Music
Entertainment  Group) became Co-Chairman,  Chief Executive Officer and President
of Alliance in order to expand the Company's proprietary content business and to
consolidate and focus the operations of the Company.
<PAGE>

     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 will release its
first full  lenght  projects in  1997)specializes  in the release of 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. Claire  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 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
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 and CD Now.

         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
music consumption demographics to adversely impact the music industry in general
and the Company's  customers in particular.  The adverse conditons 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.
<PAGE>

Consolidation and Other Charges

     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 or are in the
process of being 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 1997) 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.  For the
year ended  December  31,  1996,  the  Company  recorded  certain  charges  (the
"Consolidation  and Other Charges")  totaling $118.9 million which in large part
contributed  to the Company's net loss of  approximately  $148.7 million for the
year ended December 31, 1996. These  Consolidation  and Other Charges  consisted
of: (i) $33.6 million in  non-recurring  charges  relating to the  Consolidation
Plan; (ii) $53.9 million in non-recurring charges relating to the disposition of
certain Non-Core Businesses;  (iii) $29.4 million of charges relating to current
industry conditions;  and (iv) $2.0 million in non-recurring  charges related to
the termination of a merger agreement with Metromedia  International Group, Inc.
The $118.9  million is inclusive of $20.0  million  which will be required to be
expended in future periods.

     In  connection  with costs to be  incurred  pursuant to  completion  of the
Consolidation  Plan, the Company  recorded  charges in fiscal year 1996 of $33.6
million,  $30.6  million  of which was  recorded  by the  Company  in the fourth
quarter.  These  Consolidation  Plan  charges  included:  (i)  $8.9  million  of
severance  and benefits for  employees  to be  terminated;  (ii) $4.0 million of
lease  termination  costs;  and (iii) $20.7 million  relating to  adjustments to
carrying value of certain assets such as inventory of labels which the Company's
Independent  Distribution Group no longer anticipates distributing and leasehold
improvements.
<PAGE>

     In  connection  with costs to be incurred  pursuant to the  divestiture  or
discontinuation of the Company's Brazilian operations,  Premier Artist Services,
Inc.  subsidiary,  German sales office, and video rights  exploitation  business
(these businesses are hereinafter referred to as the "Non-Core  Business"),  the
Company  recorded  charges in the fourth quarter in the amount of $53.9 million,
which  represented:  (i) a  reduction  in the  carrying  value of the  Company's
investment in the Non-Core Businesses to their respective net realizable values;
(ii) the elimination of the  unamortized  costs in excess of net assets acquired
with respect to the Non-Core Businesses;  and (iii) results of operations of the
Non-Core Businesses during the fourth quarter of 1996.

     In  addition  to the  charges  related  to the  Consolidation  Plan and the
Non-Core Businesses,  the Company recorded additional charges for the year ended
December  31,  1996  of $ 29.4  million  relating  to  certain  adverse  factors
affecting the United States recorded music industry including (a) over expansion
of retail outlets selling music products,  (b) substantial  discount  pricing of
product by both  major and  alternative  retailers,  (c)  higher  than  expected
product  returns  from  customers,  (d) the  bankruptcy  of several  significant
customers and (e) changes in  demographics  and other factors slowing the growth
of  demand  for  pre-recorded  music  product.  These  industry-related  charges
significantly  impacted the Company's distribution segment and include increased
reserves for doubtful or uncollectable accounts and customer returns. While the
industry  conditions  described  above were a fundamental  consideration  in the
Company's  decision to implement the Consolidation  Plan, these provisions would
have been recognized  even if management had not adopted a formal  restructuring
plan.

Results of Operations

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

     The following  table sets forth certain  operating  data as a percentage of
net sales for the years ended December 31, 1994, 1995 and 1996.

<TABLE>
<CAPTION>

                                                                        Percentage of Sales
                                                   --------------------------------------------------------------

                                                         Year Ended December 31,         1996 Pre-Consolidation
                                                   -------------------------------------
                                                      1994         1995         1996     and Other Charges(1)
                                                      ----         ----         ----     --------------------
<S>                                                   <C>          <C>          <C>               <C>        
Net Sales                                             100%         100%         100%              100%
Gross Profit                                           17.4         20.1        12.6              18.6
Selling, General and Administrative Expenses           10.6         13.5        20.9              18.7
Restructuring and Asset Impairment Charges             --           --           9.0              --
Amortization of Intangible Assets                       1.2          1.5         1.8               1.8
Other Income (Expense) primarily Interest Expense      (1.5)        (3.4)       (4.7)             (4.7)
Provision (Benefit) for Income Tax                      1.7          1.0        (2.3)             (1.5)
Net Income (Loss)                                       2.4          0.7       (21.5)             (5.1)
- ---------------------------
</TABLE>

     (1)  Cost of  sales,  selling  general  and  administrative  expenses,  and
restructuring and asset impairment  charges for the year ended December 31, 1996
include  Consolidation  and Other Charges of $41.0 million,  $15.4 million,  and
$62.5  million,  respectively. 

<PAGE>

      The following table sets forth certain operating data by business segment,
excluding  corporate  related expenses and assets,  for the years ended December
31, 1994, 1995 and 1996 (in thousands).
<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                          1994                      1995                         1996
                               ------------------------------------------------------------------------------
                                             Proprietary                  Proprietary                 Proprietary
                                Distribution  Products    Distribution     Products     Distribution   Products
                                ------------ -----------  ------------    -----------   ------------  -----------

<S>                             <C>          <C>          <C>             <C>           <C>           <C>
Net Sales...................    $511,236     $23,869      $653,981        $66,157       $617,885      $72,933
Depreciation and            
Amortization................       2,454         378         3,112          7,225          3,913        8,357
Operating Income (Loss)
- -   Pre-Consolidation
and Other   Charges (1).....      39,305       2,832        45,419          3,639          6,120       (2,728)
Operating Income (Loss)
- -   Post-Consolidation
and Other   Charges (1).....      39,305       2,832        45,419          3,639        (48,527)     (25,737)
Capital Expenditures........       1,844       2,633         5,312          1,795          5,277        2,231
Identifiable Assets.........     222,046      99,364       393,304        119,594        326,085      133,191
- ---------------------------
</TABLE>

(1)      See  "Management's  Discussion and Analysis of Financial  Condition and
         Results of Operations  Consolidation and Other Charges" and "Results of
         Operations - Year Ended December 31, 1996 vs.
         Year Ended December 31, 1995."
<PAGE>

Year Ended December 31, 1996 vs. Year Ended December 31, 1995

     Net sales  decreased  from $720.3  million for the year ended  December 31,
1995 to $691.1  million for the year ended  December 31, 1996 or 4.1%. Net sales
attributable to the Company's  distribution  segment for the year ended December
31, 1996 were  approximately  $617.9 million  compared to $654.0 million for the
year ended  December 31,  1995.  During the year ended  December  31, 1996,  the
Company's  distribution  segment  continued to experience lower than anticipated
net sales to its  customers in part due to: (i)  decreased  export  sales;  (ii)
higher than expected  product  returns from customers as a result of weak retail
sales  and  store  closings,   especially  with  respect  to  traditional  music
retailers;  (iii)  limited  budgets  allocated to the purchase of new product by
certain of the Company's  customers;  and (iv) the  reduction in successful  new
product  released by the industry  during 1996.  Additionally,  net sales in the
distribution segment were negatively impacted by the downsizing of the Company's
Brazilian   operations  in   anticipation  of  their   disposition.   Net  sales
attributable  to the Company's  proprietary  product  segment for the year ended
December 31, 1996, were approximately  $72.9 million,  compared to $66.2 million
for  the  year  ended  December  31,  1995.  Net  sales  for the  period  in the
proprietary  products  segment were positively  impacted by the  exploitation of
newly-acquired  catalogs and the expansion of domestic  label  groups,  but this
positive  impact  was  partially  offset  by a reduced  demand by the  Company's
customers for deep catalog (as opposed to  front-line  or new release)  product.
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 12.6% for the year ended December
31,  1996 from 20.1% for the year ended  December  31,  1995.  The impact of the
Consolidation  and Other  Charges on gross  margin  resulted  in a gross  margin
reduction of approximately 6% for the year ended December 31, 1996. For the year
ended December 31, 1996, the gross margin of the distribution  segment was 9.1%,
compared  to 17.6% for the year  ended  December  31,  1995.  The  impact of the
Consolidation  and Other Charges on gross margin for this segment  resulted in a
gross margin  reduction of  approximately  6.5% for the year ended  December 31,
1996. The reduction in gross margin prior to the impact of the Consolidation and
Other Charges for the distribution  segment was primarily related to: (i) return
disincentive  penalties  associated  with higher than  expected  product  return
during the  period;  (ii)  increased  proportion  of sales of the One Stop Group
attributable  to new release  product as opposed to higher margin,  deep catalog
product;  (iii) a reduction in discount buying and advertising  programs offered
by the six Major Labels;  and (iv) the impact of the downsizing of the Brazilian
operations in anticipation of their disposition. For the year ended December 31,
1996, the gross margin of the proprietary products segment was 42.7% compared to
44.8% for the year ended December 31, 1995. The impact of the  Consolidation and
Other Charges on gross margins for the proprietary  products segment resulted in
a gross margin reduction of  approximately  1.0% for the year ended December 31,
1996.

         Selling,  general  and  administrative  expenses  increased  from $97.5
million,  or 13.5% of net sales,  for the year ended December 31, 1995 to $144.4
million,  or 20.9% of net  sales,  for the year ended  December  31,  1996.  The
Company's selling,  general and  administrative  expenses as a percentage of net
sales increased on an overall basis in the period for several reasons including:
(i)  non-recurring  charges of approximately  $15.4 million  associated with the
Consolidation and Other Charges; (ii) the incremental costs of processing higher
than anticipated customer returns during the period; (iii) costs associated with
the duplication of certain overhead related to the Consolidation  Plan; and (iv)
the inclusion of a full year of results for Independent  National  Distributors,
Inc. ("INDI") and One Way Records,  Inc. ("One Way") in 1996 as compared to five
months of results  for INDI and four  month of results  for One Way for the year
ended December 31, 1995.
<PAGE>

     Net income for the year ended  December 31, 1995 was $5.3 million  compared
to a net loss for the year ended December 31, 1996 of $148.7  million  primarily
due to the impact of the  Consolidation  and Other Charges  discussed above. The
impact of the Consolidation and Other Charges on the net loss for the year ended
December 31, 1996,  was $113.4  million.  The remaining  reduction from the year
ended  December  31,  1995 was  primarily  related  to  losses  from  operations
discussed above as well as increased interest expense of $11.6 million resulting
from: (i) higher interest rates  associated with the Company's  borrowings under
the 11 1/4% Senior  Subordinated  Notes,  the proceeds of which were utilized to
finance  strategic  acquisitions;  (ii) increased  working capital  requirements
related  to  the  companies  acquired  in  1995;  (iii)  higher  interest  rates
associated   with  working  capital   borrowings  by  the  Company's   Brazilian
operations;  and  (iv)  an  on-going  timing  difference  between  investing  in
copyright  acquisitions by the Proprietary  Products Group and the generation of
sales associated with products  produced  pursuant to such acquired rights.  For
the  year  ended  December,   1996,  the  Company  recognized  tax  benefits  of
approximately $15.9 million  representing the effect of net operating loss carry
forwards and other frontline  deductible amounts which management  believes will
be recognized in future periods  although no assurance can be given with respect
to the realization of such benefits.

Year Ended December 31, 1995 vs. Year Ended December 31, 1994

Net sales  increased from $535.2 million for the year ended December 31, 1994 to
$720.3  million for the year ended  December 31, 1995, or 34.6%,  as a result of
(i)  inclusion  of five  months  of net  sales  of INDI  ($38.8  million);  (ii)
inclusion  of four  months  of net  sales  of One  Way  ($16.3  million);  (iii)
increased  domestic net sales to existing as well as new  customers;  and (iv) a
$26.2  million  increase  in net sales by the  Company's  Brazilian  operations,
despite   relatively  flat  sales  in  the  industry  during  this  period  (See
"Business-Music  Industry  Overview").  Net sales  attributable to the Company's
distribution  segment for the year ended  December  31, 1995 were  approximately
$654.0 million  compared to $511.3 million for the year ended December 31, 1994.
Sales  attributable  to the Company's  proprietary  product segment for the year
ended  December 31, 1995 were  approximately  $66.2  million,  compared to $23.9
million for the year ended December 31, 1994.  Sales for the year ended December
31,  1994  included  only four  months of sales of Castle  and only one month of
sales  for  Concord.  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  increased to 20.1% for the year ended  December 31,
1995  from  17.4% for the year  ended  December  31,  1994.  For the year  ended
December  31,  1995,  the gross  margin of the  distribution  segment was 17.6%,
compared to 16.3% for the year ended  December 31, 1994. The increase was due in
part to the relatively  higher gross margin associated with sales of independent
label product and budget product by the Company's Independent Distribution Group
pursuant to exclusive and regional distribution  agreements.  For the year ended
December 31,  1995,  the gross margin of the  proprietary  products  segment was
44.8%  compared  to 45.2% for the year ended  December  31,  1994.  The  Company
believes  that gross margins as a percent of sales of the  proprietary  products
segment  may  decline  in the  future  as the  Company  implements  its  plan to
distribute  directly rather than license more of its proprietary  products.  The
Company believes that the increase in expected sales as a result of the strategy
to  distribute  directly  rather than  license its  proprietary  product will be
sufficient to offset the adverse effect resulting from the possible  decrease in
gross margins. 

Selling,  general and  administrative  expenses  increased from $56.7 million or
10.6% of net sales for the year  ended  December  31,  1994 to $97.5  million or
13.5% of net sales for the year ended December 31, 1995. While selling,  general
and  administrative  expenses as a percentage of net sales of the One Stop Group
was relatively  unchanged,  the Company's  selling,  general and  administrative
expenses  as a  percentage  of net sales  increased  on an overall  basis in the
period for several reasons including (i) less than anticipated sales (especially
in the fourth  quarter);  (ii) the inclusion in 1995 of acquired  companies with
higher  marginal  marketing  and  promotional  expenses in both the  Proprietary
Products Group and Independent  Distribution Group, (iii) increases in corporate
overhead  and expenses  related to legal,  accounting,  information  systems and
other  services  provided  to the  Company's  operating  units to assist them in
integrating  acquired  companies and  implementing  the Company's  modernization
program and (iv)  higher  than  expected  selling,  general  and  administrative
expenses  incurred in connection with the relocation of a distribution  facility
to Santa Fe Springs, California.
<PAGE>

     Net income for the year ended  December 31, 1995  decreased $7.6 million or
59.0% from that of the year ended December 31, 1994 primarily as a result of (i)
the increase in selling,  general and  administrative  expenses discussed above,
(ii) increased  amortization of intangible  assets  associated with acquisitions
($5.0 million for the year ended  December 31, 1994 to $6.4 million for the year
ended December 31, 1995);  (iii) the Company's  higher effective income tax rate
(42% for the year ended  December 31, 1994 to 56.4% for the year ended  December
31, 1995); and (iv) increased  interest expense of $14.6 million resulting from:
(a) higher interest rates associated with the Company's  borrowings under the 11
1/4% Senior  Subordinated  Notes; (b) increased  effective interest rates on the
Company's  borrowings  under its Credit  Agreement  from 7.3% for the year ended
December 31, 1994 to 8.8% for the year ended  December 31, 1995;  (c)  increased
borrowings to finance  higher than expected  inventory  levels related to, among
other things,  purchases of extra  inventory in connection  with the  relocation
into a new warehouse  facility in Santa Fe Springs,  California;  (d) additional
borrowings to finance  acquisitions;  (e) increased working capital requirements
related to the increase in sales; and (f) an on-going timing difference  between
the financing of copyright  acquisitions by the  Proprietary  Products Group and
the  generation  of sales  associated  with products  produced  pursuant to such
acquired rights.

Liquidity and Capital Resources

         Cash Used in Operations

     Cash used in  operations  for the year ended  December  31,  1996 was $38.1
million compared to $67.3 million for the year ended December 31, 1995. Accounts
receivable  for the period  decreased  by $20.2  million or 10%,  primarily as a
result of the  Company's  decrease in net sales and the impact of  Consolidation
and Other Charges of $26.9 million related to increased reserves for doubtful or
uncollectible accounts.  Inventory for the period decreased $28.2 million or 15%
as a result of (i) the Company's  decrease in net sales, (ii)  Consolidation and
Other Charges of $17.7 million relating to the write-down to its  net-realizable
value of inventory of labels which the Company's Independent  Distribution Group
no longer  anticipates  distributing and (iii) an on-going  inventory  reduction
initiative  implemented as part of the Consolidation  Plan. Accounts payable and
accrued  expenses  increased by $38.2  million or 17%,  primarily as a result of
Consolidation and Other Charges of $20.0 million.

         Cash Used in Investing Activities

         The  Company's  capital  expenditures  for the year ended  December 31,
1996,  were $16.2 million  compared to $18.0 million for the year ended December
31,  1995.  The capital  spending  during the year ended  December  31, 1996 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. Total capital  expenditures  related to these two activities
were $14.1 million for 1996.

         The Company  spent $18.5  million for the  acquisition  of  proprietary
music rights in the year ended December 31, 1996,  compared to $20.9 million for
the year ended December 31, 1995. 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.
<PAGE>

         Consolidation Plan

     The Company anticipates cash requirements of approximately $20.0 million to
fully complete its Consolidation Plan.

         Cash Provided from Financing Activities

     During the year ended December 31, 1996, the Company generated net proceeds
from financing  activities of $61.5 million consisting  primarily of: (i) $42.25
million of Series A  Convertible  Preferred  Stock issued on July 16, 1996,  and
(ii) $15 million of Series B  Convertible  Preferred  Stock and 6%  Exchangeable
Notes due 2001.
         
     On March 31, 1997, 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 (the "Credit Agreement") agreed to amended the Credit Agreement
to waive  covenant  defaults in existence  prior to December  31,  1996,  and to
modify the financial  covenants for future  periods.  Additionally,  the amended
Credit Agreement  requires that the Company raise at least $35 million in equity
capital  (the  "Equity  Condition")  before  July 1, 1997.  Although  management
believes  that the  Company  will be able to raise such  equity,  the failure to
complete such financing  prior to the specified date will constitute an event of
default under the Credit Agreement.  There can be no assurance that the Company
will be in compliance with the modified  convenants in future periods or satisfy
the Equity  Condition prior to July 1, 1997. In the event that the Company fails
to meet its  covenants  or does  default  in its  obligations  under the  Credit
Agreement,  the Senior  Lenders  would have the right to terminate the 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   various  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;  and (iii) a rights offering of $35 million of
convertible  preferred stock in which  Wasserstein & Co. has agreed, to act as a
stand-by  purchaser  for up to $17.5  million  of  rights,  subject  to  certain
conditions,  including,  other  shareholders  subscribe  for not less than $17.5
milion in rights. Although no assurances can be given, the Company believes that
it will be successful in obtaining the financing necessary to satisfy the Equity
Condition through one of the foregoing  alternatives or other alternatives which
should  provide it with adequate  working  capital to achieve its business plans
though the remainder of 1997.
<PAGE>


         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 sumilar 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.

         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 8.   Index

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                    INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                                           Page

Report of Independent Accountants                           32

Consolidated Balance Sheets                                 33

Consolidated Statements of Operations                       34

Consolidated Statement of Stockholders' Equity              35

Consolidated Statements of Cash Flow                        36

Notes to Consolidated Financial Statements                  38

<PAGE>

                            Report of Independent Accountants


The Board of Directors and Stockholders of
Alliance Entertainment Corp.


     We have audited the accompanying  balance sheets of Alliance  Entertainment
Corp.  and  subsidiaries  as of  December  31,  1995 and 1996,  and the  related
consolidated  statements of operations,  stockholders' equity and cash flows for
each of the three years in the period ended December 31, 1996.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all  material  respects,  the  consolidated  financial  position  of Alliance
Entertainment  Corp. and  subsidiaries as of December 31, 1995 and 1996, and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1996, in conformity  with generally
accepted accounting principles.




COOPERS & LYBRAND L.L.P.

Miami, Florida
February 28, 1997, except for the
information in Note 4, as to which
the date is March 31, 1997
<PAGE>



PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                                   ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                              CONSOLIDATED BALANCE SHEETS
                                                       DECEMBER 31,
                                       (Amounts in Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                                                        1995            1996
                                                                 ----------------- --------------
<S>                                                              <C>               <C>

                           ASSETS
CURRENT ASSETS
    Cash and cash equivalents                                    $         12,852  $       8,669
    Accounts receivable, less allowance for doubtful
       accounts of 1995 $4,964;  1996 $15,558                             193,785        173,619
    Inventory                                                             192,604        164,380
    Advances and other prepaid expenses                                    24,609         22,739
    Refundable income taxes                                                   783         11,260
    Deferred income taxes                                                   9,061          5,798
                                                                 ----------------- --------------
           Total current assets                                           433,694        386,465
                                                                 ----------------- --------------
INVESTMENTS, at cost                                                          782          1,100
PROPERTY AND EQUIPMENT                                                     24,826         33,793
COPYRIGHTS, less accumulated amortization                                  64,150         62,917
COST IN EXCESS OF NET ASSETS OF BUSINESSES ACQUIRED,
    less accumulated amortization                                          97,262         93,727
COVENANTS NOT TO COMPETE, less accumulated
    amortization                                                           10,586          8,366
DEFERRED INCOME TAXES                                                       1,894          9,798
OTHER ASSETS, less accumulated amortization                                12,214         16,916
                                                                   ---------------   ------------

TOTAL ASSETS                                                     $        645,408  $     613,082
                                                                 =================   ============
CURRENT LIABILITIES AND STOCKHOLDERS' EQUITY
    Notes payable                                                $         73,700  $      72,671
    Current maturities of long-term debt                                    8,983          8,305
    Current obligations under capital leases                                  432            582
    Accounts payable and accrued expenses                                 229,088        267,187
    Income taxes payable                                                      434            826
                                                                 ----------------- --------------
           Total current liabilities                                      312,637        349,571
                                                                 ----------------- --------------
LONG-TERM DEBT                                                            234,622        236,215
OBLIGATIONS UNDER CAPITAL LEASES                                              367          1,133
DEFERRED INCOME TAXES                                                       8,955          9,109
COMMITMENTS
STOCKHOLDERS' EQUITY
    Series A convertible preferred stock, $.01 par value,
       886,240 shares authorized, shares issued and
       outstanding 1995 0; 1996 422,500 ( $43,812
       liquidation preference)                                           -                     4
    Series B convertible preferred stock, $.01 par value,
       300,000 shares authorized, shares issued and
       outstanding 1995 0; 1996 57,500 ( $5,760
       liquidation preference)                                           -                     1
    Common stock, $.0001 par  value, 100,000,000
       shares authorized, shares issued and outstanding
       1995 35,638,331; 1996 44,764,853                                         3              4
    Additional paid-in capital                                             71,276        146,665
    Employee notes for stock purchases                                        (67)           (67)
    Retained earnings (deficit)                                            17,369       (131,286)
    Foreign currency translation adjustment                                   246          1,733
                                                                 ----------------- --------------
           Total stockholders' equity                                      88,827         17,054
                                                                 ----------------- --------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $        645,408  $     613,082
                                                                 ================= ==============
</TABLE>
The accompanying notes are an integral part of these financial statements.

<PAGE>



                                   ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                        CONSOLIDATED STATEMENTS OF OPERATIONS
                                                 YEAR ENDED DECEMBER 31,
                                      (Amounts in Thousands, Except Share Data)

<TABLE>
<CAPTION>

                                                                        1994            1995           1996
                                                                 ----------------- -------------- --------------
<S>                                                              <C>               <C>            <C>
Net sales                                                        $        535,195  $     720,325  $     691,099

Cost of sales                                                             442,004        575,552        603,721
                                                                 ----------------- -------------- --------------

           Gross profit                                                    93,191        144,773         87,378

Selling, general and administrative expenses                               56,714         97,496        144,402
Restructuring and asset impairment charges                                    -             -            62,498
Amortization of intangible assets                                           6,315         10,500         12,568
                                                                 ----------------- -------------- --------------

                                                                           63,029        107,996        219,468
                                                                 ----------------- -------------- --------------

                                                                           30,162         36,777       (132,090)
                                                                 ----------------- -------------- --------------

Other income (expense)
    Amortization of deferred financing costs                                 (599)        (1,325)        (1,903)
    Other income (expense) - net                                              240         (1,218)         3,198
    Interest expense                                                       (7,533)       (22,142)       (33,760)
                                                                 ----------------- -------------- --------------
                                                                           (7,892)       (24,685)       (32,465)
                                                                 ----------------- -------------- --------------

       Income (loss) before income taxes                                   22,270         12,092       (164,555)

Provision (benefit) for income taxes                                        9,427          6,820        (15,900)
                                                                 ----------------- -------------- --------------

       Net income (loss)                                         $         12,843  $       5,272  $    (148,655)
                                                                 ================= ============== ==============

Earnings (loss) per common share and
    common share equivalents                                     $            .38  $         .16 $        (3.82)
                                                                 ================= ============== ==============

Net income (loss) applicable to common stock used in
    computing earnings (loss) per common share                   $         12,843  $       5,272  $    (150,877)
                                                                 ================= ============== ==============

Weighted average number of shares of
    common stock and equivalents outstanding                           34,214,304     39,099,500     39,540,216
                                                                 ================= ============== ==============
</TABLE>

           The  accompanying  notes  are an  integral  part of  these  financial
statements.
<PAGE>
<TABLE>
<CAPTION>
                                  ALLIANCE ENTERTAINMENT CORP. AND SUBISIDIARIES
                                  CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                       (Amounts in Thousands, Except Share Data)

                                                            Capital Stock Issued
                                           ------------------------------------------------------
                                                                                                  Employee                 Foreign
                                             Series A     Series B                  Additional    Notes for    Retained    Currency
                                            Preferred     Preferred    Common       Paid-In        Stock      Earnings  Translation
                                              Stock         Stock       Stock       Capital       Purchases    (Deficit)  Adjustment
                                           ----------  ------------   ---------- -------------  ------------ ------------  ---------
<S>                                        <C>         <C>            <C>        <C>            <C>          <C>           <C>    
Balance at December 31, 1993               $    -      $      -       $       3  $    42,397    $      (36)  $     (746)   $      -

Issuance of 2,273,223 shares of
common stock
for purchase of companies                       -             -            -         13,707           -            -             -
Exercise of options for 262,500
shares of commonstock in exchange
for employee notes                              -             -            -             31          (31)          -             -
Exercise of options for 249,500
shares of common stock                          -             -            -             51           -            -             -
Exercise of warrants for 100 shares
of common stock                                 -             -            -              1           -            -              -
Adjustment for costs incurred in
connection with Trinity Merger                  -             -            -           (224)          -            -              -
Net income                                      -             -            -            -             -         12,843            -
Translation adjustment                          -             -            -            -             -            -            435
                                       ----------   ------------   ----------     ----------  ----------      ---------  -----------

Balance at December 31, 1994                    -             -               3      55,963          (67)       12,097          435

Issuance of 147,309 shares of common
stock for purchase of company                   -             -            -          1,300           -            -              -
Exercise of options for 125,000
shares of common stock in
exchange for employee notes                    -             -            -             15          (15)          -              -
Payment of employee note                       -             -            -            -             15           -              -
Exercise of options and warrants
for 1,502,287 shares of common stock           -             -            -          4,614           -            -              -
Tax benefit related to exercise of
employee stock options                         -             -            -          1,602           -            -              -
Exchange  of  4,347,095  A Warrants
and  4,393,064  B Warrants  for 543,387 
and 337,928  shares of common  stock,  
respectively,  and costs of  exchange
offer, including the issuance of 
66,375 shares of common stock                  -             -            -           (518)          -            -              -
Exchange of $8,000,000 of preferred
stock and accumulated dividends of
subsidiary for 1,518,972 shares
of common stock                                -             -            -          8,300           -            -              -
Net income                                     -             -            -            -             -            5,272          -
Translation adjustment                         -             -            -            -             -            -            (189)
                                           ----------  ------------   ---------- -------------  ------------ ------------  ---------

Balance at December 31, 1995                   -             -                3     71,276          (67)         17,369         246

Exercise of options and warrants
for 2,372,563 shares of common stock           -             -            -          2,969           -            -              -
Issuance of 6,753,959 shares of
common stock for purchase
of companies                                   -             -                1     27,074           -            -              -
Issuance of 422,500 shares of series A
convertible preferred stock                       4          -            -         40,761           -            -              -
Issuance of 57,500 shares of series B
convertible preferred stock                    -                1         -          6,807           -            -              -
Deemed dividend on issuance of series B
convertible preferred stock                    -             -            -         (2,222)          -            -              -
Net loss                                       -             -            -            -             -         (148,655)         -
Translation adjustment                         -             -            -            -             -            -           1,487
                                           ==========  ============   ========== =============  ============ ============  =========
Balance at December 31, 1996               $     4     $        1     $       4  $ 146,665      $   (67)     $ (131,286)   $  1,733
                                           ==========  ============   ========== =============  ============ ============  =========
</TABLE>

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




                                  ALLIANCE ENTERTAINMENT CORP. AND SUBISIDIARIES
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               YEAR ENDED DECEMBER 31,
                                                (Amounts in Thousands)
<TABLE>
<CAPTION>

                                                                        1994            1995           1996
                                                                 ----------------- -------------- --------------
<S>                                                              <C>               <C>            <C>
Cash Flows From Operating Activities
    Net income (loss)                                            $         12,843  $       5,272       (148,655)

    Adjustments to reconcile net income (loss) to net cash
       used in  operating
       activities:
       Depreciation and amortization                                        9,270         15,645         19,994
       Restructuring and asset impairment charges                             -             -            55,908
       Other non cash charges                                                 -             -            27,037

    Change in assets and liabilities: net of effect of acquisitions
       (Increase) in accounts receivable                                  (42,038)       (44,987)        (9,865)
       (Increase) decrease in inventory                                   (33,783)       (46,399)           825
       (Increase) decrease in prepaid expenses and other                    5,054         (5,786)        (2,979)
       (Increase) in deferred income taxes                                 (1,113)        -              (5,505)
       Increase in accounts payable and
           accrued expenses                                                50,631         12,656         34,488
       Increase (decrease) in income taxes payable                          1,834         (3,694)       (10,038)
                                                                 ----------------- -------------- --------------

       Net cash provided by (used in) operating activities                  2,698        (67,293)       (38,790)
                                                                 ----------------- -------------- --------------


Cash Flows From Investing Activities
    Purchase of property and equipment, net                                (3,594)       (17,965)       (16,215)
    (Increase) in copyrights                                                  -          (20,863)       (18,462)
    (Increase) in other assets                                             (1,260)          (336)        (5,676)
    Purchase of businesses including costs,
       net of cash acquired                                               (74,080)       (40,909)        11,149
                                                                 ----------------- -------------- --------------

       Net cash used in investing activities                              (78,934)       (80,073)       (29,204)
                                                                 ----------------- -------------- --------------


Cash Flows From Financing Activities
    Increase (decrease) in excess of outstanding
       checks over bank balance                                               (48)         5,874          2,093
    Proceeds from issuance of  stock                                         (172)        12,024         48,321
    Proceeds from borrowings                                              240,000        489,649        313,664
    Payments on borrowings                                               (155,109)      (347,636)      (301,336)
    Payments for financing costs                                           (3,021)        (7,734)        (1,250)
                                                                 ----------------- -------------- --------------

       Net cash provided by financing activities                           81,650        152,177         61,492
                                                                 ----------------- -------------- --------------

Effect of foreign currency translation                                        435           (189)         2,319
Net increase (decrease) in cash and cash equivalents                        5,849          4,622         (4,183)

Cash and cash equivalents
    Beginning of period                                                     2,381          8,230         12,852
                                                                 ----------------- -------------- --------------

    End of period                                                $          8,230  $      12,852  $       8,669
                                                                 ================= ============== ==============
</TABLE>
      The accompanying notes are an integral part of these financial statements.
<PAGE>

                                ALLIANCE ENTERTAINMENT CORP. AND SUBISIDIARIES
                               CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued
                                            YEAR ENDED DECEMBER 31,
                                            (Amounts in Thousands)

<TABLE>
<CAPTION>

                                                                        1994            1995           1996
                                                                 ----------------- -------------- --------------
<S>                                                              <C>               <C>            <C>
Supplemental Disclosure of Cash Flow Information

    Cash payments for interest                                   $          6,997  $      14,092  $      30,921
    Cash payments for income taxes                               $          7,711  $      10,217  $       2,690


Supplemental Disclosure of Noncash Investing
    and Financing Activities

    Common stock issued to employees for notes                   $             31  $          15  $      -

    Acquisition of subsidiary
       Cash purchase price, net of cash acquired                 $         74,080  $      40,909  $     (11,149)

    Working Capital acquired, net of cash
       and cash equivalents                                      $         (3,345) $         133  $       2,813
    Fair value of other assets acquired, principally
       property and equipment                                               2,277          5,652          1,267
    Copyrights                                                             51,236         -              -
    Cost in excess of net assets of business acquired                      39,360         38,594         11,856
    Covenant not to compete                                                 5,000          2,528         -
    Long-term debt assumed                                                 (1,741)           (81)           (10)
    Long-term debt incurred                                                (5,000)        (4,600)        -
    Common stock issued                                                   (13,707)        (1,317)       (27,075)
                                                                 ----------------- -------------- --------------

                                                                 $         74,080  $      40,909  $     (11,149)
                                                                 ================= ============== ==============
</TABLE>

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

<PAGE>
                      ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Nature of Business and Significant Accounting Policies:

Nature of Business:

Alliance   Entertainment   Corp.  (the  "Company"),   through  its  wholly-owned
subsidiaries,  is a fully integrated independent music company which operates in
two segments of the music industry,  the distribution of music and music related
products   through   traditional  as  well  as  emerging  retail  channels  (the
"Distribution  Segment") and the creation and marketing of  proprietary  content
rights  consisting  of both new artists and catalog  product in several  genres
(the "Proprietary Segment").  The Company's operations are located in the United
States, United Kingdom and Canada. The Company has disposed of its Brazilian and
German Operations (see Note 3).

Management Estimates:

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

Significant   estimates   inherent  in  the  preparation  of  the   accompanying
consolidated  financial statements include management's  forecast of future cash
flows used as a basis to assess  recoverability  of  intangible  assets  such as
copyrights  and cost in  excess  of net  assets  acquired.  Sales  in the  music
industry  generally  give certain  customers  the right to return  product.  The
Company  provides  reserves  for  inventory,  accounts  receivable  and  artists
advances.  In addition,  the Company's suppliers generally permit the Company to
return products that are in the suppliers  current product  listing.  Management
periodically reviews its significant accounting estimates,  and it is reasonably
possible that reserves may change based on actual results and other factors.

Principles of Consolidation:

The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned  domestic and foreign  subsidiaries.  All material intercompany
accounts and transactions are eliminated in consolidation.

Inventories:

Inventories consisting of primarily distributed products are stated at the lower
of cost or market with cost determined principally on the average cost basis.

Foreign Currency Translation:

The Company  accounts for  translation  of foreign  currency in accordance  with
Statement of Financial  Accounting  Standards ("SFAS") No. 52, "Foreign Currency
Translation".  For operating  subsidiaries where the functional  currency is the
local currency rather than the U.S. dollar,  cumulative translation  adjustments
are reflected as a separate  component of  Stockholder's  Equity.  The Company's
Brazilian  subsidiaries  which are under contract for sale are considered by the
terms of SFAS No. 52 to be in a "highly  inflationary"  economy and  accordingly
the U.S.  dollar has been used as the functional  currency.  Therefore,  certain
assets of these  operations are translated at historical  exchange rates and all
translation  adjustments  have been reflected in the  consolidated  statement of
operations.


<PAGE>

                ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Nature of Business and Significant Accounting Policies, (Continued):

Revenue Recognition:

Revenue from the sale and distribution of pre-recorded  music, music accessories
and other related  products is recognized when the products are shipped.  Income
from the sale or licensing of media rights is recognized  when the sale has been
completed or obligations of the licensor have been performed, including delivery
of the master of such rights to the licensee.

Property and Depreciation:

Property and equipment is carried at cost. Depreciation,  including amortization
of equipment  held under capital  leases,  is computed using  straight-line  and
accelerated  methods over the estimated  useful lives of the various  classes of
depreciable assets or, in the case of equipment held under capital leases,  over
the lesser of the useful  life or the lease  term.  Maintenance  and repairs are
expensed as incurred.  Upon the sale or  disposition  of property and equipment,
the related costs and accumulated depreciation are removed from the accounts and
any  resulting  gain  or  loss is  recognized  in  income.  Major  renewals  and
betterments are capitalized.

Intangibles and Other Long-Lived Assets:

Copyrights  and masters are carried at cost and are amortized on a straight line
basis over the estimated  useful lives of the copyrights and masters,  generally
five to twenty years. The cost in excess of net assets of businesses acquired at
the  respective  acquisition  dates  is  amortized  on  a  straight  line  basis
principally over 20 years.  Covenants not to compete are carried at cost and are
amortized on a straight line basis over the  respective  terms of the covenants,
ranging from five to ten years. Deferred loan costs, amounting to $10,923,000 in
1995 and $10,188,000 in 1996 are included in other assets and are amortized over
the terms of the related  loans.  The Company  evaluates the  recoverability  of
intangibles at the operating group level through  analysis of operating  results
and  consideration  of other  significant  events  or  changes  in the  business
environment. The determination of whether impairment exists is made on the basis
of undiscounted  expected future cash flows from operations  before interest for
the remaining  amortization  period. If undiscounted  expected future cash flows
are not sufficient to support the recorded asset, an impairment is recognized to
reduce the  carrying  value of the  related  intangibles  based on the  expected
discounted cash flows of the related  operating group.  Substantial  intangibles
have been  written  off as of  December  31,  1996 in  connection  with  certain
management restructuring  initiatives which has resulted in, among other things,
decisions  to  exit  or  dispose  of  certain  foreign  activities  for  nominal
consideration (see Note 3).

Income Taxes:

Income taxes are computed in accordance  with Statement of Financial  Accounting
Standards ("SFAS") No. 109, "Accounting for Income Taxes." The statement applies
an asset and liability  approach that requires the  recognition  of deferred tax
assets and liabilities based on the difference  between the financial  statement
and the tax bases of assets and  liabilities  using  enacted tax rates in effect
for the year in which the  differences  are  expected  to  reverse.  A valuation
allowance  reduces  deferred  tax assets  when it is deemed more likely than not
that some portion or all of the deferred tax assets will not be realized.

Cash and Cash Equivalents:

The Company  considers  all highly liquid  investments  with a maturity of three
months or less, when purchased, to be cash equivalents.


<PAGE>

                ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Nature of Business and Significant Accounting Policies, (Continued):

Per Share Data:

Primary  earnings  (loss) per common  share is computed by dividing net earnings
(loss) available to common stockholders by the weighted average number of common
shares and, as appropriate,  dilutive common stock  equivalents  outstanding for
the period.  The treasury stock method for  determining  the dilutive  effect of
common stock  equivalents is modified to limit the  application of funds derived
from the exercise of options and warrants to the  repurchase  of common stock to
20% of the common stock  outstanding  at the end of each fiscal  period.  In the
application of the modified  treasury  stock method,  funds derived in excess of
the 20%  limitation  were assumed to have been used to reduce  interest  bearing
debt. The application of the modified  treasury stock method in fiscal year 1995
resulted in an  adjustment  to net income of  approximately  $ 858,000,  for the
purpose of earnings per share computations, to reflect reduced interest expense,
net of the related  income tax  benefit.  In  determining  net loss per share in
fiscal year 1996, net loss applicable to common  shareholders was increased by a
deemed dividend of  approximately  $2.2 million  recognized upon the issuance of
the  Company's  Series B convertible  preferred  stock in December  1996.  Fully
diluted  earnings  per  share  have not been  presented  because  the  effect is
anti-dilutive.

Stock Options:

Statement of Financial  Accounting  Standards ("SFAS") No. 123,  "Accounting for
Stock Based  Compensation,"  encourages but does not require companies to record
compensation cost for stock based employee compensation plans at fair value. The
Company has chosen to continue to account for stock based compensation using the
intrinsic value method prescribed in Accounting Principles Board ("APB") Opinion
No. 25, "Accounting for Stock Issued to Employees," and related interpretations.
Accordingly,  compensation  cost for  stock  options  is  measured  based on the
excess, if any, of the quoted market price of the Company's stock at the date of
the grant over the exercise price of the option.  Any current income tax benefit
from the exercise and early  disposition  of stock options is accounted for as a
credit to additional paid-in-capital.

Change in Accounting Standards:

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  mad 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.

Reclassifications:

Certain amounts appearing in the 1994 and 1995 consolidated financial statements
have been reclassified to conform with the 1996 presentation.

Note 2 - Business Combinations:

On  February 4, 1994,  the Company  acquired  all of the  outstanding  shares of
Airlie,  Inc. ("Abbey Road") and entered into a covenant not to compete with its
majority  shareholder and chief executive  officer.  The  consideration  for the
acquisition   and  covenant  not  to  compete  of  $30,766,000  and  $5,000,000,
respectively,  consisted of (1)  $17,690,000  in cash,  (2) 1,897,778  shares of
common stock valued at $12,810,000,  (3) a $5,000,000  note to sellers,  and (4)
other acquisition costs of $266,000.


<PAGE>
                ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 2 - Business Combinations, (Continued):

During  September  1994,  the Company,  through AEC Holdings (UK)  Limited,  its
wholly owned  subsidiary,  acquired the issued and outstanding  share capital of
Castle  Communications,  plc ("Castle").  The purchase price,  paid in cash, was
approximately  $38,570,000,   with  other  acquisition  costs  of  approximately
$2,561,000.

During 1994, the Company acquired  Premiere Artist Services,  Inc.,  Disquemusic
Ltda., Brasison Ltda.,  ExecuSoft Inc., Concord Jazz, Inc. and certain assets of
Nova  Distributors  and Fiebra  Latina for an aggregate  initial  stock and cash
consideration of approximately $13,447,000, including other acquisition costs of
$267,000.  In connection with an acquisition made in 1994, the Company agreed to
issue additional shares of its common stock to the selling shareholders upon the
occasion of specified events. During 1995, the Company made cash payments to the
selling  shareholders  in the amount of  $1,475,000  in lieu of the  issuance of
additional  shares.  These payments have been included as an element of the cost
of the acquisition.

On July 26,  1995,  the Company  acquired  through  merger INDI  Holdings,  Inc.
("INDI")  for a total  consideration  of  $25,525,000  in  cash  and  notes,  as
adjusted.  In connection  with the  acquisition of INDI, the Company  refinanced
substantially  all existing INDI  indebtedness,  in the amount of  approximately
$19,300,000.

On  September  5, 1995,  the  Company  acquired  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.  In
connection with the acquisition of One Way, the Company refinanced substantially
all existing One Way indebtedness in the amount of approximately $4,700,000. The
merger agreement among the Company, One Way and the One Way selling shareholders
provided for the payment of additional consideration to the selling shareholders
based on the operating profit of One Way for fiscal year 1995, as defined.  This
additional  consideration was paid in March 1997 through the issuance of 225,352
shares of Alliance common stock to the selling shareholders.

On August 27,  1996,  the Company  acquired Red Ant L.L.C.,  ("Red  Ant"),  from
Companies owned by Mr. Alvin N. Teller and Wasserstein & Co., Inc.,  ("WCI"), in
exchange  for (i) 760,823  shares of the  Company's  common  stock issued to Mr.
Teller and 5,957,928 shares of Common Stock issued to WCI and its affiliates and
(ii) the right for Mr. Teller and WCI affiliates to receive additional shares of
common stock  contingent  upon the market  price of the Common  Stock  achieving
defined  target prices or upon certain  events.  The  acquisition of Red Ant for
shares of the Company's  Common Stock with an aggregate  value of  approximately
$26,875,000  and  other  acquisition   costs  of  $1,109,000   resulted  in  the
recognition  of  costs  in  excess  of net  assets  acquired  in the  amount  of
$8,720,000.  Mr.  Teller has become  Co-Chairman,  Chief  Executive  Officer and
President of Alliance.

Also,  in October,  1996 the  Company  acquired  Matrix  Software,  Inc.  for an
aggregate initial stock and cash consideration of approximately  $400,000,  plus
other  acquisition  costs of $149,000.  In connection with the acquisition,  the
Company agreed to the payment of additional  cash and stock  consideration  upon
the occasion of specified events in the maximum amount of $3,100,000.

The  acquisitions  have been  accounted  for as purchases and  accordingly,  the
acquired  assets and  liabilities  have been  recorded at their  estimated  fair
values at the respective  acquisition  dates. The results of operations of these
acquired entities are included in the consolidated results of operations for the
periods subsequent to their respective acquisition dates.


<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 2 - Business Combinations, (Continued)

Unaudited  pro  forma  data  giving  effect  to  the  purchases  of  significant
subsidiaries in 1995 as if they had been consummated as of the beginning of 1995
are shown below.  The pro forma data has been prepared for comparative  purposes
only and does not purport to be  indicative  of what would have occurred had the
acquisitions  been  made at that  date or the  results  which  may  occur in the
future.

                                                  1995
                                           -------------------

Net Sales                                         $784,430,000

Net Loss                                              (535,000)

Net Loss Per Share                                       $(.02)


Pro-forma  financial  information  has not been  presented  by the Company  with
respect  to  the  1996  acquisitions  because  such  information  would  not  be
materially different from the historical information presented herein.

Note 3 - Restructuring and Other Charges:

     On November 14, 1996,  the Company  announced a  significant  Consolidation
Plan  (the  "Consolidation  Plan")  involving  its  North  American  operations.
Pursuant to the Consolidation  Plan the Company  anticipates the closure of five
of the Company's remaining eight domestic distribution  facilities (one facility
was  closed in  February  1996)  and the  centralization  of all  administrative
functions for the Company's One Stop Group and Independent  Distribution  Group.
Additionally,  under the Consolidation Plan, the administrative functions of the
Company's  three domestic  proprietary  labels (Red Ant, Castle (US) and Concord
Jazz) will 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.  The  eliminated  positions  are  principally  comprised of
warehouse, sales, management and administrative employees.

The Company recorded a $33.6 million  restructuring  charge in fiscal year 1996,
$30.6  million of which was recorded in the fourth  quarter,  to account for the
cost incurred as a result of adopting the Consolidation Plan.  Restructuring and
asset  impairment  charges  reported in fiscal year 1996 included  $21.9 million
while the  remainder  was  charged to cost of sales.  The  restructuring  charge
recorded  included  severance and benefits for employees to be terminated  ($8.9
million), lease termination costs ($4.0 million) and adjustments to the carrying
value of certain  assets such as inventory  and  leasehold  improvements  ($20.7
million).

In the fourth  quarter  of 1996,  management  finalized  its  evaluation  of the
possible  divestiture of the Company's Brazilian  operations and Premier Artists
Services  (PAS)  subsidiary  and  committed  to  a  plan  of  divestiture.   The
divestiture  is expected to be completed  in the first  quarter of 1997 and will
result in the  disposal  of the  subsidiaries  for  nominal  consideration.  The
Company  recorded  losses in the fourth  quarter in the amount of $33.7  million
reflecting the results of operations of these  subsidiaries and the reduction of
the carrying value of its investment in these operations to their respective net
realizable values. Restructuring and asset impairment charges reported in fiscal
year 1996 included charges for the impairment of goodwill in the amount of $11.7
million  and the  write-down  of the  residual  net assets in the amount of $8.7
million as a result of the divestiture of these operations.

<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 3 -  Restructuring  and  Other  Charges,(Continued):

Also, during the fourth quarter,  the Company made a decision to discontinue the
exploitation  of video  rights in the  United  Kingdom  and close the  Company's
German operation.  Restructuring and asset impairment charges reported in fiscal
year 1996 included  charges of $17.8 million to write-down the carrying value of
video  intangibles  and $2.4  million  to  recognize  exit  costs,  incurred  in
connection  with  this  decision.  

In  addition  to the  restructuring  charges  recorded  in  connection  with the
adoption of the Consolidation Plan, the Company recorded  additional  provisions
in fiscal year 1996 for  uncollectable  accounts and the write-down of inventory
to net realizable  value in the amount of $29.4 million.  These amounts  reflect
the Company's  experience with a number of adverse factors pervasive  throughout
the recorded  music  industry  including a) over  expansion of the retail sector
serving the industry,  b) discounting  of product by both major and  alternative
retailers, and c) changes in demographics and other factors effecting the demand
for  pre-recorded  music  product.   While  these  industry  conditions  were  a
fundamental   consideration   in  the   Company's   decision  to  implement  the
Consolidation  Plan, these provisions and write-downs would have been recognized
even if management had not adopted a formal restructuring plan.

Lastly, the Company recorded non-recurring charges of approximately $2.0 million
related to the termination of a merger  agreement with Metromedia  International
Group, Inc.

The  total  liabilities   established   during  the  year  to  account  for  all
restructuring and other  non-recurring  charges were approximately $23.4 million
of which $20.0 million were still unpaid as of December 31, 1996.  The following
table summarizes the impact of charges described above by financial line:

                   Financial Line                                 Amount

Cost of Sales                                                   $40,948,000

Selling, General and Administrative Expenses                     15,435,000

Restructuring and Asset Impairment Charges                       62,498,000
                                                          ------------------

Total                                                          $118,881,000
                                                          ==================
<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Debt:

Borrowings  under long-term  credit  facilities as of December 31, 1995 and 1996
are comprised of the following:

<TABLE>
<CAPTION>
                                                                            1995                1996
                                                                            ----                ----
<S>                                                                    <C>                 <C>
Long Term Portion of Revolving Credit Agreement                        $60,000,000         $60,000,000

Term Loan with Banking Syndicate                                        47,000,000          41,000,000

6% Exchangeable Notes, net of unamortized discount of $4,444,000             -              10,000,000

11 1/4% Series B Senior Subordinated Notes due 2005                    125,000,000         125,000,000

Mortgage Bond Payable                                                    6,975,000           6,650,000

Promissory Notes Payable to former stockholders of acquired businesses,  bearing
interest primarily at 7% with varying principal and interest
payments made semi-annually through July 1, 1998                         2,900,000           1,734,000

Other Obligations Payable through 2002                                   1,730,000             136,000
                                                                  -----------------   -----------------
                                                                       243,605,000         244,520,000
Less Current Maturities                                                  8,983,000           8,305,000
                                                                  -----------------   -----------------
                                                                      $234,622,000        $236,215,000
                                                                  =================   =================
</TABLE>

            

The term loan and revolving  credit  agreements (the  "Agreement")  entered into
with a syndicate of banks,  and as amended at various  dates through March 1997,
provide  for  borrowings  of up to  $150  million  under  the  revolving  credit
agreement and a term loan of $50 million.  The term loan is payable in quarterly
installments through June 2001 and provides for interest at the Company's option
ranging from 0.25% - 1.5% over the Chase Manhattan Bank prime rate or 1.75% - 3%
over the LIBOR rate,  subject to  adjustment  under certain  circumstances.  The
interest rate on the borrowings under the term loan was 8.69% as of December 31,
1996 and ranged  from  8.75% to 10% as of  December  31,  1995.  Borrowings  are
available  under  the  revolving  credit  facility  based on  eligible  accounts
receivable and inventory  balances and bear interest at The Chase Manhattan Bank
prime rate (8.25% at December  31,  1996 and 8.5% at December  31,  1995) plus a
spread  (1.25% at December  31,  1996)  ranging from 0% to 1.25% or at the LIBOR
Interest  Rate plus a spread  (2.75% at December 31, 1996)  ranging from 1.5% to
2.75% depending upon the maintenance of certain financial ratios. Interest rates
on the borrowings  under the revolving credit facility ranged from 8.38% to 9.5%
and 8.5% to 9.75% as of  December  31, 1996 and 1995,  respectively.  The credit
agreement  provides  for a  commitment  fee of .5% on the unused  portion of the
line.

The  Agreement  places  certain  restrictions  on the Company and certain of its
subsidiaries,  including  restrictions  on payment of dividends and requires the
maintenance of net worth (as defined), and certain liquidity,  debt coverage and
other financial ratios.

<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Debt, (Continued):

In addition,  the  Agreement  provides  the banks the ability to  terminate  the
revolving credit facility and declare all outstanding loans,  interest and other
amounts payable under the Agreement,  immediately due and payable, upon a change
in control of the Company, as defined. The term of the revolving credit facility
expires on July 25,1999 subject to renewal under certain conditions. The Company
considers $60 million of borrowings  under the revolving  credit  facility as of
December 31, 1995 and 1996,  to be long term which amounts have been included in
long-term debt. The unused portion of the revolving  credit facility at December
31,  1996 was  approximately  $14,400,000  million.  The  borrowings,  under the
agreement,  are collateralized by substantially all of the assets of the Company
and its subsidiaries.
         
     On March 31, 1997, 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 (the "Credit Agreement") agreed to amended the Credit Agreement
to waive  covenant  defaults in existence  prior to December  31,  1996,  and to
modify the financial  covenants for future  periods.  Additionally,  the amended
Credit Agreement  requires that the Company raise at least $35 million in equity
capital  (the  "Equity  Condition")  before  July 1, 1997.  Although  management
believes  that the  Company  will be able to raise such  equity,  the failure to
complete such financing  prior to the specified date will constitute an event of
default under the Credit Agreement.  There can be no assurance, that the Company
will be in compliance with the modified  convenants in future periods or satisfy
the Equity  Condition prior to July 1, 1997. In the event that the Company fails
to meet its  covenants  or does  default  in its  obligations  under the  Credit
Agreement,  the Senior  Lenders  would have the right to terminate the 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   various  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;  and (iii) a rights offering of $35 million of
convertible  preferred stock in which  Wasserstein & Co. has agreed, to act as a
stand-by  purchaser for up to $17.5  million of rights,  that subject to certain
conditions,  including  other  shareholders  subscribe  for not less than  $17.5
milion in rights. Although no assurances can be given, the Company believes that
it will be  successful  in  obtaining  the  financing  necessary  to satisfy the
conditions of the Credit Agreement through one of the foregoing  alternatives or
other  alternatives  to provide it with adequate  working capital to achieve its
business plans though the remainder of 1997.

     On December 20, 1996, the Company  entered into a Purchase  Agreement among
WCI,  Cypress  Ventures Inc.,  ("CVI") a wholly owned  subsidiary of WCI, and BT
Capital  Partners,  Inc.  ("BTC"),  pursuant to which the Company  issued 57,500
shares of its Series B Convertible  Preferred  Stock,  par value $0.01 per share
(the "Series B Preferred Stock"), for $5 million to CVI, as well as $2.5 million
and $7.5 million  aggregate  principal  amount of the Company's 6%  Exchangeable
Notes due 2001 ("Exchangeable Notes") issued to CVI and BTC,  respectively.  The
preferred  stock has a  cumulative  dividend  rate of 6% per  annum,  payable in
additional  shares  of  preferred  stock  and shall  rank  pari  passu  with the
Company's Series A Convertible Preferred Stock. Subject to prior approval by the
holders  of the  outstanding  common  stock of the  Company of the  issuance  of
sufficient  shares of common  stock,  both the Series B Preferred  Stock and the
Notes are  convertible  into shares of common stock of the Company at an initial
conversion  price  of  $1.25  per  share.  The  Series B  Preferred  Shares  and
Exchangeable  Notes were recorded  based on estimates of each  instruments  fair
value at the time of issuance. The difference between the estimate of fair value
of each instrument and the proceeds received from its issuance was accounted for
as a deemed  dividend on the  preferred  stock and  unamortized  discount on the
issuance of debt. The fair value of each of these securities was estimated based
on the number of shares of  underlying  common  stock that the  instruments  are
ultimately  convertible  into,  the quoted market price of the Company's  common
stock at the time of the issuance of the securities and a marketability discount
taking into account limits on the transferability of the common shares which may
be acquired upon conversion.
<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Debt, (Continued):

     In  addition,  the  Purchase  Agreement  provides  for a  second  stage  of
financing which is anticipated to occur in the first half of 1997, consisting of
a rights offering (the "Rights Offering") of $35 million of Series C Convertible
Preferred Stock,  par value $0.01 per share (the "Series C Preferred  Stock") of
the Company.  Completion of the Rights Offering is subject to further amendments
to the Company's  credit  facilities  satisfactory to WCI, CVI and BTC and other
customary conditions. The Series C Preferred Stock that is proposed to be issued
by the Company  pursuant to the Rights  Offering will be similar to the Series B
Preferred  Stock,  but,  subject  to  prior  approval  by  the  holders  of  the
outstanding  common stock of the Company of the issuance of sufficient shares of
common stock, will convert into the Company's common stock at a conversion price
equal to the  lesser  of $2.25 or 75% of the  market  price  per share of common
stock at the time of conversion, subject to adjustment.

On  July  25,  1995,  the  Company  issued  $  125,000,000  of  11  1/4%  Senior
Subordinated  Notes due 2005 (the "Notes") under an indenture among the Company,
certain guarantor subsidiaries and Bankers Trust Company as trustee. In November
1995, the Notes were registered pursuant to the Securities Act of 1933. Interest
on the Subordinated  Notes is payable  semi-annually.  The indenture  includes a
number of restrictive  covenants,  including a limit on the payment of dividends
by the  Company  or its  guarantor  subsidiaries  in certain  circumstances.  In
addition,  the indenture provides that upon a change in control, as defined, the
Company is  obligated to make an offer to purchase  all  outstanding  notes at a
purchase  price equal to 101% of the  principal  balance plus accrued and unpaid
interest.  The Notes are redeemable by the Company  beginning on July 8, 2000 at
redemption  price of 106% of the principal  balance.  The redemption  premium is
reduced to 100% beginning on July 15, 2003.

Pursuant to the terms of the indenture,  the Company's payment obligations under
the Notes are jointly and severally  guaranteed by certain  subsidiaries  of the
Company  which  are  parties  to  the  indenture.   The  subsidiary  guarantors'
obligations  under their guarantee are  subordinated,  to the same extent as the
obligation of the Company in respect of the Notes,  to the prior payment in full
of all senior  indebtedness  of such  subsidiary,  which  include any  guarantee
issued by such subsidiary that constitutes senior indebtedness.

The obligations of each  subsidiary  under its guarantee are only limited to the
maximum amount that would not result in the obligation of such subsidiary  under
its guarantee  constituting a fraudulent conveyance or fraudulent transfer under
applicable law.

On July  27,  1995,  the  Company  received  $6,975,000  from  the City of Coral
Springs,  Florida (the "City") which  represented the proceeds of a taxable bond
offering  by the City in  connection  with the  Company's  purchase  of land and
building. The bonds are payable in annual installments through the year 2005 and
bear interest  based on a floating  rate (5.9% at December 31, 1996).  The bonds
are collateralized by letters of credit issued by Sun Trust Bank. The letters of
credit carry an annual fee of 0.75% and are  collateralized by a mortgage on the
acquired land and building.  The letter of credit was  approximately  $7,149,000
and $6,816,000 at December 31, 1995 and 1996, respectively.

Aggregate  maturities of long-term  debt  including the portion of the revolving
credit facility the Company considers to be long-term are as follows:

                  Year ended December 31,
                            1997                                    $8,305,000
                            1998                                     9,296,000
                            1999                                    69,604,000
                            2000                                    11,659,000
                            2001                                     6,718,000
                       After 2001                                  138,938,000
                                                                  -------------
                                                                   $244,520,000
                                                                  =============



<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Debt, (Continued):

Interest on selling  stockholder  promissory  notes in 1994,  1995 and 1996 was,
$425,000, $331,000, and $139,000 respectively.

     The fair value of the Company's  debt  exclusive of the Notes  approximates
its carrying value, and was determined with reference to the stated rates, terms
and  maturities of existing debt as compared to current market  conditions.  The
fair  value  of the  Company's  Notes  as of  December  31,  1996  and  1995 was
$91,250,000 and $125,000,000, respectively.

Included in accounts  payable at December 31, 1995 and 1996 are  $7,327,000  and
$9,420,000 respectively, of uncleared checks which were subsequently funded from
borrowings under the revolving credit agreement.

Note 5 - Capital Stock:

In addition to the issuance of Series B Preferred  Stock described in Note 4, on
July 16, 1996, the Company  entered into a Preferred  Stock  Purchase  Agreement
with BTC and BCI Growth IV, LP ("BCI")  pursuant to which the  Company  issued a
total of $42.25 million of new preferred  stock (Series A Convertible  Preferred
Stock),  the  proceeds  of which were used to fund the  purchase  of catalog and
other  proprietary  rights  and  for  general  corporate  purposes.  BTC and BCI
purchased  $35 and $7.25  million  of the  preferred  stock,  respectively.  The
preferred stock has a cumulative  dividend rate of 7 7/8% per annum,  payable in
additional  shares of preferred  stock,  and is  convertible  into shares of the
Company's  common stock at a conversion  rate equal to $6.10 per share of Common
Stock  subject  to  anti-dilution  adjustments.  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.

In May 1995, AEC Americas,  Inc. ("AEC Americas"),  a wholly-owned subsidiary of
the Company,  issued $8.0 million of  convertible  preferred  stock which during
December 1995,  together with  accumulated and unpaid  dividends,  was exchanged
pursuant to its terms, for 1,518,972 shares of the Company's common stock.

Pursuant to an exchange  offer,  which was completed in March 1995,  the Company
issued 881,315  shares of its common stock upon the tender of 4,347,096  Class A
Warrants and 4,393,064 Class B Warrants,  previously outstanding.  Costs of this
exchange  offer of  approximately  $916,000 and the issuance of 66,675 shares of
common stock were charged to additional paid in capital.

In 1993, in connection with the  extinguishment  of certain debt, the redemption
of certain preferred stock and a merger, the Company issued warrants to purchase
727,950 and 657,500 shares of common stock at $5 and $8,  respectively.  In each
1995 and 1996, 10,000 shares were issued upon the exercise of 10,000 warrants at
$5 per  share.  These  warrants  will  expire in  February  1998.  Also in 1993,
warrants  to  purchase  250,000  shares of common  stock at $.02 were  issued as
consideration for financing arrangements. These warrants were exercised in 1996.

The  following  is a summary of  outstanding  warrants to acquire the  Company's
common stock at December 31, 1996:

                     Number of              Exercise         Expiration
                       Shares                 Price             Date
                       305,323                $5.20             1997
                       707,950                 5.00             1998
                       657,500                 8.00             1998
                     ----------
Outstanding at
December 31, 1996:    1,670,773
                     ==========


<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES       
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 6 - Property and Equipment:

Property  and  equipment  at December  31, 1995 and 1996,  is  comprised  of the
following:
<TABLE>
<CAPTION>


                                              1995               1996
                                           ----------         ----------
<S>                                      <C>                <C>
Land                                     $  2,149,000      $   1,845,000
Buildings                                   8,605,000          7,191,000
Building improvements                       5,063,000          9,892,000
Machinery and equipment                     3,877,000          4,854,000
Furniture and fixtures                     12,242,000         22,268,000
Transportation equipment                    1,805,000          1,567,000
                                         -------------       -------------
                                           33,741,000         47,617,000
Less accumulated depreciation and        (  8,915,000)       (13,824,000)
   amoritization                         --------------       -------------
                                         $ 24,826,000      $  33,793,000
                                          ============        ===========

</TABLE>

Included in Property and  Equipment  at December  31, 1996 is certain  equipment
held under capital  leases,  with an original cost of $3,283,000 and accumulated
amortization of $1,454,000 at December 31, 1996.

Depreciation  expense was  $2,275,000;  $3,820,000  and $5,523,000 for the years
ended December 31, 1994, 1995, and 1996, respectively.

Note 7 - Income Taxes:

Income tax expense (benefit) is comprised of the following components:

                      1994               1995               1996
                      ----               ----               ----
 Current:
    Federal       $  8,647,000      $  4,243,000       $(10,440,000)
    State            1,360,000           971,000                   -
    Foreign            755,000         2,158,000            321,000
                 ---------------   ---------------    ----------------
                    10,762,000         7,372,000        (10,119,000)
                ---------------   ---------------    ----------------
 Deferred:
    Federal        (1,416,000)         (129,000)            779,000
    State            (259,000)           111,000                  -
    Foreign            340,000         (534,000)         (6,560,000)
                ---------------   ---------------    ----------------
                   (1,335,000)         (552,000)         (5,781,000)
                ---------------   ---------------    ----------------
 Total:
    Federal          7,231,000         4,114,000         (9,661,000)
    State            1,101,000         1,082,000                   -
    Foreign          1,095,000         1,624,000         (6,239,000)
                ===============   ===============    ================
                  $  9,427,000      $  6,820,000       $(15,900,000)
                ===============   ===============    ================



<PAGE>

               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 7 - Income Taxes, (Continued):

     The  differences  between  the  U.S.  federal  statutory  tax  rate and the
Company's effective rate are as follows:

                                         1994         1995          1996
                                         ----         ----          ----
Tax at Statutory Rate                    35.0%        35.0%        (35.0)%
State Taxes, Net                          3.2          5.8            -
Non-Deductible Amortization               3.6          9.6           1.0
Foreign Taxes at Differing Rates            -          5.6           1.9
Other - Net                               0.5          0.4           0.4
Change in Valuation Allowance               -            -          22.0
                                       ---------    ----------      -----
                                         42.3%        56.4%         (9.7)%
                                       =========    ==========    ========


     Income (loss)  before income taxes in 1995 and 1996 included  approximately
$2,719,000 and $(27,991,000)  respectively,  of income from foreign  operations.
The financial reporting bases of investments in the United Kingdom and Canada is
different  than their tax bases.  In  accordance  with SFAS 109, a deferred  tax
liability is not recorded for the excess because the investments are essentially
permanent.  A reversal of the  Company's  plans to  permanently  invest in these
operations  would cause the excess to become  taxable.  On December 31, 1995 and
1996, these cumulative temporary  differences were approximately  $2,606,000 and
$(16,465,000) respectively.

     The  significant  components of the net deferred tax asset and liability as
of December 31, 1995 and 1996 were as follows:


                                                  1995                  1996
                                                  ----                  ----
Current Deferred Tax Assets:
   Inventory                                     $2,447,000           $2,385,000
   Accounts Receivable                            1,768,000            6,106,000
   Accrued Liabilities                            4,846,000           22,936,000
                                                  ---------           ----------
        Current Deferred Tax Assets               9,061,000           31,427,000
                                                  ---------           ----------

Long-Term Deferred Tax Assets:
   Advances                                       1,180,000                    -
   Net Operating Loss & Capital Loss                      -           28,424,000
   Other                                            714,000              948,000
                                                 -----------         -----------
        Long-Term Deferred Tax Assets             1,894,000           29,372,000
                                                 ----------           ----------
              Total Deferred Tax Assets          10,955,000           60,799,000
                                                 ----------           ----------

 Long-Term Deferred Tax Liabilities:
    Masters                                      (1,656,000)         (1,587,000)
    Copyrights                                   (7,287,000)         (7,522,000)
    Other                                           (12,000)                 -
                                                ------------         -----------
            Total Deferred Tax Liabilities       (8,955,000)         (9,109,000)
                                                 -----------         -----------

                 Deferred Income Taxes, Net       2,000,000           51,690,000
                 Less Valuation Allowance               -           (45,203,000)
                                               ----------------     ------------

                 Net Deferred Tax Asset          $2,000,000           $6,487,000
                                                  ==========          ==========

<PAGE>

               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 7 - Income Taxes, (Continued):

At December 31, 1996, the Company had available net operating loss carryforwards
for federal,  state and foreign income tax reporting purposes in the approximate
amount of $53,000,000,  $80,000,000 and  $17,500,000,  respectively.  The losses
expire at various dates for state and foreign  purposes while the federal losses
expire in 2011.  Capital  loss  carryforwards  exist at December 31, 1996 in the
approximate  amount of $7,000,000  expiring in 2001. The  utilization of certain
loss carryforwards is subject to limitations under U.S. Federal Income Tax Laws.

At December 31, 1996,  the Company had  $60,799,000  of  unrecognized  net
deferred  tax assets  available to offset  future  taxable  income.  A valuation
allowance has been provided against these deferred tax assets as it is presently
deemed  to be more  likely  than not that the  benefits  generated  by these tax
assets will not be fully  utilized.  Management  believes  that the Company will
generate  sufficient  taxable  earnings  to recover net  deferred  tax assets of
$15,596,000.  Determination of future taxable earnings is based on the Company's
historical  earnings   performance,   expected  cost  savings  relating  to  the
Consolidation  Plan and  projected  industry  growth.  The Company  continues to
evaluate  the  realizability  of its  deferred  tax assets and its  estimate  is
subject to change.

Note 8 - Stock Option Plans:

     The Company  applies APB  Opinion  No. 25 and  related  Interpretations  in
accounting for its plans. SFAS No. 123 "Accounting for Stock-Based Compensation"
was issued by the FASB in 1995 and,  if fully  adopted,  changes the methods for
recognition  of cost on plans similar to those of the Company.  Adoption of SFAS
No. 123 is optional;  however,  pro forma  disclosures as if the Company adopted
the cost  recognition  requirements  under  SFAS No.  123 in 1996 are  presented
below.

The Company  generally  offers fixed stock  option  plans which  provide for the
granting of non-qualified  and incentive stock options to certain  employees and
members of the Board of Directors of the Company. Generally, options outstanding
under the Company's  stock option plans:  (i) are granted at prices which equate
to or are above the  market  value of the stock on the date of grant,  (ii) vest
ratably over a three, four or five year service vesting period, and (iii) expire
either five or ten years subsequent to award.

A summary or the status of the Company's  fixed stock options as of December 31,
1994, 1995 and 1996 and changes during the year ended
 on those dates is presented below:

                                                           1994
                                                  ------------------------------
                                                                Weighted Average
                                                  Shares          Exercise Price

Outstanding at beginning of year                     5,614,550        $2.43
Granted                                              2,946,300         5.86
Exercised                                            (512,000)          .16
Canceled                                             (176,659)         5.42
                                               ----------------

Outstanding at end of year                           7,872,191         3.82
                                               ----------------

Options exercisable at year-end                      4,488,000
                                               ----------------

Options available for future grant                   5,124,709
                                               ----------------

<PAGE>

               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Stock Option Plans, (Continued):


                                                           1995
                                                  ------------------------------
                                                                Weighted Average
                                                  Shares          Exercise Price

Outstanding at beginning of year                    7,872,191         $3.82
Granted                                             1,939,500          6.39
Exercised                                         (1,131,775)          2.06
Canceled                                            (157,589)          5.77
                                                --------------

Outstanding at end of year                          8,522,327          4.62
                                                --------------

Options exercisable at year-end                     4,272,009
                                                --------------

Options available for future grant                 10,215,432
                                                --------------

Weighted average fair value
    of options granted during the year                  $2.52
                                                --------------


                                                           1996
                                                  -----------------------------
                                                                Weighted Average
                                                  Shares          Exercise Price

Outstanding at beginning of year                    8,522,327         $4.62
Granted                                             7,271,250          5.89
Exercised                                         (2,029,355)          1.26
Canceled                                            (105,354)          5.56
                                                --------------

Outstanding at end of year                         13,658,868          5.78
                                                --------------

Options exercisable at year-end                     7,339,267
                                                --------------

Options available for future grant                  3,205,502
                                                --------------

Weighted average fair value
    of options granted during the year                  $2.76
                                                --------------


The fair value of each option  granted  during 1995 and 1996 is estimated on the
date of grant using the  Black-Scholes  option-pricing  model with the following
weighted average assumptions:

                                          1995                    1996
                                   -------------------     -------------------

Expected Life (Years)                               5                       8

Risk-Free Interest Rate                         6.72%                   6.47%

Expected Volatility                            30.84%                  29.07%

Dividend Yield                                     0%                      0%
<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Stock Option Plans, (Continued):

The following table summarizes  information  about stock options  outstanding at
December 31, 1996:
<TABLE>
<CAPTION>

                                        Options Outstanding                               Options Exercisable
                         ------------------------------------------------------       -----------------------------------
<C>                    <C>                <C>                      <C>                <C>                <C>
                           Number                                                      Number
 Range of Exercise     Outstanding at      Wtgd. Avg. Remaining       Wtgd. Avg.    Exercisable at       Wtgd. Avg.
      Prices              12/31/96           Contractual Life       Exercise Price    12/31/96        Exercise Price
- -------------------- ------------------- ------------------------ ----------------- ------------------- -----------------
       $.82               150,000                  6.0                 $ .82                150,000          $ .82
  $4.88 to $7.26       12,812,868                  5.8                 $5.70              6,635,272          $5.57
  $7.38 to $9.31          696,000                  3.4                 $8.34                553,995          $8.39
- -------------------- ------------------- ------------------------ ----------------- ------------------- -----------------
   $.82 to $9.31       13,658,868                  5.6                 $5.78            7,339,267            $5.69
- -------------------- ------------------- ------------------------ ----------------- ------------------- -----------------
</TABLE>


     Had  compensation   cost  for  the  Company's  1995  and  1996  grants  for
stock-based compensation plans been determined consistent with SFAS No. 123, the
Company's net income (loss),  net income (loss)  applicable to common stock, and
net income (loss) per common share for 1995 and 1996 would  approximate  the pro
forma amounts below:
<TABLE>
<CAPTION>

                                              1995                 1995                    1996                      1996
                                           As Reported           Pro Forma              As Reported                Pro Forma
                                         ----------------     ----------------     ----------------------    ----------------------
<S>                                      <C>                  <C>                  <C>                       <C>
Net income (loss)                          $ 5,272,000          $ 2,918,000           $ (148,655,000)           $ (157,088,000)
                                         ----------------     ----------------     ----------------------    ----------------------

Net income (loss) applicable to
common stock                               $ 5,272,000          $ 2,918,000           $ (150,877,000)           $ (159,310,000)
                                         ----------------     ----------------     ----------------------    ----------------------

Net income (loss) per common share         $       .16          $       .10           $        (3.82)           $        (4.03)
                                         ----------------     ----------------     ----------------------    ----------------------
</TABLE>


     The effects of applying SFAS No. 123 in this pro forma  disclosure  are not
indicative  of future  amounts.  SFAS No. 123 does not apply to awards  prior to
1995, and additional awards in future years are anticipated.

Note 9 - Leases:

The Company has  certain  equipment  leases,  which have been  accounted  for as
capital leases. In addition,  the Company also leases  facilities,  computer and
other equipment under various operating leases.

     Rent expense  under all operating  leases was  $1,600,000,  $3,369,000  and
$4,339,000 for the years ended December 31, 1994, 1995, and 1996, respectively.


<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 9 - Leases, (Continued):

Future minimum  payments under  operating  leases with terms of one year or more
consisted of the following at December 31, 1996:

         Year Ending                                                 Operating
         December 31,                                                  Leases
         ------------                                                  ------
         1997                                                         $3,663,000
         1998                                                          3,340,000
         1999                                                          2,888,000
         2000                                                          2,713,000
         2001                                                          1,916,000
         Thereafter                                                    9,309,000
                                                                     -----------
                                                                     $23,829,000
                                                                     ===========

Note 10 - Business Activities:

The  Company  makes a  substantial  amount  of its  sales  to  large  customers,
primarily  retail chain stores.  At December 31, 1995 and 1996,  the ten largest
customer accounts  receivable balances  represented  $79,072,000 and $81,929,000
respectively.  In  addition,  at December 31, 1995 and 1996,  unsecured  foreign
accounts  represented  approximately  11%  and  12%  respectively,  of  accounts
receivable. The Company conducts ongoing credit evaluations of its customers and
requires  all new  customers  to prepay  orders or to pay COD until the customer
establishes a credit history with the Company.

The Company's  operations by business  segment for the years ended  December 31,
1994, 1995 and 1996 were as follows:
<TABLE>
<CAPTION>

                                                       Proprietary
         1994                        Distribution          Product         Corporate       Consolidated
<S>                                  <C>               <C>                 <C>             <C>
Revenues                             $511,326,000      $23,869,000         $    -           $535,195,000
Operating Income (Loss)                39,305,000        2,832,000          (11,975,000)*     30,162,000
Identifiable Assets                   222,046,000       99,364,000           81,209,000      402,619,000
Depreciation and amortization           1,844,000        2,633,000            4,793,000        9,270,000
Capital Expenditures                    2,454,000          378,000              762,000        3,594,000

         1995
Revenues                              657,124,000       63,014,000              187,000      720,325,000
Operating Income (Loss)                45,419,000        3,639,000          (12,281,000)*     36,777,000
Identifiable Assets                   392,889,000      120,426,000          132,093,000      645,408,000
Depreciation and
  Amortization                          3,112,000        7,225,000            5,308,000       15,645,000
Capital Expenditures                    5,312,000        1,795,000           10,858,000       17,965,000
</TABLE>

All amounts for 1996 are presented  after  Restructuring  and Other Charges (see
Note 3).
<TABLE>
<CAPTION>

         1996
<S>                                   <C>               <C>                 <C>             <C>
Revenues                              617,885,000       72,933,000              281,000      691,099,000
Operating Income (Loss)               (48,527,000)     (25,737,000)         (57,826,000)*   (132,090,000)
Identifiable Assets                   326,085,000      133,191,000          153,806,000      613,082,000
Depreciation and
  Amortization                          3,913,000        8,357,000            7,724,000       19,994,000
Capital Expenditures                    5,277,000        2,231,000            8,707,000       16,215,000
</TABLE>

     * Includes  $4.1 $6.4 and $7.2  million  of  amortization  associated  with
acquisition of companies in 1994, 1995 and 1996 respectively.


<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 10 - Business Activities, (Continued):

Information about the Company's foreign  operations and geographic sales for the
year ended December 31, 1994, 1995 and 1996 is summarized as follows:
<TABLE>
<CAPTION>

 Foreign Operations:

       1994                       Brazil        United Kingdom & Europe              Canada
       ----                       ------        -----------------------              ------
<S>                             <C>             <C>                               <C>
 Sales                          $11,935,000           $20,782,000                 $    -
 Operating Income                 2,233,000             1,758,000                      -
 Identifiable Assets             13,365,000            93,591,000                      -

       1995                       Brazil        United Kingdom & Europe              Canada
       ----                       ------        -----------------------              ------

 Sales                          $35,684,000           $58,645,000                 $4,065,000
 Operating Income                 5,309,000             2,755,000                    109,000
 Identifiable Assets             41,003,000           112,220,000                  3,458,000

       1996                       Brazil        United Kingdom & Europe              Canada
       ----                       ------        -----------------------              ------

 Sales                          $18,308,000           $58,885,000                 $6,986,000
 Operating Income (Loss)         (6,247,000)          (19,441,000)                   825,000
 Identifiable Assets                - 0 -             110,080,000                  5,733,000

</TABLE>

The  Company's  approximate  sales by  geographic  region  excluding its foreign
operations, presented above, are as follows:
<TABLE>
<CAPTION>

                                                  1994              1995              1996
                                                  ----              ----              ----
<S>                                            <C>               <C>              <C>
 United States                                 $361,183,000      $451,754,000     $448,136,000
 South America and the Caribbean                 58,465,000        43,632,000       41,682,000
 Pacific Rim                                     52,744,000       103,515,000       79,605,000
 Europe and Other                                30,086,000        23,030,000       37,497,000
                                             --------------    --------------    -------------
                                               $502,478,000      $621,931,000     $606,920,000
                                               ============      ============     ============
</TABLE>

No individual  customer accounted for 10% or more of the Company's  consolidated
sales in 1994, 1995 and 1996.

Note 11 - Related Party Transactions:

The Company has employed law firms which  directors  are either member of, or of
counsel.  In each  instance the law firms are  compensated  on the normal hourly
rate for services rendered. The Company periodically makes loans to officers and
directors.  At  December  31,  1996 and 1995,  the Company had loans to officers
outstanding  in an aggregate  amount of  approximately  $1,187,000  and $480,000
respectively

In September  1995, the Company  entered into a lease for a warehouse and office
building in Albany, New York, with a partnership owned by certain of the One Way
selling  shareholders,  one of whom is an officer of the Company.  The amount of
rent charged to expense, relating to this lease in fiscal year 1995 and 1996 was
approximately $108,000 and $347,000 respectively.

<PAGE>
               ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 11 - Related Party Transactions, (Continued):

In connection  with the acquisition of INDI in July 1995, the Company assumed an
obligation  under an  operating  lease for a  warehouse  and office  building in
Dallas,  Texas  which are  owned by one of the INDI  selling  shareholders.  The
amount of rent  charged to  expense,  relating to this lease in fiscal year 1995
and 1996 was approximately $40,000 and $107,000 respectively.

In May 1995, the Company entered into a management  agreement with Bain Capital,
Inc.  (Bain),  pursuant to which the Company  retained  Bain as a consultant  in
connection  with  various  financial  transactions  for a three year  term.  The
management  agreement  provides for the payment of a consulting fee of $ 200,000
during the  initial  year of the  agreement  and a minimum of $ 150,000 for each
year thereafter.  The Company paid Bain a fee of $ 550,000 for services rendered
in connection with the issuance of its Senior  Subordinated  Notes in July 1995.
This amount was capitalized as an element of deferred  financing costs.  Certain
affiliates of Bain are principal holders of the Company's common stock.

In connection  with the acquisition of Red Ant, the Company   paid a $300,000
fee to WCI.  Also, in connection  with the Purchase  Agreement in December 1996,
the Company paid a fee of $250,000 each to WCI and BTC. Pursuant to the Rights  
Offering  the  Company  paid to WCI a fee of 7,500  shares of Series B Preferred
Stock  in  consideration  of  WCI  entering  into a standby  purchase commitment
to purchase $17.5  million worth of rights provided that,  among other things,  
shareholders  subscribe  for at least  $17.5  million  of rights in the Rights 
Offering.  In addition,  the Company  has agreed to a  financing fee to WCI
and BTC on the closing  date of the Rights  Offering in an  aggregate  amount of
$1,050,000.

Note 12 - Retirement Plan:

During 1995, the Company implemented a qualified  contributory savings plan (the
"Plan") as allowed under Section  401(K) of the Internal  Revenue Code. The Plan
permits  participant  contributions  and allows elective  Company  contributions
based on each participants  contribution.  Participants may elect to defer up to
15% of their  annual  compensation  subject  to an  annual  cap by  contributing
amounts  to the  Plan.  The  Company  approved  contributions  of  approximately
$118,000  and  $143,000  for  the  years  ended  December  31,  1995  and  1996,
respectively.

Note 13 - Contingencies:

The Company is party to ordinary routine litigation  incidental to its business.
The Company believes that the ultimate resolution of pending litigation will not
have  a  material  effect  on  the  Company's  financial  position,  results  of
operations or cash flows.

<PAGE>


Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
         ON ACCOUNTING AND FINANCIAL DISCLOSURE

Not Applicable.


                                     PART III

Item 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Item 11. EXECUTIVE COMPENSATION

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                  AND MANAGEMENT

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Items 10, 11, 12 and 13 have been omitted from this report  inasmuch as Alliance
intends  to file  with  the  Securities  and  Exchange  Commission  pursuant  to
Regulation  14A within 120 days after the end of the fiscal year covered by this
report a definitive  Proxy  Statement for the Annual Meeting of  Stockholders of
Alliance  scheduled  to be held on June  27,  1997 at  which  such  meeting  the
Stockholders will vote upon the election of directors. The information under the
caption  "Election of Directors" in such Proxy Statement is incorporated  herein
by reference.

                                  PART IV

Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
                  ON FORM 8-K

(a)      Financial Statements

         Financial Statements are included in Item 8, "Financial  Statements and
Supplementary Data." See "Index to Financial Statements" set in Item 8.

(b)      Reports on Form 8-K

         The Company's  current report on Form 8-K, dated November 14, 1996, was
filed by the Company as an Item 5 Form 8-K to announce the  implementation  of a
significant Consolidation Plan. Furthermore,  a Form 8-K dated December 20, 1996
was  filed to report  under  Item 5 that the  Company  entered  into a  Purchase
Agreement with Wasserstein & Co., Inc. ("WCI"),  Cypress Ventures, Inc. a wholly
owned  subsidiary  of WCI,  ("CVI")  and BT  Capital  Partnership,  Inc.  ("BT")
pursuant to which the Company  issued 57,500 shares of Series B Preferred  Stock
as well as $2.5  million  and $7.5  million  aggregate  principal  amount of the
Company's  6%  Exchangeable  Notes  due  2001 to CVI and BT.  See  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations-Cash
Provided From Financing Activities."


<PAGE>




(c)      Exhibits:

Exhibit
Number                     Description of Exhibit


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).)

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).)
<PAGE>

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).)

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).)
<PAGE>

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).)

10.7*                      Employment Agreement dated as of November 1, 1995,
                           between the Company and Timothy J. Dahltorp.
<PAGE>

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.

10.10                      Lease 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).)

10.12                      Stock 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).)

10.13                      Merger  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).)

10.14                      Engagement  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).)

10.15                      Amendment  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).)

10.16                      Form 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).)

10.17                      Form 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).)
<PAGE>

10.18                      Form 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).)

10.19                      Engagement 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).)

10.20                      Engagement 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).)

10.21                      Asset  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).)

10.22                      Merger 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).)

10.23*                     Extention Agreement to Employment Agreement dated
                           July 31,1996, between the Company and Eric Weisman.

10.25                      Offer  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).)

10.26                      Lease  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).)
<PAGE>

10.27                      Third  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).)

10.28                      Merger 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).)

10.29                      Merger 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).)

10.30                      Management 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).)

10.31                      Merger  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).)

10.33                      Quota 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).)

10.34                      Distribution 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).)

10.35                      Letter 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).)
<PAGE>

10.36                      First  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).)

10.37                      Second 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).)

10.38                      Third  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).)

10.39                      Stock 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).)

10.40                      The 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).)

10.41                      Amendment 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).)

10.42                      Employment 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).)

10.43                      Stock 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).)
<PAGE>

10.44                      Engagement 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).)

10.45                      Right 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).)

10.46                      Fourth 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).)

10.47                      Purchase 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).)

11.1*                      Statement Re: Computation of Earnings (Loss) per
                           Share.

21.1*                      Amended List of Subsidiaries of the Registrant.

23.1*                      Consent of Coopers & Lybrand L.L.P.

27.1*                      Financial Data Schedule

*Filed herewith.


(d)      Financial Statement Schedules


Item                                                              Page
Schedule I - Condensed Financial Information of Registrant.         66
Schedule II - Valuation and Qualifying Accounts.                    70 

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or not applicable; and therefore have been eliminated.

<PAGE>



                         Report of Independent Accountants
                         ---------------------------------


The Board of Directors and Stockholders of
Alliance Entertainment Corp.


     Our  report  on  the   consolidated   financial   statements   of  Alliance
Entertainment Corp. is included on page 32 of this Form 10-K. In connection with
our  audits of such  financial  statements,  we have also  audited  the  related
financial statement schedules listed in the index of this Form 10-K.

     In our opinion, the financial statements schedules referred to above, when
considered in relation to the basic consolidated financial statements taken as a
whole, present fairly. in all material respects,  the information required to be
included therein.



Coopers & Lybrand L.L.P.

Miami, Florida
March 31, 1997

<PAGE>

 

<TABLE>
<CAPTION>
                                                 SCHEDULE I -
                                          ALLIANCE ENTERTAINMENT CORP.
                                             (Parent Company Only)
                                                  BALANCE SHEETS
                                                    DECEMBER 31,
                                     (Amounts in Thousands, Except Share Data)

                                                                        1995            1996
                                                                 ----------------- --------------

                           ASSETS
<S>                                                              <C>               <C>          
CURRENT ASSETS
    Cash and cash equivalents                                    $          1,036  $       1,523
    Accounts receivable, less allowance for doubtful accounts                 945         (5,189)
    Due from affiliates                                                   127,948        106,219
    Prepaid expenses                                                       (1,983)           446
    Refundable income taxes                                                 3,642         11,096
    Deferred income taxes                                                   6,840          5,491
                                                                 ----------------- --------------
           Total current assets                                           138,428        119,586
                                                                 ----------------- --------------
INVESTMENT IN SUBSIDIARIES                                                111,734         84,022
OTHER INVESTMENTS, at cost                                                    109            299
PROPERTY AND EQUIPMENT                                                      3,693          1,980
COPYRIGHTS, less accumulated amortization                                   5,892          5,581
COST IN EXCESS OF NET ASSETS OF BUSINESSES ACQUIRED,
    less accumulated amortization                                          84,189         81,354
COVENANTS NOT TO COMPETE, less accumulated amortization                    10,108          8,028
DEFERRED INCOME TAXES                                                         847          2,175
OTHER ASSETS, less accumulated amortization                                11,536         15,119
                                                                   ---------------   ------------
                                                                 --

TOTAL ASSETS                                                     $        366,536  $     318,144
                                                                 =================   ============



CURRENT LIABILITIES AND STOCKHOLDERS' EQUITY
    Notes payable                                                $         52,000  $      47,001
    Current maturities of long-term debt                                    4,180          4,744
    Accounts payable and accrued expenses                                  10,742         34,826
                                                                 ----------------- --------------
           Total current liabilities                                       66,922         86,571
                                                                 ----------------- --------------
LONG-TERM DEBT                                                            209,365        214,635
DEFERRED INCOME TAXES                                                       1,668          1,617
COMMITMENTS
STOCKHOLDERS' EQUITY
    Series A convertible preferred stock, $.01 par value,
       886,240 shares authorized, shares issued and
       outstanding 1995 0; 1996 422,500 ( $43,812
       liquidation preference)                                           -                     4
    Series B convertible preferred stock, $.01 par value,
       300,000 shares authorized, shares issued and
       outstanding 1995 0; 1996 57,500 ( $5,760
       liquidation preference)                                           -                     1
    Common stock, $.0001 par  value, 100,000,000
       shares authorized, shares issued and outstanding
       1995 35,638,331; 1996 44,764,853                                         3              4
    Additional paid-in capital                                             71,276        146,665
    Employee notes for stock purchases                                        (67)           (67)
    Retained earnings (deficit)                                            17,369       (131,286)
                                                                 ----------------- --------------
           Total stockholders' equity                                      88,581         15,321
                                                                 ----------------- --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $        366,536  $     318,144
                                                                 ================= ==============
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                   ALLIANCE ENTERTAINMENT CORP. AND SUBSIDIARIES
                                                (Parent Company Only)
                                               STATEMENTS OF OPERATIONS
                                                YEAR ENDED DECEMBER 31,
                                                 (Amounts in Thousands)



                                                                        1994            1995           1996
                                                                 ----------------- -------------- --------------
<S>                                                              <C>               <C>            <C>   
                                                                  
Cost of Sales                                                    $       -         $        (126) $      -
Selling, general and administrative expenses                               (7,881)        (8,597)       (43,331)
Restructuring and asset impairment charges                               -                -             (30,730)
Equity in income (loss) of subsidiaries                                    23,771         22,753        (41,297)
Amortization of intangible assets                                          (4,094)        (3,672)        (4,919)
Amortization of deferred financing costs                                     (593)        (1,293)        (1,860)
Other income (expense) - net                                                  107           (437)          (341)
Interest expense                                                           (4,672)       (12,922)       (20,119)
                                                                 ----------------- -------------- --------------

       Income (loss) before income taxes                                    6,638         (4,294)      (142,597)
                                                                    
Provision (benefit) for income taxes                                       (6,205)        (9,566)         6,058
                                                                 ----------------- -------------- --------------

       Net income (loss)                                         $         12,843  $       5,272  $    (148,655)  
                                                       ================= ============== ==============

</TABLE>
          
<PAGE>

<TABLE>
<CAPTION>

                                  ALLIANCE ENTERTAINMENT CORP. AND SUBISIDIARIES
                                                  (Parent Company Only)
                                                STATEMENTS OF CASH FLOWS
                                                  YEAR ENDED DECEMBER 31,
                                                 (Amounts in Thousands)




                                                                     1994            1995           1996
                                                              ----------------- -------------- --------------
<S>                                                           <C>               <C>            <C>    

Net income (loss)                                             $         12,843  $       5,272  $    (148,655)

Adjustments  to  reconcile  net  income  (loss) 
 to net cash  used in  operating activities:
    Depreciation and amortization                                        4,793          5,269          7,147
    Undistributed (earnings) loss of subsidiaries                      (23,771)       (22,753)        41,297
    Restructuring and asset impairment charges                        -                -              35,680
    Other non cash charges                                            -                -               6,505

Change in assets and liabilities, net of effect of acquisitions:
    (Increase) in accounts receivable                                     (348)          (428)          (371)
    Decrease in inventory                                             -                   268
    (Increase) decrease in prepaid expenses                                (63)          (267)           509
    (Increase) in deferred income taxes                                   (449)        -                 (30)
    Increase in accounts payable and
       accrued expenses                                                  8,912          8,060         22,966
    Increase (decrease) in income taxes payable                            883         (5,531)        (7,453)
                                                              ----------------- -------------- --------------

    Net cash provided by (used in) operating activities                  2,800        (10,110)       (42,405)
                                                              ----------------- -------------- --------------



Purchase of property and equipment, net                                   (762)        (1,774)         1,345
(Increase) in other assets                                                (201)          (626)        (5,019)
Purchase of businesses including costs,
    net of cash acquired                                               (37,454)       (41,226)        (1,993)
                                                              ----------------- -------------- --------------

    Net cash used in investing activities                              (38,417)       (43,626)        (5,667)
                                                              ----------------- -------------- --------------



Increase in excess of outstanding
    checks over bank balance                                          -                                1,010
Net financing proceeds to subsidiaries                                 (17,457)       (94,755)          (355)
Proceeds from issuance of  stock                                          (172)        12,024         48,321
Proceeds from borrowings                                               222,287        487,712        192,000
Payments on borrowings                                                (161,268)      (347,636)      (191,165)
Payments for financing costs                                            (3,119)        (7,507)        (1,252)
                                                              ----------------- -------------- --------------

    Net cash provided by financing activities                           40,271         49,838         48,559
                                                              ----------------- -------------- --------------

Net increase (decrease) in cash and cash equivalents                     4,654         (3,898)           487

Cash and Cash Equivalents:
  Beginning of period                                                      280          4,934          1,036
                                                              ----------------- -------------- --------------

  End of period                                               $          4,934  $       1,036  $       1,523
                                                              ================= ============== ==============
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                ALLIANCE ENTERTAINMENT CORP. AND SUBISIDIARIES
                                                 (Parent Company Only)
                                          STATEMENTS OF CASH FLOWS - Continued
                                                YEAR ENDED DECEMBER 31,
                                                (Amounts in Thousands)




                                                                     1994            1995           1996
                                                              ----------------- -------------- --------------

<S>                                                           <C>               <C>            <C>   
Cash payments for interest                                    $          5,385  $      10,949  $      25,667
Cash payments for income taxes                                $          7,382  $       8,748  $       1,451



and Financing Activities

Common stock issued to employees for notes                    $             31  $          15  $      -

Acquisition of subsidiary
    Cash purchase price                                       $         37,454  $      41,226  $       1,993


Investment in equity of subsidiaries                          $         25,721  $       3,949  $      17,212
Cost in excess of net assets of business acquired                       25,440         38,594         11,856
Common Stock issued                                                    (13,707)        (1,317)       (27,075)
                                                              ----------------- -------------- --------------

                                                              $         37,454  $      41,226  $       1,993
                                                              ================= ============== ==============

</TABLE>

     


<PAGE>

<TABLE>
<CAPTION>

                                  SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                                           ALLIANCE ENTERTAINMENT CORP.
                                                 AND SUBSIDIARIES

                                              (Dollars in Thousands)

- --------------------- --------------------- --------------------------- ---------------------- ----------------------
       Col A                 Col B                    Col C                     Col D                  Col E
                                                    Additions
- --------------------- --------------------- --------------------------- ---------------------- ----------------------
- --------------------- --------------------- ------------ -------------- ---------------------- ----------------------
  Description (2)     Balance at Beginning  Charged to    Charged to       Deductions (1)         Balance at End
                           of Period         Costs and       Other                                   of Period
                                             Expenses      Accounts
- --------------------- --------------------- ------------ -------------- ---------------------- ----------------------
<S>                   <C>                   <C>          <C>            <C>                    <C>                 
Year Ended December
31, 1996:
Deducted from asset
accounts:
Allowance for
doubtful accounts                   $4,964      $14,528                                $3,934                $15,558

</TABLE>


(1)   Principally represents write off of bad debts.
(2)   Allowance for doubtful accounts includes reserves for trade and other
 receivables.

     Amounts  for the Years  Ended  December  31,  1995,  and 1994 have not been
included herein as the balances were not individually significant.





<PAGE>



                                 SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the Company has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.

                           ALLIANCE ENTERTAINMENT CORP.
                                                                              
                          By:  /s/Alvin N. Teller
                             ------------------------------------------------- 
                               Co-Chairman, Chief Executive Officer
                                and President

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the  following  persons on behalf of the Company and in
the capacities and on the dates indicated:
<TABLE>
<CAPTION>

    Signatures                                Title                                  Date
<S>                                     <C>                                    <C>    
/s/Alvin N. Teller
__________________________              Co-Chairman, Chief Executive Officer   March   25, 1997
Alvin N. Teller                         and President (Principal Executive
                                        Officer); Director

__________________________              Co-Chairman; Director                  March      , 1997
Randall J. Weisenburger

/s/Timothy Dahltorp
__________________________              Executive Vice President, Chief        March   31, 1997
Timothy Dahltorp                        Financial Officer (Principal
                                        Financial and Accounting Officer)
                                        and Treasurer
/s/Joseph J. Bianco
__________________________              Vice Chairman; Director                March   25, 1997
Joseph J. Bianco


__________________________              Vice Chairman; Director                March      , 1997
Anil K. Narang


__________________________              Director                               March      , 1997
Elliot B. Newman

/s/W. Townsend Ziebold, Jr.
__________________________              Deputy Vice Chairman; Director         March   27, 1997
W. Townsend Ziebold, Jr.

/s/Douglas B. Brent
__________________________              Director                               March   31, 1997
Douglas B. Brent

/s/Robert C. Gay
__________________________              Director                               March   28, 1997
Robert C. Gay

/s/ Robert Marakovits
__________________________              Director                               March   31, 1997
Robert Marakovits


</TABLE>

EMPLOYMENT  AGREEMENT dated as of the 1st day of November,  1995, by and between
Alliance Entertainment Corp., a Delaware corporation having its principal office
at 110 East 59th Street,  New York, NY 10022,  (the  "Company"),  and Timothy J.
Dahltorp,  residing at 12 Old Farm Hill Road,  Newtown,  Connecticut  06470 (the
"Executive").

                                RECITALS:


The Company desires to employ the Executive, and the Executive desires to accept
such  employment by the Company,  upon the terms and conditions  hereinafter set
forth.

In consideration  of the mutual  covenants and agreements set forth herein,  the
parties agree as follows:


1.          Employment and Duties.

The Company  agrees to employ the  Executive  as Senior Vice  President / Deputy
Chief  Financial  Officer and Treasurer  from the date hereof until  February 2,
1996,  and from and after  February 2, 1996 as the  Executive  Vice  President /
Chief Financial Officer and Treasurer of the Company,  and the Executive accepts
such  employment and agrees to perform all duties and services  consistent  with
the Executive's  position.  The Executive agrees to devote  substantially all of
the Executive's  business time,  attention and energy to perform the Executive's
duties and services hereunder.

2.          Term of Employment.

This  Agreement  shall commence on the date hereof and end on December 31, 2000,
unless  sooner  terminated  as  provided  in Section 5 hereof  (the  "Employment
Period").

3.          Consideration and Benefits.

             3.1         Base Salary and Percentage Salary.

The Company shall pay the Executive a base salary per annum (the "Base  Salary")
equal to the Executive's Base Salary being paid as of the date hereof. Beginning
on January 1, 1996,  the  Company  shall pay the  Executive a Base Salary of Two
Hundred Seventy Thousand Dollars  ($270,000) per annum. The Base Salary for each
year after the year  commencing  January 1, 1996 may be  increased  from time to
time in the sole  discretion  of the Board and in any  event  will be  increased
annually to reflect  corresponding  increases in the United States Department of
Labor,  Bureau of Labor  Statistics,  Consumer Price Index, All Urban Consumers,
United  States City  Average,  all items  (1982-88 = 100).  Base Salary shall be
payable  at such  intervals  as  salaries  are paid by the  Company to its other
executive employees.

          3.2               Bonus.

In  addition  to the Base  Salary,  with  respect to each fiscal year during the
Employment  Period, the Company shall pay the Executive a bonus (the "Bonus") in
an amount to be determined by the Board of Directors in its sole discretion.

            3.3         Benefit Plans.

During the Employment  Period, the Executive shall be entitled to participate in
all  plans  adopted  for the  general  benefit  of the  Company's  employees  or
executive employees,  such as pension plans, medical plans, investment plans and
group or other  insurance  plans and  benefits  (including  disability  and life
insurance  plans),  to the extent that the Executive is and remains  eligible to
participate  therein and subject to the eligibility  provisions of such plans in
effect from time to time.  The Executive  shall be reimbursed for his reasonable
out-of-pocket expenses incurred in the performance of his duties upon submission
of appropriate evidence thereof in conformity with normal Company policy.
<PAGE>

            3.4         Officer Loan.

The Company  agrees to forgive an officer loan in the amount of $12,500 over the
first two years of the employment period, at a rate of $6,250 per annum.

4.          Vacation.

For each year during the Employment  Agreement,  the Executive shall be entitled
to paid  vacation  as  follows:  the  greater  of (a) three (3) weeks or (b) the
number of weeks vacation provided to executives pursuant to Company policy.

5.          Automobile.

In order to  enable  Executive  to carry out his  duties,  the  Executive  shall
receive an automobile  allowance of Six Hundred Dollars  ($600.00) per month for
every month during the Employment  Period, in lieu of the use of a Company-owned
or leased vehicle.

6.          Termination.

            6.1         Death.

This Agreement  shall  automatically  terminate upon the death of the Executive,
whereupon  the Company shall be obligated to pay to the  Executive's  estate any
unpaid  Base  Salary  through  the date of  death,  and the  Bonus,  if any,  as
determined  by the Board of  Directors.  Amounts  payable under this Section 6.1
shall be payable at the times and  intervals  set forth in Sections  3.1 and 3.2
hereof.

            6.2         Disability.

The  Company  shall  have the  right to  terminate  this  Agreement  during  the
continuance  of any Disability of the Executive,  as hereinafter  defined,  upon
fifteen (15) days prior notice to the Executive  during the  continuance  of the
Disability.  "Disability"  for  purposes  of  this  Section  6.2  shall  mean an
inability by the Executive to perform a substantial  portion of the  Executive's
duties hereunder by reason of physical or mental  incapacity or disability for a
total of one  hundred  eighty  (180) days or more in any  consecutive  period of
three hundred and sixty-five (365) days, as determined by the Board of Directors
in its good  faith  judgment.  In the  event of a  termination  by reason of the
Executive's Disability,  the Company shall be obligated to pay the Executive any
unpaid  Base  Salary  through  the date of  termination,  and Bonus,  if any, as
determined  by the Board of  Directors.  Amounts  payable under this Section 6.2
shall be payable at the times and  intervals  set forth in Sections  3.1 and 3.2
hereof.

            6.3         Termination for Cause.

The Company may terminate this Agreement for cause. As used herein,  cause shall
mean (i) the Executive  shall have  committed an act of fraud,  embezzlement  or
misappropriation against the Company or committed a material breach of fiduciary
duty owed to the Company;  or (ii) the Executive  shall have been convicted by a
court  of  competent  jurisdiction  of  any  felony  or  crime  involving  moral
turpitude,  other than (a) violations of federal,  state or local obscenity laws
relating to the  distribution  of prerecorded  music,  video cassettes and other
media products,  or (b) criminal  violations of federal  antitrust or securities
laws arising out of the  performance of the  Executive's  duties  hereunder;  or
(iii) the Executive shall have breached his  obligations  under Sections 7 and 8
of this Agreement;  or (iv) the Executive's willful failure or refusal to timely
comply  with a written  directive  of the  Board of  Directors  of the  Company,
provided that such directive is consistent  with the Executive's  position;  and
provided  further that such  directive  does not require the  commission  by the
Executive of an illegal act.  Upon such  termination,  the Company shall only be
obligated  to pay  the  Executive  his  Base  Salary  pre-rated  to the  date of
termination and any then accrued benefits. 
<PAGE>

            6.4         Termination for Other Reason.

If the Executive's  employment is terminated  other than by reason of (i) death,
(ii) Disability,  (iii) for cause, or (iv) the Executive's voluntary termination
of employment,  then the Company shall pay the Executive  severance pay equal to
the balance of the Base Salary payable hereunder for the term of this Agreement.
Such amount  shall be payable at the times and  intervals  set forth in Sections
3.1 and 3.2 hereof.  The Company's  obligation to make payments hereunder to the
Executive  shall  immediately  cease upon the  Executive's  subsequent  death or
disability.  In  addition,  the Company  shall  continue to provide  Executive's
disability  insurance  coverage.  The  obligation  of  the  Company  to  provide
disability insurance shall cease on the fifth anniversary of the date hereof.

7.          Restrictions.

             7.1         Confidentiality.

(i) The Executive  recognizes that the Executive's  position with the Company is
one of trust and confidence.  The Executive acknowledges that, during the course
of the Executive's  employment with the Company,  the Executive will necessarily
become  acquainted  with  confidential  information  relating  to the  customers
(including  names,  addresses and telephone  numbers) of the Company,  and trade
secrets,  processes,  methods  of  operation  and other  information,  which the
Company regards as confidential and in the nature of trade secrets (collectively
"Confidential  Information").  The  Executive  acknowledges  and agrees that the
Confidential  Information is of  incalculable  value to the Company and that the
Company  would  suffer  damage  if  any  of  the  Confidential  Information  was
improperly disclosed.

(ii) The Executive covenants and agrees that the Executive will not, at any time
during  or  after  the  termination  of the  Executive's  relationship  with the
Company, reveal, divulge, or make known to any person, firm or corporation,  any
Confidential  Information  made known to the Executive or of which the Executive
has  become  aware,  regardless  of  whether  developed,  prepared,  devised  or
otherwise  created in whole or in part by the efforts of the  Executive,  except
and to the extent that such disclosure is necessary to carry out the Executive's
duties for the Company.  The  Executive  further  covenants  and agrees that the
Executive  shall  retain  all  Confidential  Information  in trust  for the sole
benefit of the Company, and will not divulge or deliver or show any Confidential
Information to any unauthorized person including,  without limitation, any other
employer of the  Executive,  and the  Executive  will not make use thereof in an
independent business related to the business of the Company.

(iii) The Executive agrees that, upon termination of the Executive's  employment
with the Company, for any reason whatsoever,  or for no reason, and at any time,
the  Executive  shall  return to the  Company all  papers,  documents  and other
property of the Company employment which relate to Confidential Information, and
the  Executive  will not retain  copies of any such  papers,  documents or other
property for any purpose whatsoever.

<PAGE>
            7.2         Non-Competition.

The Executive agrees that during the Employment  Period, and for a period of one
(1) year following the termination thereof, either voluntarily or by the Company
for any reason or no reason,  the Executive  shall not, (i) engage,  directly or
indirectly,  in North  America,  alone or as a  shareholder,  partner,  officer,
director,  employee or consultant  of any other  business  organization,  in the
business of the wholesale or  independent  distribution  of  prerecorded  music,
music videos and accessories,  including, without limitation, the development of
software,  the sale,  licensing  or leasing of  software  and  hardware  and the
rendering  of  services  in  connection  with such  distribution  business  (the
"Business"), (ii) divert to any organization in the Business any customer of the
Company or any of its subsidiaries or business units, or (iii) hire,  solicit or
encourage  any  officer,  employee  or  consultant  of the Company or any of its
subsidiaries  to leave its employ for employment by or with any  organization in
the Business;  provided, however, that the Executive may own less than five (5%)
percent  of the  outstanding  capital  stock  of any  other  corporation  in the
Business and provided  further that nothing herein  contained  shall prevent the
Executive from purchasing or otherwise  beneficially owning, without restriction
on amount,  any securities issued by the Company.  If at any time the provisions
of this  Section  7.2 shall be  determined  to be invalid or  unenforceable,  by
reason of being vague or unreasonable as to area, duration or scope of activity,
this  Section  7.2  shall  be  considered  divisible  and  shall  become  and be
immediately  amended to only such area,  duration and scope of activity as shall
be determined to be reasonable and enforceable by the court or other body having
jurisdiction over the matter;  and the Executive agrees that this Section 7.2 as
so amended  shall be valid and  binding as though any  invalid or  unenforceable
provision had not been included herein. 

<PAGE>

8.          Work Product.

The   Executive   agrees  that  all   innovations,   inventions,   improvements,
developments,  methods, designs, analyses, drawings, reports, and all similar or
related  information  which relates to the Company's  actual business or product
lines or any business or product  lines which the Company has taken  significant
action to pursue,  and which are  conceived,  developed or made by the Executive
while  employed  by  the  Company  (any  of  the  foregoing,  hereinafter  "Work
Product"),  belong to the Company. The Executive will promptly disclose all such
Work  Product to the Board of  Directors  and  perform  all  actions  reasonably
requested  by the Board to  establish  and confirm  such  ownership  (including,
without  limitation,   assignments,  consents,  powers  of  attorney  and  other
instruments).

9.          Enforcement.

The  Executive  acknowledges  that  the  Company  will  suffer  substantial  and
irreparable  damages not readily  ascertainable or compensable in terms of money
in the event of the breach of any of the Executive's  obligations under Sections
7 and 8 hereof. The Executive therefore agrees that the provisions of Sections 7
and 8 shall be construed as an agreement  independent of the other provisions of
this Agreement and any other agreement and that the Company,  in addition to any
other  remedies  (including  damages)  provided by law, shall have the right and
remedy to have such provisions  specifically enforced by any court having equity
jurisdiction  thereof.  The rights and remedies  (including damages) provided by
law,  shall  have the right and  remedy  to have  such  provisions  specifically
enforced  by any court  having  equity  jurisdiction  thereof.  The  rights  and
remedies  set forth in this  Section 9 shall be in addition  to, and not in lieu
of, any other rights and remedies available to the Company under law or equity.

10.         Miscellaneous Provisions.

              10.1       Entire Agreement.

This Agreement  sets forth the entire  agreement and  understanding  between the
parties  with  respect to the subject  matter  hereof and  supersedes  all prior
agreements, arrangements, and understandings between the parties with respect to
the subject matter hereof.

            10.2        Modification.

This  Agreement  may be  amended,  modified,  superseded,  canceled,  renewed or
extended,  and the terms or  covenants  hereof may be waived,  only by a written
instrument  executed by both of the  parties or in the case of a waiver,  by the
party waiving compliance.

            10.3        Waiver.

The failure of either party at any time or times to require  performance  of any
provision  hereof in no manner shall affect the right at a later time to enforce
the  same.  No  waiver  by  either  party  of a breach  of any term or  covenant
contained in this Agreement, whether by conduct or otherwise, in any one or more
instances,  shall be deemed to be or construed as a further or continuing waiver
of any such breach or a waiver of any other term or covenant  contained  in this
Agreement. 

<PAGE>
            10.4        Notices.

All notices,  demands,  consents or other  communications  hereunder shall be in
writing  and shall be given (and shall be deemed to have been duly  given)  upon
the earlier of receipt, one business day after being sent by telecopier or three
business days after being sent by registered or certified mail to the parties at
the  addresses  set forth above or to such other  address as either  party shall
hereafter  specify by notice to the other party.  Irrespective of the foregoing,
notice of change of address shall be effective only upon receipt.

            10.5        Governing Law.

This Agreement shall be construed in accordance with and governed by the laws of
the State of New York  applicable to contracts  made and to be performed  wholly
within such state.

            10.6        Arbitration.

Any  controversy  or claim  arising out of or relating  to this  Agreement,  the
making,  interpretation  or the breach  thereof,  other than a claim  solely for
injunctive relief for any alleged breach of the provisions of Sections 7 or 8 as
to which the parties shall have the right to apply for specific  performance  to
any court having equity  jurisdiction,  shall be resolved by  arbitration in New
York,  New York,  in accordance  with the  Commercial  Arbitration  Rules of the
American  Arbitration  Association  and judgment upon the award  rendered by the
arbitrators  may be entered in any court  having  jurisdiction  thereof  and any
party to the arbitration may, if such party so elects,  institute proceedings in
any court having  jurisdiction  for the specific  performance of any such award.
The powers for the arbitrator or arbitrators  shall include,  but not be limited
to, the awarding of injunctive relief. The arbitrator shall include in any award
in the prevailing  party's favor the amount of his or its reasonable  attorney's
fees  and  expenses  and  all  other   reasonable  costs  and  expenses  of  the
arbitration.  In the  event  the  arbitrator  does  not  rule  in  favor  of the
prevailing  party in  respect  of all the  claims  alleged  by such  party,  the
arbitrator  shall  include  in any  award in favor of the  prevailing  party the
amount of his or its  reasonable  costs and  expenses of the  arbitration  as he
deems just and equitable under the circumstances. Except as provided above, each
party shall bear his or its own  attorney's  fees and  expenses  and the parties
shall bear equally all other costs and expenses of the arbitration.

            10.7        Assignability.

This Agreement, and the Executive's rights and obligations hereunder, may not be
assigned by the Executive.  The Company may assign its rights, together with its
obligations  hereunder,  only to a successor by merger or by the purchase of all
or  substantially  all of the assets and business of the Company and such rights
and obligations shall inure to, and be binding upon, any such successor.

            10.8        Binding Effect.

This  Agreement  shall be  binding  upon and shall  inure to the  benefit of the
parties and their respective legal representatives,  heirs, permitted successors
and permitted assigns.

            10.9        Headings and Word Meanings.

Headings and titles in this Agreement are for  convenience of reference only and
shall not control the construction or interpretation  of any provisions  hereof.
The words "herein," "hereof," "hereunder" and words of similar import, when used
anywhere in this Agreement, refer to this Agreement as a whole and not merely to
a subdivision in which such words appear, unless the context otherwise requires.
The singular shall include the plural unless the context otherwise requires.
<PAGE>

            10.10       Separability.

Any term or provision of this Agreement which is invalid or unenforceable in any
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such invalidity or  unenforceability  without rendering invalid or unenforceable
the remaining  terms and  provisions of this Agreement or affecting the validity
or  enforceability  of any of the terms or provisions  of this  Agreement in any
other jurisdiction.

IN WITNESS WHEREOF, the parties have duly executed this Agreement as of the date
first above written.

THE EXECUTIVE                                      THE COMPANY
                                                Alliance Entertainment Corp.


/s/Timothy Dahltorp                        By:
- --------------------------------------          -------------------------------
Timothy J. Dahltorp






        EMPLOYMENT  AGREEMENT,  dated as of the 5th of  September,  1995, by and
between  Alliance   Entertainment  Corp.,  a  Delaware  corporation  having  its
principal office at 110 East 59th Street New York, NY 10022, (the "Company") and
David H. Schlang,  residing at 433 Ridgehill Road,  Schenectady,  New York 12303
(the "Executive").

The Company desires to employ the Executive, and the Executive desires to accept
such  employment by the Company,  upon the terms and conditions  hereinafter-set
forth.

In  consideration  of the mutual  covenants and  agreements set forth herein the
parties agree as follows:

1.    Employment and Duties.

(a) The Company agrees to employ the Executive as President and Chief  Operating
Officer  of each  of One Way  Records,  Inc.  ("One  Way")  and  Deja Vu  Music,
Inc.("Deja  Vu"),  subsidiaries of the Company,  and as Senior Vice President of
the Company, and the Executive accepts such employment and agrees to perform all
duties and services  consistent  with the Executive's  positions.  The Executive
agrees to devote  substantially all of the Executive's  business time, attention
and energy to perform the Executive's duties and services  hereunder;  provided,
however, the foregoing shall not prohibit the Executive from engaging in passive
investments  (including real estate investments) and activities  supervising his
own  investments,  serving as a director of a corporation  whose business is not
related to the business of Alliance,  One Way or Deja Vu, or acting as a partner
in One Prospect Avenue Partners, a New York partnership.

(b)   Executive's duties are set forth in Exhibit A, which is attached hereto
and made a plan hereof

2.    Term of Employment

       This  Agreement  shall  commence  on the date hereof and end on the fifth
anniversary of the date hereof unless sooner terminated as provided in Section 7
hereof (the  "Employment  Period").  For  purposes  hereof,  the one year period
commencing  on the date hereof and ending on the first  anniversary  of the date
hereof and each one year period  thereafter ending on an anniversary of the date
hereof shall be referred to herein as a "Contract Year."

3.    Consideration and Benefits.

3.1   Base Salary and Percentage Salary.

The Company shall pay the  Executive a base salary of Three Hundred  Twenty Five
Thousand Dollars  ($325,000) per annum ("Base Salary'),  commencing in the first
Contract  Year.  The Base Salary for each Contract Year after the first Contract
Year may be increased  from time to time in the sole  discretion of the Board of
Directors of the Company  (sometimes  hereinafter  referred to as the "Board" or
the "Board of Directors" and in any event will be increased  annually to reflect
corresponding  increases in the United  States  Department  of Labor,  Bureau of
Lab-or Statistics, Consumer Price Index, All Urban Consumers, United States City
Average,  all items  (1982-88  = 100).  . Ease  Salary  shall be payable at such
intervals as salaries are paid by the Company to its other executive employees.
<PAGE>

3.2    Bonus.

With respect to each fiscal year of the Company  during the  Employment  Period,
the Company  shall pay the  Executive  a bonus (the  "Bonus") in an amount to be
determined  by the Board of  Directors  in its sole  discretion.  Any such Bonus
shall be paid at such  times as  bonuses  are paid by the  Company  to its other
executive  employees.  The Bonus shall be pro rated for the year ended  December
31, 1995 and for the last partial fiscal year of the Employment Period.

3.3   [Intentionally Omitted.]

3.4   Benefit Plans.

(a)  During  the  Employment  Period,  the  Executive  s  hall  be  entitled  to
participate  in all plans  adopted  for the  general  benefit  of the  Company's
employees  or  executive  employees,  such  as  pension  plans,  medical  plans,
investment  plans and group or other  insurance  plans and  benefits  (including
disability  and life insurance  plans).  to the extent that the Executive is and
remains  eligible  to  participate   therein  and  subject  to  the  eligibility
provisions of such plans in effect from time to time.  Anything in the foregoing
to the contrary notwithstanding,  the Company will maintain health insurance for
the Executive and his daughter  comparable to the coverage the Executive now has
for himself and his daughter. In the event that the Executive's  employment with
the Company is terminated  hereunder for any reason whatsoever  (including,  but
not limited to,  expiration of the term hereof or voluntary  resignation  by the
Executive),  the  Company  shall,  to the  extent  permitted  by the  applicable
insurance  carrier,  include the  Executive and each member of his family in the
group health  insurance plan offered by the Company or its  subsidiaries  to its
full-time salaried  employees;  provided that the Executive sbal.1, at bis, sole
cost and expense,  pay all health  insurance  premiums and any other expenses in
Connection  therewith as they become due or reimburse the Company  therefor,  as
the case may be.

(b) The Executive shall be reimbursed for his reasonable  out-of pocket expenses
incur-red  in the  performance  of his duties  upon  submission  of  appropriate
evidence thereof in conformity with normal Company policy.

4.    Vacation.

For each  Contract Year during the  Employment  Period,  the Executive  shall be
entitled to paid  vacation as follows:  the greater of (a) four (4) weeks or (b)
the number of weeks' vacation provided to executives similarly situated pursuant
to Company Policy.

5.    Automobile.

The Company shall assume the lease of the automobile currently leased by One Way
for the  exclusive use and benefit of the  Executive.  Upon  termination  of the
current  lease,  the  Company  sham  enter  into a lease for the  benefit of the
Executive  for a luxury  automobile  chosen by Executive  and  comparable to the
automobile  currently  leased  for  Executive,  on  terms  consistent  with  the
Company's  policy with respect to automobiles.  The lease shall contain a clause
allowing the Executive to purchase the automobile at the termination of the term
of the lease.

6.    Place of Employment.

The  Executive's  principal  place of  employment  with the Company shall be the
current premises of One Way at 15 Industrial Park Road,  Albany, New York or the
Company's offices In New York, New York.

7.    Termination.

7.1   Death.

This Agreement  shall  automatically  terminate upon the death of the Executive,
whereupon  the Company shall be obligated to pay to the  Executive's  estate any
unpaid  Base  Salary  through  the date of  death,  and the  Bonus,  if any,  as
determined  by the Board of  Directors.  Amounts  payable  under this Section 7A
shall be payable at the times and  intervals  set forth in Sections  3.1 and 3.2
hereof.
 <PAGE>

7.2   Disability.

The  Company  shall  have the  right to  terminate  this  Agreement  during  the
continuants  of any Disability of the Executive,  as hereinafter  defined,  upon
fifteen (15) days prior notice to the Executive  during the  continuance  of the
Disability. "Disability for purposes of this Section 7.2 shall mean an inability
by the  Executive to perform a  substantial  portion of the  Executive's  duties
hereunder by reason of physical or mental  incapacity or disability  for a total
of one  honored  eighty  (180) days or more in any  consecutive  period of three
hundred and  sixty-five  (365) days,  as determined by the Board of Directors in
its good faith judgment.  In order to enable the Board of Directors to determine
whether the  Executive  has a physical or mental  incapacity,  at the  Company's
request and  expense,  the  Executive  agrees to submit to an  examination  by a
physician  to be agreed upon  between the Company and the  Executive;  provided,
however,  that if the  Company  and the  Executive  are  unable to agree as to a
physician  within ten (10) days of the date of the  Company's  request  then the
Company's  good  faith  decision  as to the  physician  shall bc  binding on the
Executive.  In  the  event  of  a  termination  by  reason  of  the  Executive's
Disability,  the Company shall be obligated to pay the Executive any unpaid Base
Salary through the date of termination,  and the Bonus, if any, as determined by
the Board of Directors.  Amounts payable under this Section 7.2 shall be payable
at the times and intervals set forth in Section 3.1 hereof.

7.3    Termination for Cause.

The Company may terminate this Agreement for cause. As used herein, cause. shall
mean (i) the Executive  shall have  committed an act of fraud,  embezzlement  or
intentional  misappropriation against the Company or committed a material breach
of fiduciary  duty owed to the Company,  or (ii) the  Executive  shall have been
convicted by a court of competent  jurisdiction of any felony or crime involving
moral turpitude,  other than (a) violations of federal, state or local obscenity
laws relating to the  distribution  of prerecorded  music,  video  cassettes and
other  media  products  or (b)  criminal  violations  of  federal  antitrust  or
securities  laws  arising  out of the  performance  of  the  Executive's  duties
hereunder (provided that in the event such conviction is reversed on appeal, the
Executive  shall be reinstated to his former position and paid all back pay); or
(iii) the Executive shall have breached his obligations under Section 8 and 9 of
this  Agreement;  or (iv) the  Executive's  willful failure or refusal to timely
comply  with a written  directive  of the  Board of  Directors  of the  Company,
provided that such directive is consistent  with the Executive's  position;  and
provided  further that such  directive  does not require the  commission  by the
Executive  of an illegal  act.  In the event of a  termination  for  cause,  the
Company shall be obligated to pay the  Executive any unpaid Base Salary  through
the date of  termination,  and the Bonus,  if any, as determined by the Board of
Directors.  Amounts  payable under this Section 73 shall be payable at the times
and intervals set forth in Sections 3.1 and 3.2 hereof.

7.4   Voluntary Termination.

The Executive may terminate  this  Agreement upon delivery to the Company of not
less than  thirty  (30)  days'  written  notice of the  Executives  desire to so
terminate. In the event of a voluntary termination by the Executive, in addition
to any amounts payable to the Executive as provided in Section 11.7 herein,  the
Company shall be obligated to pay the  Executive any unpaid Base Salary  through
the date of  termination  and the Bonus,  if any, as  determined by the Board of
Directors.  Amounts payable under this Section 7.4 shall be payable at the times
and intervals set forth in Sections 3.1 and 3.2 hereof.
 <PAGE>

7.5   Termination for Other Reason.

If the Executive's  employment is terminated  other than by reason of (i) death,
(ii) disability,  (iii) for cause, or (iv) the Executive's voluntary termination
of  employment  other  than for good  reason,  then the  Company  shal1  pay the
Executive  severance  pay equal to the  balance of the Base Salary and the Bonus
payable  hereunder for the term of this Agreement.  Such amount shall he payable
at the  times  and  intervals  set  forth in  Sections  3.1 and 3.2  hereof  the
Company's   obligation  to  make  payments  hereunder  to  the  Executive  shall
immediately  cease upon the  Executive's  sub sequent  death or  Disability.  In
addition the Company shall continue to provide  Executive  disability and health
Insurance  coverage.  Subject to the third sentence of Section 3.4 4 hereof, the
obligation of the Company to provide disability and health insurance shall cease
on the fifth anniversary of the date hereof Further,  the following  obligations
of the Company to the Executive,  if any exist at the time, of such termination,
shall   immediately  vest  and  otherwise  become  due  and  payable  upon  such
termination: (i) a unexercised stock options previously granted to the Executive
shall vest;  and (ii) the Executive  shall have the right at any time  following
such  termination to demand that the Company effect the  registration  under the
Securities Act of 1933, as amended,  and any applicable state securities laws of
the shares of common  stock of the Company then owned by the  Executive  and not
previously  registered,   if  any,  for  disposition  by  the  Executive  in  an
underwritten  offering upon terms and under  procedures no less favorable to the
Executive than those provided In any agreement between the Company and any other
shareholder of the Company  respecting the  registration of shares of such other
shareholder.

8.    Restrictions

8.1   Confidentiality.

(i) The Executive  recognizes that the Executive's  position with the Company is
one of trust and confidence.  The Executiva acknowledges that, during the course
of the Executive's  employment with the Company,  the Executive will necessarily
become  acquainted  with  confidential  information  relating  to the  customers
(including  names,  addresses and telephone  numbers) of the Company,  and trade
secrets,  processes,  methods  of  operation  and other  information,  which the
Company regards as confidential and in the nature of trade secrets (collectively
"Confidential  Information.")  The  Executive  acknowledges  and agrees that the
Confidential  Information is of  incalculable  value to the Company and that the
Company  would  suffer  damage  if  any  of  the  Confidential  Information  was
improperly disclosed.

(ii) The Executive  covenants and agrees that the Executive will not at any time
during  or  after  the  termination  of the  Executive's  relationship  with the
Company, reveal, divulge, or make known to any person, firm or corporation,  any
confidential  Information  made known to the Executive or of which the Executive
has  become  aware,  regardless  of  whether  developed,  prepared,  devised  or
otherwise created In whole or in pan by the efforts of the Executive, except and
to the extent that such  disclosure  is necessary  to carry out the  Executive's
duties for the Company as determined by the Executive in the good faith exercise
of the Executive's  discretion.  The Executive further covenants and agrees that
the Executive  shall retain all  Confidential  Information in trust for the sole
benefit of the Company, and will not divulge or deliver or show any Confidential
Information to any unauthorized person including,  without limitation, any other
employer of the  Executive,  and the  Executive  will not make use thereof in an
independent business related to the business of the Company.

(iii) The Executive  agrees that, upon  termination of the Executive  employment
with the Company. for any reason whatsoever,  or for no reason, and at any time,
the  Executive  shall  return to the  Company all  papers,  documents  and other
property  of the Corn any placed in the  Executive  custody or  obtained  by the
Executive  during  the  course  of the  Executive  employment  which  relate  to
Confidential  Information,  and the Executive will not retain copies of any such
papers, documents or other property for any purpose whatsoever.
<PAGE>
(iv) Notwithstanding  anything herein to the contrary,  Confidential Information
shall  not  include  any such  information  which  is  publicly  available,  was
previously  known to the  Executive or was provided to the  Executive by a third
party with a legal right to disclose same.

8.2   No-Competition.

(a) The Executive agrees that during the Employment  Period, the Executive shall
not:  (i)  engage,  directly  or  indirectly,  in North  America,  alone or as a
shareholder,  partner,  officer,  director,  employee or consultant of any other
business  organization,   in  the  business  of  the  wholesale  or  independent
distribution  of  prerecorded   music,   music  Videos  and   accessories   (the
'Business'), (ii) divert to any organization In the Business any customer of the
Company or any of its subsidiaries or business units, or (iii) hire,  solicit or
encourage  any  officer,  employee  or  consultant  of the Company or any of its
subsidiaries  to leave its employ for employment by or with any  organization in
the Business.  Notwithstanding  the forego4  however,  nothing  contained herein
shall prohibit the Executive  from (1) being employed by any of Warner  Elecktra
Atlantic,  Polygram Group  Distribution,  Cema  Distribution,  UNI  Distribution
Corp., BMG Distribution, or Sony Music Entertainment,  Inc.; (2) engaging in the
business of manufacturing or producing recorded music; (3) owning less than five
(5%) percent of the  outstanding  capital stock of any other  corporation in the
Business,  including,  without  restriction,  SPJ Music, Inc.; (4) purchasing or
otherwise  beneficially-owning,  without  restriction on amount,  any securities
issued by the Company;  or (5) otherwise pursuing a passive investment  strategy
other than in the Business.

(b) The Executive further agrees to the "Restrictions",  as hereinafter defined,
for the periods and on The conditions  hereinafter  set forth.  Clauses (ii) and
(iii)  of  Section  8.2(a)  and the  following  Additional  Restriction,  all as
modified  by Clauses (1) through (5) of Section  8.2(a),  shall  hereinafter  be
referred to as the "Restrictions." The "Additional Restriction" shall mean that:
the Executive shall not engage, directly or indirectly,  in North America, alone
or as a shareholder,  partner, officer, director,  employee or consultant of any
other business organization, in the wholesale distribution of prerecorded budget
music:

(i) In the event the Executive's employment by the Company terminates during the
First Contract year, then the Executive  agrees to be bound by the  Restrictions
for a period of two (2) years from the date of such  termination,  provided that
the Company  continues to pay to the Executive the  then-applicable  Base Salary
during such two-year period;

(ii) In the event the Executive's  employment by the Company  terminates  during
the  Second  Contract  year,  then  the  Executive  agrees  to be  bound  by the
Restrictions  for a period  of one (1) year  from the date of such  termination,
provided that the Company continues to pay to the Executive the  then-applicable
Base Salary during such one-year period;

(iii) In the event the Executive's  employment by the Company  terminates during
the  Third  Contract  year,  then  the  Executive  agrees  to be  bound  by  the
Restrictions  for a period of six (6) months from the date of such  termination,
provided that the Company continues to pay to the Executive the  then-applicable
Base Salary during such six-month period.

Base Salary  amounts  payable under this Section  8.2(b) shall be payable at the
time and intervals set forth in Section 3.1 hereof.

(c) If at any time the  provisions of this Section 8.2 shall be determined to be
invalid or  unenforceable,  by reason of being vague or unreasonable as to area,
duration or scope of activity, this Section 81 shall be considered divisible and
 . shall become and be immediately  amended to only such area, duration and scope
of activity as shall be determined to be reasonable and enforceable by the court
or other body having jurisdiction over the matter; and the Executive agrees that
this Section 8.2 as so amended  shall be valid and binding as though any invalid
or unenforceable provision bad not been included herein.
<PAGE>
9.    Work Product.

The   Executive   agrees   that  all   innovations,   inventions,   improvements
developments,  methods, designs, analyses, drawings, reports, and all similar or
related  information  which relates to the Company's  actual business or product
lines or any business or product  lines which the Company has taken  significant
fiction to pursue,  and which are conceived,  developed or made by the Executive
while  employed  by  the  Company  (any  of  the  foregoing,  hereinafter  "Work
Product"),  belong to the Company. The Executive will promptly disclose all such
Work  Product to the Board of  Directors  and  perform  all  actions  reasonably
requested  by the Board to  establish  and  confirm  such  ownership  (including
without  limitation,   assignments,  consents,  powers  of  attorney  and  other
instruments).

10.   Enforcement.

The  Executive  acknowledges  that  the  Company  will  suffer  substantial  and
irreparable  damages not readily  ascertainable or compensable in terms of money
In the event of the breach of any of the Executive's  obligations under Sections
8 and 9 hereof. The Executive therefore agrees that the provisions of Sections 8
and 9 shall be, construed as an agreement independent of the other provisions of
this Agreement and any other agreement and that the Company,  in addition to any
other  remedies  (including  damages)  provided by law, shall have the right and
remedy to have such  provisions  specifically  enforced by any court having equ4
jurisdiction  thereto the rights and remedies Set forth in this Section 10 shall
be in addition to, and not in lieu of, any other  rights and remedies  available
to the Company under law and equity.

11.   Miscellaneous Provisions.

11.1  Entire Agreement.

This Agreement  sets forth the entire  agreement and  understanding  between the
par-ties  with respect to the subject  matter  hereof and  supersedes  all prior
agreements, arrangements, and understandings between the parties with respect to
the subject matter hereof. -

11.2  Modification.

This  Agreement  may be  amended,  modified,  superseded,  canceled,  renewed or
extended,  and the terms of  covenants  hereof may be waived,  only by a written
instrument  executed by both of the  parties or in the case of a waiver,  by the
party waiving compliance.

11.3  Waiver.

The failure of either party at any time or times to require  performance  of any
provision  hereof in no manner shall affect the right at a later time to enforce
the  same.  No  waiver  by  either  party  of a breach  of any term or  covenant
contained in this Agreement whether by conduct or otherwise,  in any one or more
instances,  shall be deemed to be or construed as a further or continuing waiver
of any such breach or a waiver of any other term or covenant  contained  in this
Agreement. 

<PAGE>

 11.4 Notices.

All notices,  demands  consents or other  communications  hereunder  shall be in
writing  and shall be given (and shall be deemed to have been duly  given)  upon
the earlier of receipt,  one business day after being sent by telecopier or five
(5).business  days  after  being sent by  registered  or  certified  mail to the
parties at the  addresses  set forth  above or to such  other  address as either
party shall hereafter specify by notice to the other party.  Irrespective of the
foregoing notice of change of address shall be effective only upon receipt.

11.5  Governing Law

This Agreement Shall be construed in accordance with and governed by laws of the
State of New York applicable to contracts made and to be performed wholly within
such state.

11.6  Arbitration.

Any  controversy  or claim  arising out of or relating  to this  Agreement,  the
making,  interpretation  or  breach  thereof  other  than  a  claim  solely  for
injunctive relief for any alleged breach of the provisions of Sections 8 or 9 as
to which the parties shall have the right to apply for specific  performance  to
any court having equity  jurisdiction,  shall be resolved by  arbitration in New
York,  New York,  in accordance  with the  Commercial  Arbitration  Rules of the
American  Arbitration  Association,  and judgment upon the award rendered by the
arbitrators  may be entered in any court  having  jurisdiction  thereof  and any
party to the arbitration may, if such party so elects,  institute proceedings in
any court having  jurisdiction  for the specific  performance of any such award.
Toe powers of the  arbitrator or arbitrators  shall include,  but not be limited
to, the awarding of injunctive relief. The arbitrator shall include in any award
in the prevailing party's,  favor the amount of his or its reasonable attorney's
fees  and  expenses  and  all  other   reasonable  costs  and  expenses  of  the
arbitration.  In the  event  the  arbitrator  does  not  rule  in  favor  of the
prevailing  party in  respect  of all the  claims  alleged  by such  party,  the
arbitrator  shall  include  in any  award In favor of the  prevailing  party the
amount of his or its  reasonable  costs and  expenses of the  arbitration  as be
deems just and equitable under the circumstances. Except as provided above, each
party shall bear his or its own  attorneys  fees and  expenses,  and the parties
shall bear equally all other costs and expenses of the arbitration.

 11.7 Assignability.

This Agreement, and the Executive's rights and obligations hereunder, may not be
assigned by the Executive.  The Company may assign its rights, together with its
obligations  hereunder,  only to a successor by merger or by the purchase of all
or substantially all of the assets and business of the Company,  and such rights
and  obligations  shall  inure to,  and be  binding  upon,  any such  successor;
provided,   however,  upon  the  occurrence  of  any  such  assignment  (i)  all
unexerci5ed  stock options  previously  granted to the Executive shall vest; and
(U) the Executive  shall have the right to demand  registration of the shares of
common stock of the Company or the  Company's  successor,  as  applicable,  then
owned by the Executive and not  previously  registered,  if any, as set forth in
paragraph 7-5 hereof.

<PAGE>

11.8  Binding Effect.

This  Agreement  shall be  binding  upon and shall  inure to the  benefit of the
parties and their respective legal representatives,  heirs, permitted successors
and permitted assigns.

11.9  Headings and Word Meanings.

Headings and titles in this Agreement are for  convenience of reference only and
shall not control the construction or interpretation  of any provisions  hereof.
The words "herein," "hereof," "hereunder" and words of similar import, when used
anywhere in this Agreement, refer to this Agreement as a whole and not merely to
a subdivision in which such words appear, unless the context otherwise requires.
The singular shall include the plural unless the context otherwise requires.

11.10 Separability.

Any term or provision of this Agreement which is invalid or unenforceable in any
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such invalidity or unenforceability  without rendering -invalid or unenforceable
the remaining  terms and  provisions of this Agreement or affecting the validity
or  enforceability  of any of the terms or provisions  of this  Agreement in any
other jurisdiction

IN WITNESS WHEREOF, the parties have duly executed this Agreement as of the date
first above written.

ALLIANCE ENTERTAINMENT CORP.                     THE EXECUTIVE



By  /s/Joseph J. Bianco                           By  /s/David H. Schlang
- --------------------------------------             -----------------------------
      Joseph J. Bianco                                 David H. Schlang
      Chairman and Chief Executive Officer


ACKNOWLEDGED AND AGREED as of the date first written above:



ONE WAY RECORDS, INC.


By  /s/Joseph J. Bianco
    ----------------------------------------

DEJA VU MUSIC, INC.


By/s/Joseph J. Bianco
    ----------------------------------------

<PAGE>

                                   EXHIBIT A
                               Executive's Duties

The  Executive  shall  perform  such  duties,  consistent  with the  Executive's
position,  as shall be from time to time  directed by the Board of  Directors of
the Company.

The  Executive  may buy surplus or "cut-out"  audio and video  products from the
suppliers he chooses,  in his sole  discretion,  subject only to the Executive's
fiduciary duty to the Company.



                                  EXTENSION AGREEMENT

                                           TO
                                   EMPLOYMENT AGREEMENT


EXTENSION   AGREEMENT  TO  EMPLOYMENT   AGREEMENT  dated  July  31,  1996  (this
"Agreement")  between ALLIANCE  ENTERTAINMENT CORP., a Delaware corporation (the
"Company) and ERIC S. WEISMAN (the "Executive").

RECITALS:

The Company and the Executive entered into an Employment  Agreement dated April,
1994  (the  "1994  Agreement"),  pursuant  to which  the  Company  employed  the
Executive,  and the Executive  accepted such  employment by the Company,  on the
terms and conditions set forth therein and;

The Company  desires to extend the term of employment of the Executive,  and the
Executive  desires to accept such  extension of his  employment  by the Company,
upon the terms and conditions hereinafter set forth.

In consideration  of the mutual  covenants and agreements set forth herein,  the
parties agree as follows:

1.          Employment and Duties.

The Company  agrees to extend the term of  employment of the Executive as Senior
Executive  Vice President / Strategic  Planning and New Business  Development of
the Company,  and the Executive  accepts such  extension of his  employment  and
agrees to perform  all  duties  and  services  consistent  with the  Executive's
position.  The Executive agrees to devote  substantially  all of the Executive's
business  time,  attention  and energy to  perform  the  Executive's  duties and
services hereunder.

2.          Term of Employment.

This  Agreement  shall  commence  on the  date  hereof  and  end  on  the  third
anniversary of the date hereof,  unless sooner terminated as provided in Section
5 hereof (the "Employment Period").

3.          Consideration and Benefits.

             3.1        Base Salary and Percentage Salary.

The Company  shall pay the  Executive  the base  salary of  $235,000  (the 'Base
Salary).  The Base Salary shall be increased to $270,000 on January 1, 1997, and
may be further  increased from time to time in the sole discretion of the Board;
and in any  event  the  Base  Salary  will  be  increased  annually  to  reflect
corresponding  increases in the United  States  Department  of Labor,  Bureau of
Labor Statistics,  Consumer Price Index, All Urban Consumers, United States City
Average,  all items  (1982-88  = 100).  Base  Salary  shall be  payable  at such
intervals as salaries are paid by the Company to its other executive employees.

<PAGE>

            3.2        Bonus.

With respect to each fiscal year during the Employment Period, the Company shall
pay the  Executive a bonus (the  'Bonus') in an amount to be  determined  by the
Board of Directors in its sole discretion.

            3.3        Benefit Plans.

During the Employment  Period, the Executive shall be entitled to participate in
all  plans  adopted  for the  general  benefit  of the  Company's  employees  or
executive employees,  such as pension plans, medical plans, investment plans and
group or other  insurance  plans and benefits,  (including  disability  and life
insurance  plans) to the extent that the  Executive  is and remains  eligible to
participate  therein and subject to the eligibility  provisions of such plans in
effect from time to time.  The Executive  shall be reimbursed for his reasonable
out-of-pocket expenses incurred in the performance of his duties upon submission
of appropriate evidence thereof in conformity with normal Company policy.

4.          Vacation.

For each year during the Employment  Agreement,  the Executive shall be entitled
to paid  vacation  as  follows:  the  greater  of (a) three (3) weeks or (b) the
number of weeks' vacation provided to executives pursuant to Company policy.

5.          Automobile.

The  provisions  of the 1994  Agreement  with  respect  to a  luxury  automobile
provided for the benefit of the Executive shall continue  through the Employment
Period.  The Executive shall be entitled to the benefits of the Company's policy
with respect to  incidental  automobile  expense  reimbursements,  including the
costs of insurance.

 6.               Termination.

             6.1              Death.

This Agreement  shall  automatically  terminate upon the death of the Executive,
whereupon  the Company shall be obligated to pay to the  Executive's  estate any
unpaid  Base  Salary  through  the date of  death,  and the  Bonus,  if any,  as
determined  by the Board of  Directors.  Amounts  payable under this Section 6.1
shall be payable at the times and intervals set forth in Section 3.1 hereof

              6.2       Disability.

The  Company  shall  have the  right to  terminate  this  Agreement  during  the
continuance  of any Disability of the Executive,  as hereinafter  defined,  upon
fifteen (15) days prior notice to the Executive  during the  continuance  of the
Disability.  'Disability"  for  purposes  of  this  Section  6.2  shall  mean an
inability by the Executive to perform a substantial  portion of the  Executive's
duties hereunder by reason of physical or mental  incapacity or disability for a
total of one  hundred  eighty  (180) days or more in any  consecutive  period of
three hundred and sixty-five (365) days, as determined by the Board of Directors
in its good  faith  judgment.  In the  event of a  termination  by reason of the
Executive's Disability,  the Company shall be obligated to pay the Executive any
unpaid  Base  Salary  through  the date of  termination,  and Bonus,  if any, as
determined  by the Board of  Directors.  Amounts  payable under this Section 6.2
shall be payable  at the times and  intervals  set forth in  Section  3.1 hereof
<PAGE>

            6.3         Termination for Cause.

The Company may terminate this Agreement for cause. As used herein,  cause shall
mean (i) the Executive  shall have  committed an act of fraud,  embezzlement  or
misappropriation against the Company or committed a material breach of fiduciary
duty owed to the Company;  or (ii) the Executive  shall have been convicted by a
court  of  competent  jurisdiction  of  any  felony  or  crime  involving  moral
turpitude,  other than (a) violations of federal,  state or local obscenity laws
relating to the  distribution  of prerecorded  music,  video cassettes and other
media products,  or (b) criminal  violations of federal  antitrust or securities
laws arising out of the  performance of the  Executive's  duties  hereunder;  or
(iii) the Executive shall have breached his obligations under Section 8 and 9 of
this  Agreement;  or (iv) the  Executive's  willful failure or refusal to timely
comply  with a written  directive  of the  Board of  Directors  of the  Company,
provided that such directive is consistent  with the Executive's  position;  and
provided  further that such  directive  does not require the  commission  by the
Executive of an illegal act.  Upon such  termination,  the Company shall only be
obligated  to pay  the  Executive  his  Base  Salary  pre-rated  to the  date of
termination and any then accrued benefits.

            6.4         Termination for Other Reason.

If the Executive's  employment is terminated other than by reason of death, (ii)
Disability,  (iii) for cause, or (iv) the Executive's  voluntary  termination of
employment,  then the Company shall pay the Executive severance pay equal to the
balance of the Base Salary  payable  hereunder  for the term of this  Agreement.
Such amount  shall be payable at the times and  intervals  set forth in Sections
3.1 and 3.2 hereof.  The Company's  obligation to make payments hereunder to the
Executive  shall  immediately  cease upon the  Executive's  subsequent  death or
disability.  In addition  the  Company  shall  continue  to provide  Executive's
disability  insurance  coverage.  The  obligation  of  the  Company  to  provide
disability insurance shall cease on the fifth anniversary of the date hereof.

7.          Restrictions.

              7.1       Confidentiality.

(i) The Executive  recognizes that the Executive's  position with the Company is
one of trust and confidence.  The Executive acknowledges that, during the course
of the Executive's  employment with the Company,  the Executive will necessarily
become  acquainted  with  confidential  information  relating  to the  customers
(including  names,  addresses and telephone  numbers) of the Company,  and trade
secrets,  processes,  methods  of  operation  and other  information,  which the
Company regards as confidential and in the nature of trade secrets (collectively
"Confidential  Information'".  The  Executive  acknowledges  and agrees that the
Confidential  Information is of  incalculable  value to the Company and that the
Company  would  suffer  damage  if  any  of  the  Confidential  Information  was
improperly disclosed.

(ii) The Executive covenants and agrees that the Executive will not, at any time
during  or  after  the  termination  of the  Executive's  relationship  with the
Company, reveal, divulge, or make known to any person, firm or corporation,  any
Confidential  Information  made known to the Executive or of which the Executive
has  become  aware,  regardless  of  whether  developed,  prepared,  devised  or
otherwise  created in whole or in part by the efforts of the  Executive,  except
and to the extent that such disclosure is necessary to carry out the Executive's
duties for the Company.  The  Executive  further  covenants  and agrees that the
Executive  shall  retain  all  Confidential  Information  in trust  for the sole
benefit of the Company, and will not divulge or deliver or show any Confidential
Information to any unauthorized person including,  without limitation, any other
employer of the  Executive,  and the  Executive  will not make use thereof in an
independent business related to the business of the Company.

(iii) The Executive agrees that, upon termination of the Executive's  employment
with the Company, for any reason whatsoever,  or for no reason, and at any time,
the  Executive  shall  return to the  Company all  papers,  documents  and other
property of the Company employment which relate to Confidential Information, and
the  Executive  will not retain  copies of any such  paper,  documents  or other
property for any purpose whatsoever.
 <PAGE>

              7.2         Non-Competition.

The Executive agrees that during the Employment  Period, and for a period of one
(1) year following the termination thereof, either voluntarily or by the Company
for any reason or no reason,  the Executive  shall not, (i) engage,  directly or
indirectly,  in North  America,  alone or as a  shareholder,  partner,  officer,
director,  employee or consultant  of any other  business  organization,  in the
business of the wholesale or  independent  distribution  of  prerecorded  music,
music videos and accessories,  including, without limitation, the development of
software,  the sale,  licensing  or leasing of  software  and  hardware  and the
rendering  of  services  in  connection  with such  distribution  business  (the
'Business'), (ii) divert to any organization in the Business any customer of the
Company or any of its subsidiaries or business units, or (iii) hire,  solicit or
encourage  any  officer,  employee  or  consultant  of the Company or any of its
subsidiaries  to leave its employ for employment by or with any  organization in
the Business;  provided, however, that the Executive may own less than five (5%)
percent  of the  outstanding  capital  stock  of any  other  corporation  in the
Business and provided  further that nothing herein  contained  shall prevent the
Executive from purchasing or otherwise  beneficially owning, without restriction
on amount,  any securities issued by the Company.  If at any time the provisions
of this  Section  7.2 shall be  determined  to be invalid or  unenforceable,  by
reason of being vague or unreasonable as to area, duration or scope of activity,
this  Section  7.2  shall  be  considered  divisible  and  shall  become  and be
immediately  amended to only such area,  duration and scope of activity as shall
be determined to be reasonable and enforceable by the court or other body having
jurisdiction over the matter;  and the Executive agrees that this Section 7.2 as
so amended  shall be valid and  binding as though any  invalid or  unenforceable
provision had not been included herein.

8.          Work Product.

The   Executive   agrees  that  all   innovations,   inventions,   improvements,
developments,  methods, designs, analyses, drawings, reports, and all similar or
related  information  which relates to the Company's  actual business or product
lines or any business or product  lines which the Company has taken  significant
action to pursue,  and which are  conceived,  developed or made-by the Executive
while  employed  by  the  Company  (any  of  the  foregoing,  hereinafter  'Work
Product'),  belong to the Company. The Executive will promptly disclose all such
Work  Product to the Board of  Directors  and  perform  all  actions  reasonably
requested  by the Board to  establish  and confirm  such  ownership  (including,
without  limitation,   assignments,  consents,  powers  of  attorney  and  other
instruments).

9.       Enforcement.

The  Executive  acknowledges  that  the  Company  will  suffer  substantial  and
irreparable  damages not readily  ascertainable or compensable in terms of money
in the event of the breach of any of the Executive's  obligations under Sections
7 and 8 hereof The Executive  therefore agrees that the provisions of Sections 7
and 8 shall be construed as an agreement  independent of the other provisions of
this Agreement and any other agreement and that the Company,  in addition to any
other  remedies  (including  damages)  provided by law, shall have the right and
remedy to have such provisions  specifically enforced by any court having equity
jurisdiction  thereof.  The rights and remedies  (including damages) provided by
law,  shall  have the right and  remedy  to have  such  provisions  specifically
enforced by any court having equity jurisdiction thereof The rights and remedies
set forth in this  Section 9 shall be in  addition  to,  and not in lieu of, any
other rights and remedies available to the Company under law or equity.
<PAGE>

10.      Miscellaneous Provisions.

              10.1      Entire Agreement.

This Agreement  sets forth the entire  agreement and  understanding  between the
parties  with  respect to the subject  matter  hereof and  supersedes  all prior
agreements, arrangements, and understandings between the parties with respect to
the subject matter hereof

              10.2      Modification.

This  Agreement  may be  amended,  modified,  superseded,  canceled  renewed  or
extended,  and the terms or  covenants  hereof may be waived,  only by a written
instrument  executed by both of the par-ties or in the case of a waiver,  by the
party waiving compliance.

              10.3      Waiver.

The failure of either party at any time or times to require  performance  of any
provision  hereof in no manner shall affect the right at a later time to enforce
the  same.  No  waiver  by  either  party  of a breach  of any term or  covenant
contained in this Agreement, whether by conduct or otherwise, in any one or more
instances,  shall be deemed to be or construed as a further or continuing waiver
of any such breach or a waiver of any other term or covenant  contained  in this
Agreement. 

<PAGE>
            10.4        Notices.

All notices,  demands,  consents or other  communications  hereunder shall be in
writing  and shall be given (and shall be deemed to have been duly  given)  upon
the earlier of receipt, one business day after being sent by telecopier or three
business days after being sent by registered or certified mail to the parties at
the  addresses  set forth above or to such other  address as either  party shall
hereafter  specify by notice to the other party.  Irrespective of the foregoing,
notice of change of address shall be effective only upon receipt.

            10.5        Governing Law.

This Agreement shall be construed in accordance with and governed by the laws of
the State of New York  applicable to contracts  made and to be performed  wholly
within such state.

            10.6         Arbitration.

Any  controversy  or claim  arising out of or relating  to this  Agreement,  the
making,  interpretation  or the breach  thereof,  other than a claim  solely for
injunctive relief for any alleged breach of the provisions of Sections 7 or 8 as
to which the parties shall have the right to apply for specific  performance  to
any court having equity  jurisdiction,  shall be resolved by  arbitration in New
York,  New York,  in accordance  with the  Commercial  Arbitration  Rules of the
American  Arbitration  Association  and judgment upon the award  rendered by the
arbitrators  may be entered in any court  having  jurisdiction  thereof  and any
party to the arbitration may, if such party so elects,  institute proceedings in
any court having  jurisdiction  for the specific  performance of any such award.
The powers for the arbitrator or arbitrators  shall include,  but not be limited
to, the awarding of injunctive  relief The arbitrator shall include in any award
in the prevailing  party's favor the amount of his or its reasonable  attorney's
fees  and  expenses  and  all  other   reasonable  costs  and  expenses  of  the
arbitration.  In the  event  the  arbitrator  does  not  rule  in  favor  of the
prevailing  party in  respect  of all the  claims  alleged  by such  party,  the
arbitrator  shall  include  in any  award in favor of the  prevailing  party the
amount of his or its  reasonable  costs and  expenses of the  arbitration  as he
deems just and equitable under the circumstances. Except as provided above, each
party shall bear his or its own  attorney's  fees and  expenses  and the parties
shall bear equally all other costs and expenses of the arbitration.

            10.7        Assignability.

This Agreement, and the Executive's rights and obligations hereunder, may not be
assigned by the Executive.  The Company may assign its rights, together with its
obligations  hereunder,  only to a successor by merger or by the purchase of all
or  substantially  all of the assets and business of the Company and such fights
and obligations shall inure to, and be binding upon, any such successor.

            10.8        Binding Effect.

This  Agreement  shall be  binding  upon and shall  inure to the  benefit of the
parties and their respective legal representatives,  heirs, permitted successors
and permitted assigns.

            10.9       Headings and Word Meanings

Headings and titles in this Agreement are for  convenience of reference only and
shall not control the construction or interpretation  of any provisions  hereof.
The words "herein," hereof,"  "hereunder" and words of similar import, when used
anywhere in this Agreement, refer to this Agreement as a whole and not merely to
a subdivision in which such words appear, unless the context otherwise requires,
The singular shall include the plural unless the context otherwise requires.
<PAGE>

            10.10       Separability.

Any term or provision of this Agreement which is invalid or unenforceable in any
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such invalidity or  unenforceability  without rendering invalid or unenforceable
the remaining  terms and  provisions of this Agreement or affecting the validity
or  enforceability  of any of the terms or provisions  of this  Agreement in any
other jurisdiction.

IN WITNESS WHEREOF, the parties have duly executed this Agreement as of the date
first above written.



ALLIANCE ENTERTAINMENT CORP.                           ERIC S. WEISMAN


/s/Joseph J. Bianco                                    /s/Eric S. Weisman
- --------------------------------                        ------------------------
Joseph J. Bianco
Chief Executive Officer



<TABLE>
<CAPTION>


Exhibit 11 - Statement Re:  Computation of Earnings (Loss) Per Share
- --------------------------------------------------------------------

                                                       1994                1995                1996
                                                       ----                ----                ----
<S>                                                  <C>                <C>               <C>
Net Income (Loss)                                    $ 12,843,000       $  5,272,000      $ (148,655,000)

Preferred Stock Dividends                                       -                  -          (2,222,000)

Assumed interest reduction,  net of taxes,
under the modified  treasury  stock method
(3)                                                             -            857,630                    -
                                                 -----------------   ----------------   ------------------

Net  Income  (Loss)  Applicable  to Common
Stock                                              $   12,843,000     $    6,129,630      $ (150,877,000)
                                                 -----------------   ----------------   ------------------

Weighted average common stock outstanding              30,866,332         33,201,559           39,540,216
                                         

Common stock Equivalents (2)                            3,347,972          5,897,941                    -
                                                 -----------------   ----------------   ------------------

Number of Shares Used in Per Share
Calculation                                            34,214,304         39,099,500           39,540,216
                                                 -----------------   ----------------   ------------------

Net Income (Loss)                                 $           .38     $         .16     $           (3.82)   
                                                 =================   ================   ==================

</TABLE>


(1)      Fully diluted per share data is not presented  because the  computation
         is the same as the primary per share data and involves only incremental
         common stock  equivalent  shares  resulting from differences in average
         and period ending market prices under the treasury method.

(2)      Common stock equivalents  represent the incremental  shares outstanding
         of stock  options and  warrants  granted in excess of one year prior to
         the Company's S-4 registration  statement as well as periods subsequent
         to the merger using the "if converted  treasury stock" method for 1994.
         For 1995,  common stock  equivalents  represent the incremental  shares
         outstanding of stock options and warrants using the "modified  treasury
         stock"  method.  This method was applied due to the number of shares of
         common stock  obtainable  upon exercise of outstanding  warrants in the
         aggregate exceeding 20% of the number of common shares outstanding.

(3)      Due to the  application  of the  "modified  treasury  stock" method the
         assumed proceeds from the outstanding options and warrants were applied
         to  repurchase  20% of the common  shares  outstanding.  The  remaining
         proceeds  were  applied  towards the  reduction of debt and the assumed
         interest  reduction,  net of  taxes,  is  added  to net  income  (loss)
         applicable to common stock.




EXHIBIT 21
<TABLE>
<CAPTION>
                                                                    U.S. Employer
                                     State of         Date of      Identification
Name of Corporation                Incorporation    Incorporation      Number      Ownership
<S>                                <C>              <C>            <C>             <C>

U.S. Corporations

Alliance Entertainment Corp.       Delaware          11/22/91       13-3645913     Publicly Traded
f/k/a Trinity Capital
Opportunity Corp.

Passport Music Distributors, Inc.  Colorado          1/29/85        84-0975592     Alliance Entertainment
f/k/a Encore Distributors,                                                         Corp.
Incorporated

AEC Americas, Inc.                 Delaware          6/1/94         13-3781117     Alliance Entertainment
                                                                                   Corp.

Alliance Ventures, Inc.            Delaware          12/14/93       13-3781118     Alliance Entertainment
f/k/a ARD Acquisition Corp.                                                        Corp.
f/k/a Nova Acquisition Corp.

Premier Artist Services, Inc.      Florida           11/23/83       59-2351475     Alliance Ventures, Inc.

Alliance Talent                    Florida           10/15/93       13-3737846     Alliance Ventures, Inc.
f/k/a Alliance Latin, Inc.

Premier Signatures, Inc.           Florida           6/17/93        36-3913889     Premier Artists
                                                                                   Services, Inc.

FL Acquisition Corp.               California        4/12/94        33-0626613     Alliance Entertainment
                                                                                   Corp.

Corporate Entertainment            Florida           10/1/88(A)     13-3487033     Alliance Ventures, Inc.
Productions                        Partnership

Execusoft, Inc.                    Florida           9/1/84         59-2447808     Alliance Entertainment
                                                                                   Corp.

Castle Communications (U.S), Inc.  Delaware          11/15/94       13-3796175     Alliance Entertainment
                                                                                   Corp.

Concord Jazz, Inc.                 California        6/7/74         94-2268761     Alliance Ventures, Inc.

The Jazz Alliance                  California        3/27/78        94-2618544     Alliance Ventures, Inc.

AEC Acquisition Corp.              Delaware          11/30/94       13-3798622     Alliance Entertainment
                                                                                   Corp.

Passport Music Worldwide, Inc.     Delaware          2/23/95        13-3810616     Alliance Entertainment
                                                                                   Corp.

Independent National               Delaware          4/13/92        13-3680377     Alliance Entertainment
Distributors, Inc.                                                                 Corp.

One Way Records, Inc.              New York          8/28/95        14-1787267     Alliance Entertainment
                                                                                   Corp.

Deja Vu Music, Inc.                New York          8/28/95        14-1787268     Alliance Entertainment
                                                                                   Corp.

AEC One Stop Group, Inc.           Delaware          8/8/95         13-3863787     Alliance Entertainment
f/k/a One Way Records, Inc.                                                        Corp.

A.E. Land Corp.                    Delaware          4/18/95        13-3796175     Alliance Entertainment
                                                                                   Corp.

Alliance Acquisition Corp.         Delaware          8/8/95         13-3903521     Alliance Entertainment
                                                                                   Corp.

Matrix Software, Inc.              Delaware          10/8/96        13/3911523     Alliance Entertainment
                                                                                   Corp.

Red Ant Holdings, Inc.             Delaware          10/17/94       13-3794457     Alliance Entertainment
                                                                                   Corp.

Red Ant Box, Inc.                  Delaware          5/31/96        95-4587231     Alliance Entertainment
                                                                                   Corp.

Red Ant LLC                        Delaware          6/21/96        95-4590016     Red Ant Holdings, Inc.
                                                                                   &
                                                                                    Red Ant Box, Inc.

(A) Date Partnership Formed


<PAGE>


                                                                   U.S. Employer
                                       State of         Date of    Identification
Name of Corporation                  Incorporation    Incorporation   Number       Ownership

Foreign Corporations

Disquemusic Comercial              Brazil             1983                        AEC Americas - 99%
Importadora Ltda.                                                                 Alliance Ventures, Inc. -
                                                                                  1%

Brasison Distribuidora de Discos   Brazil                                         AEC Americas - 99%
Ltda.                                                                             Alliance Ventures, Inc. -
                                                                                  1%

Distribuidora de Discos E Fitas    Brazil                                         AEC Americas
Canta Brasil Ltda.

AEC Holdings (UK) Limited          United Kingdom     4/94                        Alliance Entertainment
                                                                                  Corp.

Castle Communications PLC          United Kingdom     7/26/87      99-0119503     AEC Holdings (UK) Limited

DOJO Limited                       United Kingdom     7/16/90                     Castle Communications PLC
                                                                                  -  80%

Castle Home Video Limited          United Kingdom     8/13/85                     Castle Communications
                                                                                  PLC- (Dormant)

Hendring Limited                   United Kingdom     4/17/84                     Castle Communications PLC
                                                                                  - 99.5%

Masterpiece Music Productions      United Kingdom     3/15/84                     Castle Communications
Limited                                                                           PLC-  (Dormant)

Knight Records Limited             United Kingdom     6/4/88                      Castle Communications
                                                                                  PLC- (Dormant)

Castle Target International        United Kingdom     11/27/89                    Castle Communications
Limited                                                                           PLC- (Dormant)

Eastern Light Productions Limited  United Kingdom     10/30/89                    Castle Communications PLC
                                                                                  - 80%

White Metal Music Limited          United Kingdom     5/11/88                     Castle Communications PLC
                                                                                  - 80%
                                                                                  Remaining 20% acquired
                                                                                  10/9/95

Castle Copyrights Limited          United Kingdom     6/12/92                     Castle Communications PLC

Kaz Records Limited                United Kingdom     9/20/83                     Castle Communications PLC

Castle Communications              Germany            1990                        Castle Communications PLC
(Deutschland)  Gmbh

Castle Entertainment Om            Finland            1986                        Castle Communications PLC

The St. Clair Entertainment        Canada             11/22/94                    Alliance Entertainment
Group Inc.                                                                        Corp.

</TABLE>



                    CONSENT OF INDEPENDENT ACCOUNTANTS

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

     We consent to the incorporation by reference in the registration statements
of Alliance  Entertainment Corp. and subsidiaries on Form S-3 (No. 33-97280) and
Form S-8 (No.  33-80134) of our reports dated February 28, 1997,  except for the
information  in Note 4, as to which the date is March 31, 1997, on our audits of
the  consolidated  financial  statements  and financial  statement  schedules of
Alliance  Entertainment Corp. and subsidiaries as of December 31, 1996 and 1995,
and for each of the three years in the period ended  December  31,  1996,  which
reports are included in this Annual Report on form 10-K.



Coopers & Lybrand L.L.P.

Miami, Florida
March 31, 1997


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This Schedule contains summary financial information extracted from Consolidated
Balance Sheets as of December 31, 1996, and Consolidated Statements of 
Operations for the Year Ended December 31, 1996, and is qualified in its 
entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                               8,669
<SECURITIES>                                             0
<RECEIVABLES>                                      173,619
<ALLOWANCES>                                        15,291
<INVENTORY>                                        164,380
<CURRENT-ASSETS>                                   386,465
<PP&E>                                              33,793
<DEPRECIATION>                                      13,824
<TOTAL-ASSETS>                                     613,082
<CURRENT-LIABILITIES>                              349,571
<BONDS>                                            237,348
                                    0
                                              5
<COMMON>                                                 4
<OTHER-SE>                                          17,045
<TOTAL-LIABILITY-AND-EQUITY>                       613,082
<SALES>                                            691,099
<TOTAL-REVENUES>                                   691,099
<CGS>                                              603,721
<TOTAL-COSTS>                                      603,721
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                    14,528
<INTEREST-EXPENSE>                                  35,663
<INCOME-PRETAX>                                   (164,555)
<INCOME-TAX>                                       (15,900)
<INCOME-CONTINUING>                               (148,655)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (148,655)
<EPS-PRIMARY>                                        (3.82)
<EPS-DILUTED>                                        (3.82)
        

</TABLE>


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