PTI HOLDING INC
SB-2, 1997-01-29
SPORTING & ATHLETIC GOODS, NEC
Previous: ARIAD PHARMACEUTICALS INC, POS AM, 1997-01-29
Next: HINSDALE FINANCIAL CORPORATION, 10-K/A, 1997-01-29



   

 As filed with the Securities and Exchange Commission on January 27, 1997
                           Registration No. 33- _____


                                    FORM SB-2

                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                                PTI HOLDING INC.
                    ------------------------------------------
                 (Name of small business issuer in its charter)



      Delaware                      3149                    13-3590980
- ----------------------        ---------------------         ------------------
(State or jurisdiction        (Primary Standard             (I.R.S. Employer
of incorporation              Industrial Classifica-        Identification No.)
or organization)              tion Code Number)



                    c/o 15 East North Street, Dover, DE 19901
          (Address and telephone number of principal executive offices)


                      15 East North Street, Dover, DE 19901
          (Address or principal place of business or intended principal
                               place of business)


                           Mr. Meredith W. Birrittella
                               c/o Akabas & Cohen
                          488 Madison Avenue, 6th Floor
                            New York, New York 10022
                                 (212) 308-8505


            (Name, Address and telephone number of agent for service)


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



<PAGE>
<TABLE>
                         CALCULATION OF REGISTRATION FEE
- ---------------------- ------------- ------------- --------------- -------------
<S>                    <C>           <C>           <C>             <C>
Title of each class    Amount to be  Proposed      Proposed max.   Amount of
of securities to be    registered    max.offering  aggregate       registration
registered                           price per     offering price  fee
                                     share         price
- ---------------------- ------------- ------------- --------------- -------------
- ---------------------- ------------- ------------- --------------- -------------

Common Stock (1)       460,000       $7.500        $ 3,450,000        $ 1,045

Common Stock (2)       120,000       $8.375(7)     $ 1,005,000        $   305

Common Stock (3)        54,750       $8.375(7)     $   458,531        $   139

Common Stock (4)        77,265       $8.375(7)     $   647,094        $   196

Common Stock (5)        50,000       $8.375(7)     $   418,750        $   127

Redeemable              40,000       $2.125(8)     $    85,000        $    26
Public Warrants(6)
- ---------------------- ------------- ------------- --------------- -------------
                                   TOTAL FEE:                        $  1,838
                                                                     =========
</TABLE>

         (1)  Represents  460,000  shares  of  Common  Stock  issuable  upon the
exercise of the currently outstanding Redeemable Public Warrants.

         (2)  Represents  40,000  shares of Common  Stock  issuable to Oak Ridge
Investments, Inc. ("Oak Ridge"), the underwriter of the Company's initial public
offering in December  1992,  20,000 shares of Common Stock issuable to Steven F.
Rosendahl ("Rosendahl"), a former employee of Oak Ridge, 20,000 shares of Common
Stock  issuable to Robert G.  McVicker  ("McVicker"),  a former  employee of Oak
Ridge (Rosendahl,  McVicker and Oak Ridge may be referred to herein collectively
as the  "Underwriters"),  upon such  Underwriters  exercise of the underwriter's
warrants  issued to them as  compensation  for their services in connection with
such  initial  public  offering  (the  "Underwriters  Warrants"),  each  of such
Underwriter's  Warrants  consisting  of the right to purchase,  for $11.00,  two
shares of the  Company's  Common  Stock and one  Redeemable  Public  Warrant  to
purchase one share of the Company's  Common Stock (a "Unit"),  and 40,000 shares
of Common Stock  issuable upon the exercise of the  Redeemable  Public  Warrants
issuable upon such Underwriters exercise of the Underwriters Warrants, 20,000 of
which will be issued to Oak Ridge,  10,000 of which will be issued to  Rosendahl
and 10,000 of which will be issued to McVicker.

         (3) Represents 54,750 shares of Common Stock issuable upon the exercise
of the remaining outstanding, unregistered Bridge Warrants.

         (4) Represents 77,265 shares of Common Stock issuable upon the exercise
of warrants issued by the Company.

         (5) Represents 50,000 shares of Common Stock issuable upon the exercise
of employee  options  issued by the Company to a former  officer and director of
the Company.

         (6)  Represents  40,000  Redeemable  Public  Warrants  issuable  to the
Underwriters  upon  the  exercise  of  the  Underwriters  Warrants.  See  Note 2
hereunder.

         (7) Last sale price of the Company's Common Stock on January 23, 1997.

         (8) Last sale price of the  Company's  Redeemable  Public  Warrants  on
January 23, 1997.

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


<PAGE>


                                PTI HOLDING INC.

                             Cross-Reference Sheet

Item      Caption                                 Location

1.        Front of Registration                   Outside Front Cover Page
          Statement and Outside Front
          Cover Page of Prospectus

2.        Inside Front and Outside                Inside Front and Outside
          Back Cover Pages of                     Back Cover Pages
          Prospectus

3.        Summary Information and                 Prospectus Summary; Risk
          Risk Factors                            Factors

4.        Use of Proceeds                         Use of Proceeds

5.        Determination of Offering               Not Applicable
          Price

6.        Dilution                                Not Applicable

7.        Selling Securityholders                 Selling Securityholders

8.        Plan of Distribution                    Plan of Distribution

9.        Legal Proceedings                       Legal Proceedings

10.       Directors, Executive                    Directors, Executive
          Officers, Promoters and                 Officers, Promoters and
          Control Persons                         Control Persons

11.       Security Ownership of                   Principal Stockholders
          Certain Beneficial Owners
          and Management

12.       Description of Securities               Description of Securities

13.       Interest of Named Experts               Not Applicable
          and Counsel

14.       Disclosure of Commission                Remuneration of Officers
          position on                             and Directors
          Indemnification
          for Securities

15.       Organization within Last                Certain Relationships and
          Five Years                              Related Transactions


<PAGE>

16.  Description of Business       Description of Business; Risk Factors;
                                   Plan of Distribution; Financial Statements;
                                   Summary Financial Data; Prospectus
                                   Summary; Market Information

17.  Management's Discussion       Management's Discussion and
                                   and Analysis or Plan of Analysis
                                   Operation

18.  Description of Property       Description of Property

19.  Certain Relationships and     Certain Relationships and
     Related Transactions          Related Transactions

20.  Market for Common Equity      Market Information
     and Related Stockholder
     Matters

21.  Executive Compensation        Remuneration of Officers and Directors

22.  Financial Statements          Financial Statements

23.  Changes In and Disagreements  Not applicable
     With Accountants on Accoun-
     ting and Financial Disclosure


<PAGE>


                              SUBJECT TO COMPLETION
                   PRELIMINARY PROSPECTUS DATED JANUARY 27, 1997

                                PTI HOLDING INC.

                         460,000 Shares of Common Stock
                                -----------------

            302,015 Shares of Common Stock by Selling Securityholders
   40,000 Redeemable Common Stock Purchase Warrants by Selling Securityholders


         This Prospectus relates to the offering by the Company (the "Offering")
of 460,000  shares of common  stock  (the  "Common  Stock"),  par value $.01 per
share, of PTI Holding Inc., a Delaware corporation (the "Company").

         This  Prospectus  also  relates to the  offering  (the  "Offering")  by
holders or  prospective  holders of  securities  of the  Company  (the  "Selling
Securityholders")  of 302,015  shares of Common Stock issuable upon the exercise
of outstanding  warrants and options,  and of 40,000  warrants (the  "Redeemable
Public Warrants") for the purchase of Common Stock at an exercise price of $7.50
per share (the "Redeemable Public Warrant Exercise Price"), expiring January 15,
1998.  Each  Redeemable  Public  Warrant  is  redeemable  at a price of $.01 per
warrant,  provided  that (i)  notice  is mailed to all  holders  of  outstanding
Redeemable  Public Warrants not less than 30 days prior to redemption;  and (ii)
holders of Redeemable  Public Warrants shall be entitled to exercise  Redeemable
Public  Warrants  until the close of business on the day prior to the date fixed
for redemption.

         Such   securities   may  be  sold  by  the   Company  or  the   Selling
Securityholders,  from time to time,  in  transactions  on the  over-the-counter
market, in negotiated transactions,  or through a combination of such methods of
sale,  at fixed  prices,  which may be  changed.  The  Company  may effect  such
transactions  by selling the Common Stock or  Redeemable  Public  Warrants to or
through broker-dealers,  and such broker-dealers may receive compensation in the
form of  discounts,  concessions  or  commissions  from the  Company  and/or the
purchasers of the Common Stock or the Redeemable  Public  Warrants for whom such
broker-dealers  may act as agent or to whom they may sell as principal,  or both
(which  compensation  as to a  particular  broker-dealer  might be in  excess of
customary    commissions).    See   "PLAN   OF   DISTRIBUTION"    and   "SELLING
SECURITYHOLDERS."

         The Company would receive $3,450,000 of gross proceeds from the sale of
shares of Common Stock  issuable upon the exercise of the currently  outstanding
Redeemable  Public Warrants,  although no assurance can be given that any of the
Redeemable Public Warrants will be exercised. None of the proceeds from the sale
of the shares of Common Stock or the Redeemable  Public  Warrants by the Selling
Securityholders  will be received by the Company.  However,  such securities are
issuable upon the exercise of outstanding options and warrants upon the exercise
of which the Company will receive approximately $1,185,535 of gross proceeds.

         The  shares of Common  Stock and the  Redeemable  Public  Warrants  are
traded on the  NASDAQ  SmallCap  Stock  Market  under  the  symbols  "PTII"  and
"PTII-W," respectively.


      THE SECURITIES OFFERED HEREBY ARE SPECULATIVE, INVOLVE A HIGH DEGREE
       OF RISK AND SHOULD BE PURCHASED ONLY BY INVESTORS ABLE TO SUSTAIN A
     TOTAL LOSS OF THEIR INVESTMENT. PROSPECTIVE PURCHASERS SHOULD CAREFULLY
        CONSIDER THE MATTERS DISCUSSED UNDER THE CAPTION "RISK FACTORS."


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


<PAGE>



         The Company is currently a reporting company under Securities  Exchange
Act of 1934,  as amended,  and in  accordance  therewith  files  reports,  proxy
statements and other  information  with the  Securities and Exchange  Commission
(the "Commission"). These reports, proxy statements and other information can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission  at Room 1024 of the  Commission's  office at 450 Fifth  Street N.W.,
Washington,  D.C.  20549,  and at its regional  offices located at 7 World Trade
Center, Suite 1300, New York, NY 10048; 5670 Wilshire Boulevard, 11th Floor, Los
Angeles,  CA 90036;  and Citicorp Center,  500 West Madison Street,  Suite 1400,
Chicago,  IL 60604.  Copies of such  materials  can be obtained  from the Public
Reference Section of the Commission at 450 Fifth Street N.W.,  Washington,  D.C.
20549, at prescribed rates.

         The  securities  of the  Company  are listed for  trading on The Nasdaq
SmallCap Stock Market and copies of reports and other information concerning the
Company can be inspected at the offices of The Nasdaq Stock Market.

         The Company will provide  without  charge to each person who receives a
prospectus,  upon written or oral  request of such person,  a copy of any of the
information  that is  incorporated by reference in the prospectus (not including
exhibits  to the  information  that is  incorporated  by  reference  unless  the
exhibits are themselves specifically  incorporated by reference).  Such requests
should be addressed to the Company at c/o Protective Technologies  International
Inc., One River Street, Hastings on Hudson, NY 10706, telephone (914) 478-8200.


<PAGE>
                               PROSPECTUS SUMMARY


         The following summary is intended only to summarize certain material in
this  Prospectus.  This  summary is  qualified  in its  entirety by the detailed
information and financial statements that appear elsewhere herein.


The Company

         PTI Holding Inc. (the  "Company")  was  incorporated  under the laws of
Delaware in March,  1990.  The Company is engaged in the business of  designing,
developing,  manufacturing  and  marketing  sports  safety  helmets  for  use in
bicycling,  in-line skating,  roller blading, roller skating and skate boarding.
The Company also  markets and  distributes  bicycles  and other  bicycle-related
products.

         Until February 28, 1994,  the Company,  then named Aerial Assault Inc.,
was engaged in the business of designing,  developing and marketing distinctive,
high-performance  men's athletic  footwear for  basketball,  and related apparel
bearing the  Company's  name and logo.  On March 1, 1994,  the Company  acquired
Foam-O-Rama,  Inc.,  a New York  corporation  ("Foam"),  which  was  principally
engaged in the business of the design,  marketing  and sale of bicycle  helmets,
through  merging Foam into the  Company's  wholly-owned  subsidiary,  Protective
Technologies   International  Inc.,  a  New  York  corporation  (the  "Operating
Subsidiary").  From and after March 2, 1994, Foam had no separate or independent
existence,  having been  merged into the  Operating  Subsidiary.  The  Operating
Subsidiary  maintains  an  executive  office at One River  Street,  Hastings  on
Hudson, NY 10706,  telephone (914) 478-8200.  Both the Company and the Operating
Subsidiary may be referred to herein collectively as the Company.


The Registration

         Securities Outstanding:


          Before the Offering...      3,487,936 shares of Common Stock(1)
                                      460,000 Redeemable Public Warrants to
                                                  purchase Common Stock
                                      25,000 shares of Series A Preferred Stock


          After the Offering...       4,249,951 shares of Common Stock(2)
                                      0 Redeemable Public Warrants to purchase
                                        Common Stock(3)
                                      25,000 shares of Series A Preferred Stock

          Securities Offered:         762,015 shares of Common Stock(4)
                                      40,000 Redeemable Public Warrants(5)

          Use  of Proceeds:           The Company will receive $3,450,000 of 
                                      gross proceeds from the excersise of the
                                      Redeemable Public Warrants currently
                                      outstanding.  The Company will not receive
                                      any proceeds from the sales of  securities
                                      by the Selling Securityholders.  However,
                                      sales by Selling Securityholders assumes
                                      the eventual exercise of various warrants
                                      and options registered  hereunder by the
                                      Selling Securityholders, which will result
                                      in additional gross proceeds to the
                                      Company of approximately  $1,185,535.  The
                                      Company will use the net  proceeds  of the
                                      Registration to  finance  the  acquisition
                                      of inventory, for advertising and
                                      promotion, for research and development,
                                      and for general working capital. See "USE
                                      OF PROCEEDS."


          Risk Factors:               A  prospective  purchaser  of  shares  of
                                      Common  Stock  of the  Company  should
                                      carefully consider the factors discussed
                                      under the caption "RISK FACTORS."

          NASDAQ Symbol:              PTII


<PAGE>

- --------
   (1) Does  not  include  the  Underwriters   Warrants  granting  the  right to
purchase  40,000  Units at an  exercise  price of  $11.00  per  Unit,  each Unit
consisting of two shares of Common Stock and one Redeemable Public Warrant, with
each Redeemable  Public Warrant giving the Underwriters the right to purchase an
additional share of Common Stock at $7.50 per share. Does not include the Bridge
Warrants  granting  the right to purchase  54,750  shares of Common  Stock at an
exercise  price of $1.65 per share.  Does not  include  the  exercise  of 62,500
warrants  and 14,765  warrants  granting  the right to purchase  common stock at
exercise prices of $3.75 and $3.95, respectively.  Does not include the exercise
of 50,000  options,  granted to a former  officer and  director of the  Company,
granting the right to purchase  Common  Stock at an exercise  price of $1.25 per
share.  Does not include,  in addition to the  aforementioned  shares registered
hereunder  that are issuable  upon the exercise of those  options and  warrants,
463,820  shares of Common Stock  issuable  upon the  exercise of vested  options
granted to consultants,  independent contractors and employees of the Company at
exercise  prices  ranging  from  $1.25 per share to $9.00  per  share.  Does not
include  up to  500,000  shares of Common  Stock  issuable  upon the  successful
achievement  of  certain  performance  targets  pursuant  to  the  terms  of the
outstanding  Preferred Stock. See "DESCRIPTION OF SECURITIES - Preferred Stock."

   (2) Includes the 500,000 shares of Common Stock issuable upon the exercise of
Redeemable  Public  Warrants  (460,000 of which are  outstanding,  and 40,000 of
which are issuable upon the Underwriters' exercise of the Underwriters Warrants)
at an exercise  price of $7.50 per share.  Includes the 80,000  shares of Common
Stock  issuable  to the  Underwriters  upon  the  exercise  of the  Underwriters
Warrants.  Includes  shares issuable upon the exercise of 54,750 Bridge Warrants
at $1.65  per  share.  Includes  shares  issuable  upon the  exercise  of 62,500
warrants  and 14,765  warrants at exercise  prices of $3.75 and $3.95 per share,
respectively,  which such warrants were issued by the Company.  Includes  shares
issuable  upon the exercise of 50,000  options  granted to a former  officer and
director  of the  Company  at an  exercise  price of $1.25 per  share.  Does not
include, in addition to the aforementioned  shares registered hereunder that are
issuable  upon the exercise of those  options and  warrants,  463,820  shares of
Common  Stock  issuable  upon  the  exercise  of  vested   options   granted  to
consultants,  independent  contractors  and employees of the Company at exercise
prices  ranging from $1.25 per share to $9.00 per share.  Does not include up to
500,000  shares of Common Stock  issuable  upon the  successful  achievement  of
certain performance  targets pursuant to the terms of the outstanding  Preferred
Stock.  See  "DESCRIPTION OF SECURITIES -- Preferred Stock." 

   (3) The Redeemable  Public  Warrants  registered  hereunder will be issued in
connection with the exercise of the Underwriters  Warrants. For purposes of this
Registration  Statement,  both the 40,000 Redeemable Public Warrants  registered
hereunder and the 460,000 Redeemable Public Warrants  currently  outstanding are
assumed to be immediately exercised upon the effective date of this Registration
Statement. See Note 2 hereunder. No assurance can be given, however, that any or
all of such Redeemable Public Warrants will be exercised.

  (4) The Common  Stock offered   hereunder will  be issued in connection  with,
and hereby  presumes:  (1) the  exercise  of all 460,000  currently  outstanding
Redeemable  Public Warrants at $7.50 per share;  (2) the exercise,  at $7.50 per
share, of the 40,000  Redeemable Public Warrants issuable in connection with the
exercise of the Underwriters  Warrants; (3) the issuance of the 80,000 shares of
Common Stock issuable upon the exercise of the  Underwriters  Warrants;  (4) the
exercise of the remaining 54,750 outstanding  Bridge Warrants;  (5) the exercise
of warrants  granting the right to purchase  77,265 shares of Common Stock ; and
(6) the  exercise of options  granting  the right to purchase  50,000  shares of
Common Stock.

   (5) The Company  granted to Oak Ridge  Investments,  Inc. ("Oak Ridge"),  the
underwriter  of the Company's  initial public  offering,  to Steven F. Rosendahl
("Rosendahl"),   a  former  employee  of  Oak  Ridge,  and  to  Robert  McVicker
("McVicker"),  a former employee of Oak Ridge (Oak Ridge, Rosendahl and McVicker
may be  referred  to  collectively  herein as the  "Underwriters"),  warrants to
purchase (the "Underwriters Warrants"),  respectively, 20,000, 10,000 and 10,000
Units (the "Units"),  each Unit  consisting of two shares of Common Stock of the
Company and one Redeemable  Public Warrant to purchase one share of Common Stock
of the Company. The Redeemable Public Warrants registered hereunder are issuable
upon, and hereby presume, the exercise of the Underwriters Warrants.

   (6) If the costs of the Company's product recall and destruction of defective
merchandise  were excluded (such costs including not only writing- off sales and
expense  costs,  but also  replacing the recalled  helmets free of charge),  the
gross profit margin for 1994 would be approximately 23%.


<PAGE>

Summary Financial Information

         The following selected financial data with respect to the periods ended
December  31, 1995 and 1994 are derived  from the  Company's  audited  financial
statements  included  elsewhere  in  this  Prospectus.  The  following  selected
financial data with respect to the nine-month  periods ended  September 30, 1996
and 1995 are derived  from the  unaudited  financial  statements  of the Company
included elsewhere in this Prospectus,  but in the opinion of management include
all adjustments  (consisting solely of normal recurring  adjustments)  necessary
for a fair presentation of the financial position of the Company for the periods
presented. The results of operations for the interim periods are not necessarily
indicative of results attained or to be attained in any other fiscal period. The
information  below should be read in conjunction  with the Financial  Statements
and related notes thereto included elsewhere in this Prospectus.

<TABLE>

                    Consolidated Statement of Operations Data

                         For the Year Ended            For the Nine Months Ended
                             December 31,                    September 30,
<S>                       <C>            <C>              <C>             <C>    
                         1995            1994             1996(1)        1995(1)
                       --------        --------         --------        --------

Net Sales            $8,166,788      $4,776,165      $13,532,363      $6,505,019
Net Income (loss)       867,936(2)     (769,293)(3)    1,286,119         509,441

Per Share Data:
Income (loss) from:         .24(4)         (.25)(5)          .33             .15

Weighted average
number ofcommon
shares outstanding    3,637,025       3,021,822        3,891,973       3,330,900

</TABLE>

         (1)  Unaudited.

         (2)  Includes $80,000 net income from discontinued operations.

         (3)  Includes $88,398 net loss from discontinued operations.

         (4)  Includes $.02 net income per share from discontinued operations.

         (5)  Includes $.03 net loss from discontinued operations.

<TABLE>

                         Consolidated Balance Sheet Data

                        For the Year Ended             For the Nine Months Ended
                         December 31,                        September 30,
                       ------------------------        -------------------------
<S>                      <C>             <C>              <C>            <C>     
                         1995            1994             1996(1)        1995(1)
                       --------        --------         --------        --------

Working Capital       3,593,238       2,590,825        5,102,066       3,293,076

 Total Assets         6,536,909       5,930,960        9,505,022       6,554,086

Long-Term debt and
  redeemable preferred
  stock, excluding
  current maturities     86,250         111,250           61,250          86,250

Stockholder's Equity  5,676,941       4,673,443        7,161,498       5,290,384
  (Deficiency)


         (1)  Unaudited.
</TABLE>
<PAGE>


                                  RISK FACTORS


         An investment in the Common Stock or Redeemable Public Warrants offered
hereby  involves  a high  degree of risk.  Common  Stock and  Redeemable  Public
Warrants  should not be purchased by a person who cannot  afford the loss of his
or her entire  investment.  The following  risks, in addition to those discussed
elsewhere in this Prospectus,  should be considered  carefully in evaluating the
Company  and its  business  prior  to  purchasing  any of the  Common  Stock  or
Redeemable Public Warrants offered hereby.

         1.  Limited  Operating  History;  Limited  Revenues;  Prior  Deficit in
Working Capital; and Start-up Business.  The Company was organized in March 1990
and has had a limited  operating  history.  No  assurance  can be given that the
Company will operate  profitably  in the future.  In the future,  the Company is
likely to experience  undercapitalization,  cash shortages,  setbacks in product
development and other risks common to emerging businesses.

         2.  Competition.  The safety sport helmet industry is dominated by Bell
Sports Corporation ("Bell"). In 1995 , Bell and American Recreation,  the second
largest manufacturer of bicycle helmets, merged their operations. As a result of
this merger,  the Company estimates that Bell will have approximately 65% of the
market,  based  on  units  sold  in  1995.  In  addition  to  Bell,  significant
competitors  include  Troxol,  Specialized  and  Trek  as well  as  other  small
manufacturers,  including several new entrants in 1995 and 1996. Most of the new
entrants,  however,  have not succeeded in capturing a significant  market share
because mass merchant  buyers have  generally been reducing the number of helmet
suppliers and dealing with only those  companies  that can supply a wide variety
of helmet designs and price points.

         Bell and other  competitors have  significantly  greater  financial and
other resources than the Company. However, the Company's ability to compete with
Bell is  highlighted  by its  success  at  Toys R Us and  Target,  where  it has
replaced  Bell as the largest  vendor.  Although  the Company has gained  market
share in the past by undercutting  the prices of competitors,  many  competitors
have reduced their prices to meet the Company's prices. The Company's ability to
compete in the future will depend on its giving customers better and more varied
designs,  better service and more  value-added  products.  See  "DESCRIPTION  OF
BUSINESS -- Competition."

     3. Uncertain  Market  Acceptance and Dependence upon Major  Customers.  The
Company  has sold its  bicycle  helmets  and other  products  for less than four
years,  and, as a result,  the Company has limited  experience  in marketing its
products.  Further market  acceptance of the Company's  products will depend, in
large part, upon the Company's ability to convince bicycle helmet retailers that
the Company's products will be attractive to potential purchasers.  No assurance
can be given that the Company will be successful in its  marketing  efforts.  In
addition,  during the first three quarters of 1996,  the Company's  sales to its
single largest  customer  constituted  approximately  66% of its gross revenues,
compared  to 63% during  the same  period in 1995.  Sales to its second  largest
customer  accounted  for 14% of gross  revenues in the first  three  quarters of
1996,  compared  to 23%  during  the  same  period  in  1995.  The loss of these
customers  would  have  an  adverse  effect  on  the  Company's  business.   See
"DESCRIPTION OF BUSINESS -- Marketing & Distribution."

     4.  Need for  Additional  Financing.  The  Company  has  recently  opened a
revolving line of credit at Key Bank of New York in the amount of $7,000,000, of
which the Company is currently able to draw approximately  $3,000,000.  Although
the  Company  believes  that its  current  funding,  including  such  funds made
available  through its line of credit,  is  sufficient  to sustain the Company's
operation and enable it to maintain a positive cash flow from  operations at its
current  level of  sales,  for the  Company  to  expand  its  sales  to  achieve
significant  profits or to continue to develop new and/or  improved  products to
maintain its place in the market,  or if the Company  encounters more difficulty
than it anticipates in the acceptance of its products or in other areas,  it may
require additional  financing for inventory of its bicycle helmets, for research
and development  and/or for general working  capital.  No assurance can be given
that such  financing  will be available to the Company,  or, if it is available,
that it will be on terms favorable to the Company.

     5.  Dependence  Upon Key  Personnel  and  Executive  Pay.  The  Company  is
dependent upon the services of Meredith Birrittella, its Chief Executive Officer
and CFO, and Warren  Schaeffer,  its  Secretary  and  president of the Operating
Subsidiary.  The  loss or  interruption  of the  services  of  either  of  these
individuals  would have a material  adverse  effect on the Company.  The Company
maintains life insurance on each of these two executive officers.

     6.  Trademarks.  The  Company  markets its bicycle  helmets,  bicycles  and
bicycle-related  products under the brand names Protective  Technologies(TM) and
PTI(TM).  In addition,  the Company  markets  different  helmet models under the
trademarks Cool Cat(TM), Kid Kat(TM), Elite(R), and 9000 Series(TM). The Company
believes that such trademarks are helpful to the Company's ability to market its
products. The Company, however, has obtained a federal registration for only the
Elite  trademark.  No  assurance  can be given that the Company  will be granted
trademark protection for its unregistered trademarks. Even if such protection is
granted for all of its  trademarks,  no assurance  can be given that the Company
will be able to  successfully  defend its trademarks if forced to litigate their
enforceability.  If the Company were to lose the use of any of such  trademarks,
its sales could be adversely affected.

     7.  Reliance  on  Foreign  Manufacturers.   The  Company  sources  out  the
manufacturing  of all bicycle  accessory  products to certain  manufacturers,  a
number of which are foreign  corporations.  Access to the foreign  manufacturers
could be adversely affected by economic or political instability in such foreign
countries  and by currency  fluctuations;  however,  the Company  believes  that
adequate alternate sources of supply exist. The Company has not entered into any
written agreement with any manufacturer,  foreign or domestic. In the event of a
loss of a supplier,  the Company's operations could be seriously disrupted until
other manufacturers are found.

     8. Control by Current  Management.  The current  management  of the Company
currently owns, including various vested and unvested options to purchase Common
Stock of the Company,  approximately  22.5% of the outstanding  shares of Common
Stock of the  Company.  No  cumulative  voting is in effect for the  election of
directors of the  Company,  and,  therefore,  although  the  underwriter  of the
Company's initial public offering has the right to designate a director, current
management will be able to assert  considerable  influence over the direction of
the  Company.   See  "SECURITY   OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND
MANAGEMENT."

     9. No  Dividends.  The Company has not paid  dividends to its  shareholders
since  its  inception  and  does not plan to pay  dividends  in the  foreseeable
future.  The  Company  currently  intends to retain any  earnings to finance the
growth of the Company.

     10. Potential Future Sales pursuant to Rule 144 or Pursuant to Registration
Rights. As of January 1, 1997, 1,405,301 shares of Common Stock currently issued
and outstanding  are  "restricted  securities" as that term is defined under the
Securities Act of 1933, as amended (the "Act"). The ownership of such restricted
shares is as follows: 535,238 owned by Meredith W. Birrittella; 455,238 owned by
Martin P. Birrittella;  294,825 owned by Thomas J. Coleman; and 120,000 owned by
Warren Schaeffer.

     In addition, upon the Company's successful achievement of certain specified
performance  targets,  up to an  additional  500,000  shares of Common Stock are
issuable  pursuant  to  the  terms  of  the  outstanding  Preferred  Stock  (see
"DESCRIPTION OF  SECURITIES--Preferred  Stock"), and such shares of Common Stock
would also be "restricted  securities" to the extent issued to affiliates of the
Company.

    In  general,  under  Rule 144  promulgated  under the Act, a person who has
satisfied a two-year  holding  period may,  under certain  circumstances,  sell,
within  any  three-month  period,  a number of shares  that does not  exceed the
greater of one  percent of the then  outstanding  shares of Common  Stock or the
average  weekly  trading  volume of such shares during the four  calendar  weeks
prior to such sale. Rule 144 also permits, under certain circumstances, the sale
of shares of Common Stock by a person who is not an  "affiliate"  of the Company
(as defined in Rule 144) and who has  satisfied  a  three-year  holding  period,
without any volume or other limitation.

     Excluding  the shares  issuable  upon the  exercise  of those  options  and
warrants  registered   hereunder,   the  Company  has  granted  to  consultants,
independent  contractors  and  employees  vested  options  to acquire a total of
463,820 shares of Common Stock.  The shares  issuable upon the exercise of these
options will be either freely  transferrable  as a result of their  registration
under Form S-8 of the  Securities  Act of 1933, or will be subject to sale under
Rule 144.

     The sale of restricted  Common Stock in the future, or even the possibility
that it may be sold,  may have an  adverse  affect on the  market  price for the
Common Stock.

     11. Maintenance Criteria for NASDAQ Securities. The Company currently lists
its Common Stock and Redeemable Public Warrants in the NASDAQ trading system, on
which most public trades of the Company's  Common Stock are effected.  Inclusion
in NASDAQ does not  necessarily  create a meaningful,  sustained  market for the
Company's  securities.  Moreover,  continued  inclusion  in NASDAQ is subject to
certain  maintenance  criteria such as maintenance  of two market makers,  total
assets of at least $2,000,000,  capital and surplus of at least $1,000,000,  per
share market price of at least $1.00 (or aggregate market value of publicly held
Common Stock at least $1,000,000 and at least $2,000,000 in capital and surplus)
and at least 300  shareholders.  The  failure  to meet any of these  maintenance
criteria in the future may result in a  discontinuance  of the  inclusion of the
Company's  securities in NASDAQ,  which may have an adverse effect on the market
for the securities.

     12.  Limitation on Directors'  Liabilities  under Delaware Law. Pursuant to
the Company's  Certificate of Incorporation and under Delaware law, directors of
the  Company  are not liable to the  Company or its  shareholders  for  monetary
damages for breach of fiduciary duty,  except for liability in connection with a
breach of duty of  loyalty,  for acts or  omissions  not in good  faith or which
involve  intentional  misconduct  or a knowing  violation  of law,  for dividend
payments or stock repurchases  illegal under Delaware law or for any transaction
in which a director has derived an improper personal benefit.

     13. Rules Limiting  Broker-Dealer  Sales of Company Shares.  It is possible
that the  Company's  Common Stock will be covered by a  Securities  and Exchange
Commission  rule  that  imposes   additional  sales  practice   requirements  on
broker-dealers  who sell such  securities  to  persons  other  than  established
customers and accredited investors (generally institutions with assets in excess
of  $5,000,000 or  individuals  with net worth in excess of $1,000,000 or annual
income  exceeding  $200,000,   or  $300,000  jointly  with  their  spouse).  For
transactions  covered  by the  rule,  the  broker-dealer  must  make  a  special
suitability  determination for the purchaser and receive the purchaser's written
agreement to the transaction prior to the sale. In addition, it is possible that
an underwriter's participation in the trading market of the Common Stock and the
Public  Redeemable  Warrants  will  be  covered  by a  Securities  and  Exchange
Commission   rule   that   imposes   additional   disclosure   requirements   on
broker-dealers  in "penny  stock"  transactions.  Although  the Common  Stock is
currently  outside the definition of a "penny stock" under the applicable rules,
in the event the Common Stock were  subsequently  to become  characterized  as a
"penny  stock," as a result of being  delisted  from The NASDAQ  Stock Market or
otherwise, broker/dealers effecting transactions for clients in the Common Stock
will be  required  to make  extensive  disclosures  to such  clients  in certain
circumstances regarding the Common Stock, including bid, offer and other pricing
information relating to the Common Stock, such broker/dealer's  compensation and
the compensation of associated  persons in connection with the transaction,  and
such client's specific account information. Such additional burdens imposed upon
broker/dealers may discourage  broker/dealers from effecting transactions in the
Common Stock. Consequently, these rules may affect the ability of broker-dealers
to sell the Company's  securities  and also may affect the ability of purchasers
of Common Stock to sell their securities in the secondary market.

     14. Exercise of Warrants. The Company is registering for sale up to 460,000
shares of Common Stock underlying the currently  outstanding  Redeemable  Public
Warrants,  80,000  shares of Common  Stock  issuable  upon the  exercise  of the
Underwriters' Warrants, 40,000 shares of Common Stock issuable upon the exercise
of  Redeemable   Public  Warrants  which  are  issuable  upon  exercise  of  the
Underwriters'  Warrants,  54,570 shares issuable upon the exercise of the Bridge
Warrants to purchase  Common Stock at $1.65 per share,  62,500 and 14,765 shares
of Common Stock  issuable at $3.75 and $3.95 per share,  respectively,  upon the
exercise of warrants  issued by the Company,  and 50,000  shares of Common Stock
issuable  at $1.25 per share upon the  exercise  of  options  issued to a former
officer and director of the  Company.  The  exercise of such  Redeemable  Public
Warrants,  Underwriters' Warrants,  Bridge Warrants, and additional warrants and
options  granted  by the  Company  may  occur at a time that the  Company  could
probably  obtain  financing on better terms.  In addition,  such exercises would
dilute the percentage  ownership interests of holders of Common Stock.  Further,
the offering for sale of some or all of such  underlying  Common Stock,  or even
the possibility of such sale, may have an adverse affect on the market price for
the Common Stock. See "DESCRIPTION OF SECURITIES" and "PLAN OF DISTRIBUTION."

     15. Management Discretion in Use of Proceeds.  The proceeds of the Offering
will be allocated  predominately  for marketing  and sales,  and for general and
administrative and working capital purposes. However, management will have broad
discretion  over the  application and allocation of the use of the net proceeds.
See "USE OF PROCEEDS."

<PAGE>
                               MARKET INFORMATION

         The Principal  market on which the Company's Common Stock trades is The
Nasdaq SmallCap Stock Market, under the symbol "PTII."

         The following  table sets forth the high and low sale prices  according
to The NASDAQ  Stock  Market  Research  Department  for the common  stock of the
Company during the periods indicated:
<TABLE>
                         NASDAQ Stock Market List Prices
                         -------------------------------
<S>                            <C>                        <C>
Quarter Ended                    High                       Low
September 30, 1994             $ 3-7/8                    $ 2-7/8
December 31, 1994              $ 4-1/4                    $ 2

March 31, 1995                 $ 2-7/8                    $ 1-1/4
June 30, 1995                  $ 3-3/4                    $ 1-1/4
September 30, 1995             $ 6                        $ 3-5/8
December 31, 1995              $ 7                        $ 4-3/4

March 31, 1996                 $ 6-11/16                  $ 4-3/8
June 30, 1996                  $ 9-3/8                    $ 5-3/4
September 30, 1996             $ 9-5/8                    $ 7 1/16
December 31, 1996              $ 10-3/8                   $ 7 3/4

</TABLE>

         The above prices are  over-the-counter  market  quotations  and reflect
inter-dealer prices, without retail mark-up,  mark-down, or commission,  and may
not represent actual transactions. The source of such prices is The Nasdaq Stock
Market's monthly statistical summary reports.

         As of November 30, 1996, the approximate number of holders of record of
the  Company's  common  stock was 88. The Company has not paid  dividends to its
shareholders  since  its  inception  and does not plan to pay  dividends  in the
foreseeable  future.  The Company  currently  intends to retain any  earnings to
finance the growth of the Company. See "RISK FACTORS -- No Dividends."


                                 USE OF PROCEEDS

         The Company will receive  $3,450,000 of gross proceeds from the sale of
shares of Common Stock  issuable upon the exercise of the currently  outstanding
Redeemable  Public  Warrants,  assuming  the  exercise  of all such  outstanding
Redeemable  Public  Warrants,  less expenses of this  Offering of  approximately
$50,000,  resulting in anticipated net proceeds to the Company of  approximately
$3,400,000.

         The sale of securities by the Selling  Securityholders  will not result
in any  proceeds to the  Company.  See "SELLING  SECURITYHOLDERS".  However,  it
presumes exercise of outstanding warrants and options, and therefore proceeds to
the issuer would be as follows:

<TABLE>
        <S>                         <C>           <C>            <C>         
        --------------------------- ------------- -------------- ---------------
                                     Price to     Underwriting
                                     Public(1)    Discounts and    Proceeds to
                                                  Commissions(2)   Issuer
        --------------------------- ------------- -------------- ---------------
        --------------------------- ------------- -------------- ---------------
        Price Per Unit

              40,000 Units         $ 11.00             $ 0             $ 440,000
        Price Per Share
        of Common Stock

              40,000 Shares         $ 7.50             $ 0             $ 300,000

              54,750 Shares         $ 1.65             $ 0              $ 90,338

              62,500 Shares         $ 3.75             $ 0             $ 234,375

              14,765 Shares         $ 3.95             $ 0              $ 58,322

              50,000 Shares         $ 1.25             $ 0              $ 62,500
        --------------------------- ------------- --------------- --------------
        Total                                           $0           $ 1,185,535
        --------------------------- ------------- --------------- --------------

</TABLE>

(1)      The 40,000  Units are issuable  upon the  exercise of the  Underwriters
         Warrants.  The  40,000  shares of Common  Stock are  issuable  upon the
         exercise  of  the  Redeemable  Public  Warrants  to be  issued  to  the
         Underwriters  upon their  exercise of the  Underwriters  Warrants.  The
         54,750  shares of Common Stock  issuable at $1.65 per share  consist of
         the  shares  of  Common  Stock   issuable  upon  the  exercise  of  the
         outstanding Bridge Warrants. The 62,500 shares of Common Stock issuable
         at $3.75 per share consist of the shares of Common Stock  issuable upon
         the exercise of the warrants  issued by the Company.  The 14,765 shares
         of Common  Stock  issuable at $3.95 per share  consist of the shares of
         Common Stock  issuable upon the exercise of the warrants  issued by the
         Company.  The 50,000 shares of Common Stock issuable at $1.25 per share
         consist of the shares of Common Stock issuable upon the exercise of the
         options  granted by the Company to a former officer and director of the
         Company.

(2)      The  securities  registered  hereunder  will  not be sold  through  an
         underwriter. See "PLAN OF DISTRIBUTION."


         The Company intends to use the net proceeds of the Offering,  including
those  funds the  Company  will  receive  upon the  exercise  of the options and
warrants registered hereunder for sale by the Selling Securityholders to finance
the acquisition of inventory,  for  advertising and promotion,  for research and
development,  and for general working capital  purposes.  Such funds will not be
kept separate from other funds of the Company and  collectively  will be used to
pay all obligations of the Company  including  compensation to the officers.  No
proceeds  are  allocated   specifically  to  any  other  payment,   directly  or
indirectly,  to  directors,  officers or their  affiliates.  The officers of the
Company have broad  discretion  over the use of proceeds.  See "RISK  FACTORS --
Management Discretion in Use of Proceeds".

         Pending  application  of the proceeds,  the Company may make  temporary
investments  in  interest-bearing  savings  accounts,  certificates  of deposit,
United  States  Government  obligations,   money  market  accounts,   short-term
interest-bearing securities or other marketable securities.


                      MANAGEMENT'S DISCUSSION AND ANALYSIS

         As discussed more fully in the DESCRIPTION OF BUSINESS  section herein,
on March 1, 1994, the Company acquired Foam, a business  principally  engaged in
the design,  manufacture and marketing of bicycle helmets,  by merging Foam into
the Operating Subsidiary.  For purposes of the transfer of the economic benefits
and risks,  the  acquisition was deemed to have occurred on January 1, 1994. The
Operating Subsidiary has been the Company's core operating entity since the date
of the  acquisition.  Both  the  Company  and the  Operating  Subsidiary  may be
referred to herein collectively as the Company.


Results of Discontinued Operations

         The Company's  inability in 1993 to effectively compete in the athletic
basketball  footwear industry,  and therefore its inability to maintain adequate
gross profit and net income levels, led to management's  decision to discontinue
the  Company's  footwear  operation.  For the year ended  December  31, 1994 the
Company had a net loss of  $769,293.  The net loss in 1994  comprised a $680,895
loss from operations and a $88,398 loss from discontinued operations.

         For the year ended  December  31,  1995 the  Company  had net income of
$867,936.  The net income consists of $787,936 from continuing  operations,  and
$80,000  from  discontinued  operations  based on the  write-off  of an  $80,000
account payable  pursuant to a resolution of a dispute with one of the Company's
former suppliers.


Results of Continuing Operations

         Fiscal Year 1995 Compared to Fiscal Year 1994

         The Company's net sales were $8,166,788  during the year ended December
31, 1995, an increase of 71% from its net sales of $4,776,165 in 1994.

         The 71% sales  increase from 1994 to 1995 resulted  predominantly  from
increased sales to existing customers through the addition of new helmet models,
increased  sales in existing  models due to growth in the overall  helmet market
and the addition of new retail outlets for the Company's products.

         The Company  anticipates  that its total sales for the 1996 fiscal year
will be more than twice the amount of its 1995 sales.  This increase is expected
to result  from the  Company's  increasing  its market  share at the  expense of
competitors,  from  introducing  new  accessory  product  lines,  and  from  the
Company's license arrangements both with Hasbro, Inc., to manufacture and market
helmets,  bicycles and bicycle  accessories under the Playskool(TM)  brand name,
and with  Bohbot  Entertainment,  Inc.  to  market  helmets  with  the  Princess
Gwenevere and the Jewel Riders(TM) characters.

         The  Company's  net  income for the year ended  December  31,  1995 was
$867,936,  which consisted of $787,936 of net income from operations and $80,000
of net income from discontinued  operations,  compared to the Company's loss for
the year ended December 31, 1994 of $769,293, consisting of a $680,895 loss from
operations and a $88,398 loss from discontinued operations.  The increase in net
income was due to several factors,  including higher sales levels,  higher gross
margins,  and lower selling general and administrative  expenses as a percentage
of sales.

         Further,  in 1994 the Company had several one-time expenses,  including
one-time  charges of  $250,000  in  connection  with the  voluntary  recall of a
certain  helmet,  which,  the Company  determined,  did not meet its  standards,
one-time  deferred  compensation  charges of  $150,000,  one-time  charges of an
additional  $99,000  in  connection  with the  Company's  buyout of a high level
manager's employment agreement, and amortization of noncompetition covenants and
goodwill in the aggregate amount of $166,000.

         The cost of sales for the year ended  December 31, 1995 was  $5,954,212
(resulting in a gross profit  margin of 27%)  compared to the Company's  cost of
sales of  $3,918,362  (resulting  in a gross profit margin of 18%6) for the year
ended December 31, 1994.

         Selling,  general  and  administrative  expenses  for  the  year  ended
December   31,  1995  were   $1,664,002,   compared  to  selling,   general  and
administrative expenses of $1,567,070 for the year ended December 31, 1994. As a
percentage of sales these expenses were 20% and 33% for the years ended December
31, 1995 and 1994, respectively.

         The increased selling,  general and administrative  spending in 1995 is
primarily  due to the higher costs  associated  with the expansion of the helmet
business and the higher costs for human resources.  However,  as a percentage of
sales,  selling,  general and  administrative  spending  decreased from the 1994
fiscal  year.  As the  Company's  sales grow faster than its  increases in fixed
overhead,  the  Company  should  continue  to  see  its  selling,   general  and
administrative  expenses  as a  percentage  of sales fall.  In 1996,  management
believes,   the  Company  can  meet  its  projected  sales   increases   without
significantly increasing its selling, general and administrative expenses.

         Nine Months  Ended  September  30, 1996  Compared to Nine Months  Ended
September 30, 1995.

         The Company's net sales were  $13,532,363  during the nine months ended
September 30, 1996, an increase of 108% from net sales of $6,506,019  during the
comparable  nine  months in 1995.  The 108%  sales  increase  for these  periods
resulted  primarily from increased sales of existing  models,  from expansion of
the Company's  bicycles  accessories  business and also from the addition of new
customers.

         Net income was  $1,286,119  during the nine months ended  September 30,
1996,  compared to a net income of $509,441  during the same period in 1995. The
increase in net income was due to higher sales levels and lower selling  general
and administrative expenses as a percentage of sales.

         The cost of sales for the nine  months  ended  September  30,  1996 was
$9,717,716  (resulting in a gross profit  margin of 28.19%)  compared to cost of
sales of  $4,374,531  (yielding  a gross  profit  margin of 32.8%)  for the nine
months ended  September  30, 1995.  The decrease in gross profit  margin was due
primarily to the fact that the Company's bicycle accessory products increased as
a percentage of sales, such accessories  having a lower gross profit margin than
helmets.

         Selling,  general and administrative expenses for the nine months ended
September 30, 1996 were $1,901,156  compared to the Company's  selling,  general
and  administrative  expenses of $1,656,956 for the nine months ended  September
30, 1995.  As a percentage of sales,  these  expenses were 14.05% and 25.47% for
the nine months ended September 30, 1996 and 1995,  respectively.  The decreased
ratio of selling, general and administrative spending to sales is in part due to
the fact that the  Company's  sales  grew  faster  than its  increases  in fixed
overhead.


         Capital Resources

         The Company has satisfied its capital requirements through the proceeds
of its initial public offering of securities,  which resulted in net proceeds of
approximately  $3,800,000,  through  the  proceeds of a  Regulation  'S' private
placement in November 1994,  which  resulted in gross proceeds of  approximately
$751,875,  through the exercise of certain outstanding options held by employees
and consultants of the Company,  which resulted in net proceeds of approximately
$175,075,  through  internal  cash flow and,  recently,  through  the  Operating
Subsidiary's opening of a revolving line of credit.

         The Company  pays its  employees  and  vendors on a weekly,  monthly or
bimonthly  basis,  while its customers pay for products on an average of 70 days
after  shipment,  and  therefore the Company has  substantial  needs for working
capital.  As of September 30, 1996,  the Company had $449,278 of cash  available
for its cash needs, compared to cash of $385,850 as of September 30, 1995.

         On May 6, 1996,  the Operating  Subsidiary  opened a revolving  line of
credit at Key Bank of New York.  The line of  credit  is  collateralized  by the
Operating Subsidiary's  inventory,  receivables and other assets, and guaranteed
by the Company and  Protective  Technologies  of America,  Inc., a  wholly-owned
subsidiary  (nonoperating)  of the Company.  The Company does not currently have
any outstanding loans pursuant to such line of credit.

         The Company will also consider  financing through additional public and
private securities offerings and solicitations.

         Based on the  Company's  current  plans,  management  anticipates  that
current cash balances,  together with the Company's line of credit and cash flow
generated from  operations,  will be sufficient to continue to fund  production,
purchase of equipment, increased marketing activities and continued research and
development,  as  well as the  rest  of the  Company's  cash  requirements,  for
approximately the next 18 months.



                             DESCRIPTION OF BUSINESS

         The Company,  formally known as Aerial  Assault Inc., was  incorporated
under the laws of Delaware in March 1990.  Until  February 28, 1994, the Company
was engaged in the business of designing,  developing and marketing distinctive,
high-performance  men's athletic  footwear for  basketball,  and related apparel
bearing the Company's  name and logo.  The Company  commenced  sales in February
1992.

         On March 1, 1994,  the Company  acquired  Foam, a New York  corporation
which is principally  engaged in the business of the design,  marketing and sale
of  bicycle  helmets,  by merging  it with and into the  Company's  wholly-owned
operating  subsidiary,  Protective  Technologies  International Inc., a New York
corporation (the "Operating Subsidiary") pursuant to a Merger Agreement and Plan
of Reorganization dated February 14, 1994 among the Operating  Subsidiary,  Foam
and Foam's  shareholders.  From and after March 2, 1994, Foam had no separate or
independent  existence,  having been merged into the Operating  Subsidiary.  For
purposes of the transfer of the economic  benefits and risks of such transaction
and the ongoing business of Foam, the acquisition was deemed to have occurred as
of the opening of business on January 1, 1994.

         The  principal  assets  of  Foam  as  of  the  effective  date  of  the
acquisition  consisted  of:  approximately   $601,000  of  accounts  receivable;
approximately  $327,000 of inventory (including finished bicycle helmets and raw
materials);  approximately  $107,000  of  molds  and  related  tools  (including
equipment  deposits)  for use in the  production  of  bicycle  helmets  from raw
plastic;  certain proprietary  information (including production methods, vendor
contacts,  and customer information) having no book value; and all of the issued
and outstanding  capital stock of Protective  Technologies  of America,  Inc., a
nonoperating  wholly owned  subsidiary of Foam that licensed the name Protective
Technologies(TM) to Foam.

         The  Company  is a bicycle  helmet  manufacturer  well  positioned  for
accelerated  gains as a result of growing state  legislation  mandating  bicycle
helmet use. In addition to helmets,  the Company  also  markets and  distributes
bicycles and bicycle-related products.


Products

         The Company  competes  in mass  market  channels by offering a complete
line of sport safety  helmets in toddler  through  adult sizes.  Currently,  the
Company produces and markets four distinctive  helmet series,  with each offered
in a variety of  patterns,  colors  and sizes.  Helmets  are made  primarily  of
expanded  EPS  foam  with a thin  PVC or PETG  micro  shell  over the top of the
helmet. All of the Company's helmets meet or exceed the American National Safety
Institute (ANSI) standards for bicycle helmet design.  The Company's helmets are
sold at  retail  for  prices as low as $9.99 for a simple  opening  price  point
helmet for children to $49.99 for an advance,  multi-vented  helmet designed for
adults.

         In  addition  to its  own  line  of  brand-name  helmets,  the  Company
manufactures  helmets as a contractor for retailers and other companies  selling
private label  products.  This portion of the Company's  business  accounted for
less than 10% of the Company's revenues during 1994 and 1995, and did not change
significantly during the first three quarters of 1996.

         The Company's principal models of helmets include:

     Cool Cat(TM) and Kid Kat(TM):  These models are the Company's  best selling
opening price point helmets for the toddler, child and youth categories. Helmets
in these  models  retail  for $9.99 to  $12.99.  The Cool  Cat(TM)  was the best
selling helmet at Toys R Us and Target stores in 1994 and 1995.

     Elite (R) Series:  These models  comprise the  Company's  line of advanced,
multi-vented  helmets to be sold through  independent  bicycle dealers ("IBDs").
The Company began shipping helmets in these models as of April of 1995, and they
currently retail for prices ranging from $30 to $50.

     9000 Series(TM):  The Company's newest line of helmets,  designed primarily
for bicycling, is available in youth and adult sizes. This helmet retails in the
$20 to $25 dollar range.

         The  Company's  bicycle-related  products  include,  among other items,
bicycles,  knee  and  elbow  pads,  locks,  water  bottles  and  general  biking
equipment.  A catalog detailing all of the Company's  products is available upon
request.


Manufacturing

         The Company  assembles and distributes  helmets from its  manufacturing
facility in New York State. The Company sources out the manufacturing of all the
raw components of its helmets, including the plastic foam liners that constitute
the main part of the helmets,  to certain  manufacturers,  a number of which are
foreign corporations in East Asia. Such independent manufacturers,  both foreign
and domestic,  use molds and tooling that are owned by and for the exclusive use
of the Company in the manufacture of these sub assembly  components.  Management
believes that this  outsourcing  is the best  long-term  arrangement  because it
enables the Company to reduce its need for capital  expenditures  on  equipment,
and its manufacturing overhead.

         However,  access  to  the  foreign  manufacturers  could  be  adversely
affected by economic or political instability in such foreign countries,  and by
currency  fluctuations.  In  addition,  the  bicycles  and  bicycle  accessories
purchased by the Company for resale are subject to United States custom  duties.
Under the fixed duty structure in effect since July 1981, duties range from 8.5%
to 37.5%,  plus unit charges,  depending on whether the  principal  component is
leather or some  other  material.  Further,  the  adoption  of  bilateral  trade
agreements  between  the United  States  and  countries  in which the  Company's
suppliers  are  located,   work  stoppages  or  the  impositions  of  unilateral
restrictions  on trade,  including  quotas or additional  duties,  by either the
United States or any supplier  company,  could disrupt  supplies and/or increase
the costs of  obtaining  products.  The  Company  is unable to  predict  whether
additional  customs duties,  quotas or other  restrictions may be imposed on the
importation  of its  products in the future.  Any such  action  could  result in
increases  in  the  cost  of  helmets,  bicycles  or  bicycle  accessories  and,
accordingly, might adversely affect the sales or profitability of the Company.


         Although the Company's  operations  would be seriously  disrupted until
alternative  suppliers are found,  with a significant  adverse financial impact,
based on the number of factories in East Asian  countries,  the Company believes
that contract manufacturing of raw helmets and tooling and molds, as well as all
of the raw materials required for such manufacturing,  is available from several
alternate  sources.  In addition,  the Company  believes that  suppliers for the
Company's bicycle and bicycle accessory products are available in the event of a
disruption of supply.


Marketing and Distribution

         The  two  largest  segments  in the  bicycle  helmet  market  are  mass
merchants and independent bicycle dealers ("IBDs"). The Company historically has
focused its sales goals on servicing the large mass-merchant  customers. A large
portion  of the helmet  sales to  children  in the United  States are due to the
mandatory  helmet  legislation  that  has  been  adopted  in many  states.  Mass
merchants have accounted for a large portion of the purchases  motivated by such
legislation  because of their low  retail  prices for  helmets  relative  to the
bicycle dealers.  In addition,  mass merchants  provide the largest order volume
and do not  require  the  extensive  distribution  channels  needed  to  provide
services to IBDs.  The  Company's  helmets are sold chain wide in Toys R Us (600
stores),  Target  stores (550 stores),  Toys R Us Canada (50 stores),  and other
regional mass merchants.

         In the first three quarters of 1996, the Company's  sales to its single
largest  customer  constituted  approximately  66 percent of its gross revenues,
compared to  approximately  63 percent  during the same period in 1995  calendar
year.  Sales to its second largest  customer  during the first three quarters of
1996 accounted for 14 percent of gross  revenues,  compared to 23 percent during
the same period in 1995. The Company believes that its relationships  with these
accounts are good.

         In July 1994, the Company entered into a supply agreement with Toy Biz,
Inc., a licensee of various  Marvel  Comic Book  characters,  to supply  helmets
bearing such  characters  to Toy Biz,  Inc.  for certain  stores and to obtain a
right to use such characters on the Company's  helmets in sales to other stores.
The agreement  contemplates  granting Toy Biz options to purchase, at the market
price on the date of grant, a number of shares of its Common Stock  depending on
the volume of the Company's  helmets  purchased by Toy Biz. To date, Toy Biz has
not  purchased a  sufficient  amount of helmets to warrant the grant of any such
options.

         In  addition  to  Toy  Biz,   the  Company  has  entered  into  license
arrangements with Hasbro,  Inc. to manufacture and market helmets,  bicycles and
bicycle  accessories  under  the  Playskool(TM)  brand  name,  and  with  Bohbot
Entertainment,  Inc. to market helmets with the Princess Gwenevere and the Jewel
Riders(TM) characters.

         Private  label  manufacturing  of helmets  for other  companies  in the
helmet  market  has  historically  constituted  a small  part  of the  Company's
business, and remains so to date. Although this segment generates a lower profit
margin than do sales to mass merchants, the Company plans to attempt to increase
private  label sales as a percent of overall  sales  because they will allow the
Company to widen its customer  basis,  gain economies of scale in production and
increase penetration into retail market space that might otherwise be given to a
competitor. The Company's private label purchasers include Cannondale and Target
stores.

         The Company is currently  seeking  arrangements  with  established  IBD
distributors to expand its marketing by reaching the IBDs. The Company  believes
that its line of Elite (R) Series helmets will enable it to gain market share in
the high end of the helmet market.


Trademarks and Patents

         The Company  markets its bicycle  helmets and helmet products under the
brand names Protective  Technologies(TM)  and PTI(TM). In addition,  the Company
markets different helmet models under the trademarks Cool Cat(TM),  Kid Kat(TM),
Elite (R)  Series,  and the 9000  Series(TM).  The  Company  believes  that such
trademarks are helpful to the Company's  ability to market its products.  To the
extent it has not already done so, the Company  plans to apply for  registration
of such trademarks.

         The Company does not  currently  use or employ any patents  material to
its business or operations.



Competition

         The bicycle  helmet  industry is dominated  by Bell Sports  Corporation
("Bell"),  which has for several  years  maintained  approximately  a 45% market
share in the United States.  In 1995, Bell and American  Recreation,  the second
largest  manufacturer of bicycle helmets,  merged their operations.  The Company
estimates that Bell now controls approximately 65% of the market, based on units
sold in 1995.  In  addition to Bell,  significant  competitors  include  Troxol,
Specialized and Trek, as well as other small  manufacturers,  including  several
new entrants in 1996. Most of the new entrants,  however,  have not succeeded in
capturing a significant market share because mass merchant buyers have generally
been  reducing  the  number of helmet  suppliers  and  dealing  with only  those
companies that can supply a wide variety of helmet designs and price points.

         Bell and other  competitors have  significantly  greater  financial and
other resources than the Company; however, the Company's ability to compete with
Bell is  highlighted  by its  success  at  Toys R Us and  Target,  where  it has
replaced  Bell as the largest  vendor.  Although  the Company has gained  market
share in the past by undercutting  the prices of competitors,  many  competitors
have reduced their prices to meet the Company's prices. The Company's ability to
compete in the future will depend on its giving customers better and more varied
designs, better service and more value-added products.


Research and Development

         The Company's research and development  activities include  development
of new products,  the improvement of existing products and the refinement of its
manufacturing processes. During 1995, the Company spent $54,000 on such research
and development, approximately the same amount the Company spent on research and
development  in 1994. It is expected  that the Company will spend  approximately
$100,000 on research and development during the 1996 year.


Employees

         As of January 1, 1997,  the Company  had  approximately  100  full-time
employees,  including 10 individuals in management,  administration and clerical
positions. The Company's employees are not represented by a labor union, and the
Company believes that its relations with employees are satisfactory.


                                LEGAL PROCEEDINGS

         Although the Company is a party to certain  pending  trade  litigations
which have arisen in the usual  course of its  business,  management  deems such
litigations   immaterial  to  the  Company's  financial  position,   results  of
operations and future cash flows.


                             DESCRIPTION OF PROPERTY

         The  Company's  principal  facility is a 97,000  square  foot  combined
office,  warehouse and assembly  facility in Hastings on Hudson,  New York.  The
Company  occupies  50,000  square feet of such  facility  pursuant to a two-year
lease, expiring February 28, 1997, and occupies the remaining 47,000 square feet
of the  facility on a  month-to-month  rental  basis.  The Company is  currently
negotiating  with the landlord to extend the lease on the entire  97,000  square
feet. The Company believes that comparable alternate facilities are available.


                         DIRECTORS, EXECUTIVE OFFICERS,
                          PROMOTERS AND CONTROL PERSONS

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

                                                                      Executive
                                                                      Officer or
                                                                       Director
Name                      Age       Position                            Since
- ----                      ---       --------                          ----------

Meredith W. Birrittella    29      Chairman, Director, Chief Executive   3/21/90
                                   Officer, and Chief Financial Officer

Myles Birrittella          33      Director                             10/22/96

Robert Fuhrman             68      Director                             12/12/96

Warren Schaeffer           39      Director, Secretary and President      3/1/94
                                   of Operating Subsidiary

         Meredith W. Birrittella.  Mr. Birrittella,  age 29, a co-founder of the
Company,  has served as an officer and director  since the Company's  inception,
and is currently Chairman, C.E.O. and C.F.O. of the Company.

         Myles Birrittella.  Mr. Myles Birrittella, age 33, became a director of
the Company in October,  1996. Mr.  Birrittella is currently employed by Merrill
Lynch as a  financial  consultant.  For the years  1995 and  1996,  prior to his
employment with Merrill Lynch,  Mr.  Birrittella  was a self-employed  investor.
From  1992  through  1994,  prior to  becoming  a  self-employed  investor,  Mr.
Birrittella was the National Sales Manager for the Company.

         Warren Schaeffer.  Mr. Schaeffer,  age 39, co-founded Foam, the company
acquired by the Company in March, 1994. Since the acquisition,  he has served as
the president of the Operating Subsidiary,  and in October, 1996, was elected as
a director of the  Company.  As of  December,  1996,  Mr.  Schaeffer  became the
Secretary of the Company.  Prior to his employment by the Operating  Subsidiary,
Mr. Schaeffer was the President and a director of Foam.

         Robert  Fuhrman.  Mr.  Fuhrman,  age 68, has been  Chairman  of Fuhrman
Associates, Inc since 1972, serving as a managing and marketing consultant for a
wide variety of consumer  product  companies.  During this  period,  he has also
served  from  time  to time  as an  executive  of  client  companies,  including
positions as President (CEO) of Eggland's Best,  Inc.,  Marketing Vice President
of Beech-Nut  Nutrition  Inc.  (Baby Food) and Senior Vice President of "Totes."

         The Board of Directors is classified  into three classes.  Directors in
each  class are  elected  for a period of three  years at the  Company's  annual
meeting of  shareholders,  and each serves  until his or her  successor  is duly
elected by the  shareholders.  Currently,  with the  exception  of  Meredith  W.
Birrittella,  whose  term of  directorship  will  expire  in August  1997,  each
director's term in office has expired and/or such director is serving an interim
term until the election of his  successor.  Officers are elected by and serve at
the will of the  Board  of  Directors.  The  Company  plans  to pay its  outside
directors (Mr. Robert Fuhrman and Mr. Myles Birrittella)  compensation for their
services as directors.  No inside  director (Mr.  Meredith  Birrittella  and Mr.
Warran Schaeffer) receives any compensation for services as a director. The only
committee of the Board of Directors is the Option  Committee,  consisting of Mr.
Fuhrman  and  Mr.  Myles  Birrittella.  The  Company  has no  executive,  audit,
nominating,  compensation or other  committees.  Meredith  Birrittella and Myles
Birrittella are brothers.

<TABLE>

                     REMUNERATION OF OFFICERS AND DIRECTORS



                           Summary Compensation Table
<S>                        <C>   <C>         <C>     <C>         <C>       
                                                     Securities
Name and Principal                                   Underlying     Other Annual
     Position              Year  Salary       Bonus     Options  Compensation(1)
                           ----  --------     -----     -------  ---------------
Meredith W. Birrittella    1996  $155,385      -0-       25,000          $ 2,424
Chief Executive Officer    1995  $131,192      -0-       25,000          $ 2,024
Chief Financial Officer    1994  $101,131      -0-       25,000          $17,420

Warren Schaeffer           1996  $130,769      -0-       27,000           $2,424
Secretary, and President   1995  $100,000(2) $50,000(3)    -0-             $ 0
of Operating Subsidiary    1994  $103,846(4) $50,000(3)    -0-             $ 0

</TABLE>

         (1) Consists of dental and health  insurance  premiums  and  retirement
plan contributions.

         (2) $10,000 of the stated  amount has been repaid by Mr.  Schaeffer  to
the Company in  retroactive  salary  adjustments  under an employment  agreement
between  Mr.  Schaeffer  and  the  Company   commencing  January  1,  1994  (the
"Employment  Agreement").  Although the Employment Agreement continues to govern
Mr.  Schaeffer's  employment  with the  Company,  and  remains in full force and
effect  with  respect to all other  provisions,  the Board of  Directors  of the
Company has increased the amount of compensation paid to Mr. Schaeffer  pursuant
to the Employment  Agreement,  as is set forth in the above Summary Compensation
Table.

         (3) Accrual of a deferred  compensation payment of $100,000 paid by the
Company in March 1996, pursuant to the Employment Agreement,  as a result of Mr.
Schaeffer's  remaining with the Company  throughout the fiscal years of 1994 and
1995.

         (4) $20,000 of the stated  amount has been repaid by Mr.  Schaeffer  to
the  Company  in  retroactive  salary  adjustments  pursuant  to the  Employment
Agreement.


                        Option Grants In Last Fiscal Year

                                            Percent of
Name and Principal   Number of Securities   Total Grants     Exercise Expiration
     Position        Underlying Options     to Employees(1)   Price        Date
- -------------------  --------------------   ---------------  --------  ---------
Meredith Birrittella      88,320(2)               46.4%         4.50      5/4/05
CEO, and CFO

Warren Schaeffer
Secretary, and President   2,000                     1%         5.38     3/21/01
of Operating Subsidiary


         (1) Does not  include  stock  options  granted  to  consultants  of the
Company.

         (2)  In the  1995  fiscal  year,  the  Company's  net  income  exceeded
$750,000,  thereby  entitling  Mr.  Birrittella,  as a holder of 8,832  Series A
Preferred  Stock, to an issuance of ten shares of the Company's Common Stock for
each share of Series A Preferred  Stock.  On such  basis,  Mr.  Birrittella  was
entitled  to  88,320  shares  of  Common  Stock  of the  Company.  However,  Mr.
Birrittella relinquished all claim to said 88,320 shares of Common Stock and, in
consideration,  the Company  granted to him ten-year  options to purchase 88,320
shares of the Company's Common Stock at the then-current market price of $4.50.



Stock Options plans

         The  Shareholders  of the Company have adopted the Company's 1994 Joint
Incentive and Non-Qualified  Stock Option Plan (the "Plan").  The Company has no
other stock option plans.

         Under the Plan,  options to  purchase  up to  350,000  shares of Common
Stock may be granted to key employees of the Company and its  subsidiaries,  and
directors,  consultants and other individuals  providing services to the Company
through  June 21, 2004.  Such  options may be intended to qualify as  "incentive
stock options" within the meaning of Section 422 of the Internal Revenue Code of
1986,  as amended,  or they may be intended  not to qualify  under such  Section
("non-qualified  stock  options").  As of  January  1,  1997,  stock  options to
purchase  188,000  shares of the Company's  Common Stock have been granted under
the Plan.  Of such  188,000  stock  options,  100,000  are  non-qualified  stock
options,  and the remaining 88,000 are incentive stock options.  To date, 50,000
non-qualified  stock options and 48,000 incentive stock options have vested,  of
which 33,000 incentive stock options have since been exercised.

         The Plan allows the Board of  Directors  to designate a committee of at
least two  disinterested  directors  to  administer  the Plan for the purpose of
complying  with Rule  16(b)(3)  under the  Securities  Exchange Act of 1934,  as
amended,  with respect to future  grants under the Plan.  The Board of Directors
has  established an Option  Committee  consisting of Messrs.  Robert Fuhrman and
Myles Birrittella,  which such committee administers the Plan and determines the
persons  who are to  receive  options  and the number of shares to be subject to
each option.

         The Plan  specifically  provided for an annual  grant,  on the 90th day
following each fiscal year ending during the first five years of the term of the
Plan, to the individuals who were the Co-Chief Executive Officers at the time of
the  adoption  of the Plan  (Messrs.  Meredith  W.  Birrittella  and  Thomas  J.
Coleman),  so long as such person  remained an executive  officer or director of
the Company.  The Plan annually granted to each of Messrs. M.W.  Birrittella and
Coleman a five-year  option to purchase  25,000  shares of Common Stock at $4.00
per share,  but these grants have been waived by Messrs.  M.W.  Birrittella  and
Coleman. This provision cannot be amended more than once every six months, other
than to comport with the Internal Revenue Code or the Employee Retirement Income
Security Act.


Indemnification

         The Company's  Certificate  of  Incorporation  eliminates or limits the
personal financial  liability of the Company's  directors,  except in situations
where  there has been a breach of the duty of  loyalty,  failure  to act in good
faith,  intentional misconduct or knowing violation of the law. In addition, the
Company's By-Laws include provisions to indemnify its officers and directors and
other persons against expenses,  judgments, fines and amounts paid in settlement
in connection with threatened, pending or completed suits or proceedings against
such persons by reason of serving or having served as officers,  directors or in
other  capacities,  except in  relation  to matters  with  respect to which such
persons shall be  determined to have acted not in good faith,  unlawfully or not
in the best interest of the Company.

         INSOFAR AS INDEMNIFICATION FOR LIABILITIES ARISING UNDER THE SECURITIES
ACT OF 1933 MAY BE PERMITTED TO DIRECTORS,  OFFICERS OR PERSONS  CONTROLLING THE
COMPANY PURSUANT TO THE FOREGOING PROVISIONS, THE COMPANY HAS BEEN INFORMED THAT
IN THE OPINION OF THE SECURITIES AND EXCHANGE  COMMISSION,  SUCH INDEMNIFICATION
IS AGAINST PUBLIC POLICY AS EXPRESSED IN THE ACT AND IS THEREFORE UNENFORCEABLE.

<PAGE>

                          SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

         The following  table sets forth, as of December 17, 1996, to the extent
known to the Company,  the ownership of the  Company's  Common Stock by (i) each
person who is known by the  Company to own of record or  beneficially  more than
five percent of the Company's Common Stock, (ii) each of the Company's directors
and  executive  officers and (iii) all  directors  and  executive  officers as a
group. Except as otherwise indicated,  the shareholders listed in the table have
sole voting and investment powers with respect to the shares indicated.

<TABLE>
<S>                                               <C>                  <C>    
Name and Address of                         Amount and Nature of       Percent 
Beneficial Owner                            Beneficial Ownership       of Class
- --------------------------                  --------------------       ---------

Martin P. Birrittella
One River Street
Hastings on Hudson, NY 10706 .....................568,558(1)             15.8%

Meredith W. Birrittella
One River Street
Hastings on Hudson, NY 10706 .....................673,558(2)             18.6%

Myles Birrittella
One River Street
Hastings on Hudson, NY 10706 .....................    470(3)               0%

Thomas J. Coleman
One River Street
Hastings on Hudson, NY 10706 .....................403,705(4)             11.2%

Robert Fuhrman
One River Street
Hastings on Hudson, NY 10706 .....................      0                  0

Warren Schaeffer
One River Street
Hastings on Hudson, NY 10706 .....................147,000(5)              4.2%

All directors and
officers as a group
(four persons) ...................................821,028(2)(3)(5)       22.5%

</TABLE>

         (1)  Includes  25,000  shares of the  Company's  Common Stock which are
issuable in respect of stock  options at an  exercise  price of $1.25 per share,
and 88,320 shares of the Company's  Common Stock   which are issuable in respect
of stock options at an exercise  price of $4.50.  Does not include up to 176,640
shares of Common Stock issuable in respect of shares of Series A Preferred Stock
held  by  Martin  Birrittella  if  the  Company  successfully  achieves  certain
specified  performance  goals set  forth in the  Designation  of such  Preferred
Stock,  which are  described  below.  See  "CERTAIN  RELATIONSHIPS  AND  RELATED
TRANSACTIONS."

         (2)  Includes  50,000  shares of the  Company's  Common Stock which are
issuable  in respect of stock  options  issued  under the  Company's  1994 Joint
Incentive and  Non-Qualified  Stock Option Plan (See  EXECUTIVE  COMPENSATION  -
Stock Options) at an exercise price of $1.25 per share, and 88,320 shares of the
Company's  Common  Stock   which are issuable in respect of stock  options at an
exercise  price of $4.50.  Does not include up to 176,640 shares of Common Stock
issuable  in respect  of shares of Series A  Preferred  Stock  held by  Meredith
Birrittella if the Company successfully  achieves certain specified  performance
goals set forth in the Designation of such Preferred Stock,  which are described
below. See "CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

         (3) Does not  include  up to 940  shares of Common  Stock  issuable  in
respect of shares of Series A Preferred  Stock held by Myles  Birrittella if the
Company successfully  achieves certain specified  performance goals set forth in
the Designation of such Preferred Stock, which are described below. See "CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS."

         (4) Includes  50,000  shares of the Company's  Common Stock  registered
hereunder which are issuable in respect of stock options at an exercise price of
$1.25 per share,  and 58,880  shares of the  Company's  Common  Stock  which are
issuable  in respect of stock  options at an exercise  price of $4.50.  Does not
include up to 117,760  shares of Common Stock  issuable in respect of the shares
of Series A  Preferred  Stock held by Mr.  Coleman if the  Company  successfully
achieves  certain  specified  performance  goals set forth in the Designation of
such Preferred Stock, which are described below. See "CERTAIN  RELATIONSHIPS AND
RELATED TRANSACTIONS."

         (5)  Includes  25,000  shares of the  Company's  Common Stock which are
issuable in respect of stock  options at an  exercise  price of $1.25 per share.
Includes  2,000  shares of the  Company's  Common  Stock  which are  issuable in
respect of stock options  vesting as of December 31, 1996, at an exercise  price
of $5.88 per share.



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Martin  Birrittella  (an officer and director of the Company  until his
resignation on December 18, 1996), Meredith  Birrittella,  Myles Birrittella and
Thomas Coleman (an officer and director of the Company until his  resignation on
November 22, 1996),  collectively  own 23,599  shares of the Company's  Series A
Preferred  Stock.  The Series A  Preferred  Stock bears  stock  issuance  rights
entitling the holder thereof to the issuance of a maximum aggregate amount of 30
shares of Common Stock for each share of Series A Preferred  Stock in accordance
with the  following  schedule:  if the Company has net income  equal to $750,000
during any of the three complete fiscal years  commencing  January 1, 1993, then
10 shares of Common  Stock  will be issued in  respect of each share of Series A
Preferred  Stock;  if the Company has gross  revenues  equal to or greater  than
$20,000,000  during any of the five complete fiscal years commencing  January 1,
1993,  then 10 shares of Common Stock will be issued in respect of each share of
Series A Preferred  Stock; if the Company has gross revenues equal to or greater
than $35,000,000 during any of the five complete fiscal years commencing January
1, 1993,  then 10 shares of Common Stock will be issued in respect of each share
of  Series  A  Preferred  Stock;  if a  cumulative  total  of 50% or more of the
Redeemable Public Warrants issued in the Company's initial public offering shall
have been exercised, then 10 shares of Common Stock will be issued in respect of
each share of Series A Preferred  Stock.  All shares of Common Stock issuable in
respect of the Series A Preferred Stock and not previously issued will be issued
if the Company is acquired,  provided  that if the Common Stock is then publicly
traded, the average bid price during the prior 90 days shall equal or exceed the
initial public offering price of such Common Stock.

         In the 1995 fiscal year,  the Company's net income  exceeded  $750,000,
thereby  entitling  holders of Series A  Preferred  Stock to an  issuance of ten
shares of the Company's Common Stock for each share of Series A Preferred Stock.
On such basis, Meredith Birrittella,  Martin Birrittella and Thomas Coleman were
collectively  entitled  to a total of  235,520  shares  of  Common  Stock of the
Company  pursuant to their Series A Preferred  Stock issuance  rights.  However,
those individuals  relinquished all claim to said 235,520 shares of Common Stock
and, in consideration,  the Company granted such individuals ten-year options to
purchase 235,520 shares of the Company's Common Stock at the then-current market
price of $4.50. Myles Birrittella did not relinquish his claim to the 470 shares
of Common Stock to which he was entitled,  and the Company issued such shares of
Common Stock to him.

         Of the original  707,970  shares of Common Stock issuable in respect of
the shares of Series A Preferred  Stock held by the  aforementioned  current and
former officers and directors, 471,980 shares of Common Stock remain issuable.

         In September  1994, the  shareholders  of the Company  approved a stock
option plan, which provided that Mr. Coleman and Mr. Meredith  Birrittella would
receive  options to  purchase  25,000  shares of Common  Stock of the Company at
$4.00 per share for each year of service as an executive  officer of the Company
from 1994 through and including  1999.  However,  in May 1995 both Mr.  Coleman,
then  a  director  and  executive  officer  of the  Company,  and  Mr.  Meredith
Birrittella  waived all rights to receive these options.  In  consideration  for
such  waiver,  the Company  granted to Mr.  Coleman  options  (such  options not
pursuant to the Plan) to purchase  50,000  shares of Common Stock of the Company
at $1.25 per share  (such  options  exercisable  for five years from the date of
vesting),  25,000 of which  options  vested on May 1, 1995,  and 25,000 of which
vested  on March 31,  1996.  In  consideration  for Mr.  Meredith  Birrittella's
waiver,  the Company  granted to him options  (pursuant to the Plan) to purchase
100,000  shares of Common Stock of the Company at $1.25 per share (such  options
exercisable for five years from the date of vesting),  of which 25,000 vested on
May 1, 1995,  25,000  vested on March 31,  1996,  25,000  will vest on March 31,
1997, and the remaining 25,000 will vest on March 31, 1998.

         As the  Company's  sales  increased  in the first  quarter of 1996 at a
greater rate than its receivables matured, the Company experienced a shortage of
working  capital.  To meet these working  capital needs during the course of the
Company's  negotiations  with a  commercial  lender  for a line of  credit,  the
Company  obtained bridge financing in the total amount of $1,272,800 from Martin
P. Birrittella, Meredith W. Birrittella and Warren Schaeffer. On May 6, 1996 the
Company signed a line of credit agreement,  and drew upon such facility to fully
satisfy its loans from Messrs. M.P. Birrittella, M.W. Birrittella and Schaeffer.
In connection with this bridge financing,  the Company paid a total of $9,658 of
interest to the aforementioned lenders.


                            DESCRIPTION OF SECURITIES

Common Stock

         The Company is authorized to issue  10,000,000  shares of Common Stock,
par value  $.01 per  share.  At the date of this  Prospectus,  the  Company  has
3,487,936 shares of Common Stock outstanding.  After being issued, the shares of
Common  Stock are not  subject  to further  assessment  or call.  The  following
summary  description  of the  Common  Stock  is  qualified  in its  entirety  by
reference to the Company's Certificate of Incorporation, as amended.

         The holders of the Common Stock are entitled to one vote for each share
held of record on each matter submitted to a vote of  shareholders.  There is no
cumulative voting for election of directors.  Subject to the prior rights of any
series of  Preferred  Stock that may from time to time be  outstanding,  if any,
holders of Common Stock are entitled to receive ratably such dividends as may be
declared by the Board of Directors out of funds legally available therefor, and,
in the event of  liquidation,  dissolution  or  winding up of the  Company,  are
entitled to share ratably in all assets  remaining after payment of liabilities.
Holders of Common Stock have no preemptive  rights and have no rights to convert
their Common Stock into any other securities.  The outstanding  Common Stock is,
and the Common Stock to be  outstanding  upon the exercise of all warrants  will
be, validly issued, fully paid and nonassessable.


Preferred Stock

         The Company is authorized to issue 100,000  shares of preferred  stock,
par value $.01 per share (the  "Preferred  Stock"),  of which 25,000  shares are
currently  issued and  outstanding  as Series A  Preferred  Stock.  The Board of
Directors of the Company is vested with authority to divide the 75,000 remaining
authorized  shares of Preferred Stock into one or more series of such shares and
to fix and determine the relative rights and  preferences of any such series.  A
series of such shares  may,  among other  matters,  establish  (a) the number of
shares  of  Preferred  Stock to  constitute  such  series  and the  designations
thereof;  (b) the rate and preference of dividends,  if any, the time of payment
of  dividends,  whether  dividends  are  cumulative  and the date from which any
dividend shall accrue; (c) whether Preferred Stock may be redeemed,  and, if so,
the  redemption  price and the  terms  and  conditions  of  redemption;  (d) the
liquidation  preferences payable on Preferred Stock in the event of liquidation;
(e) sinking fund or other provisions, if any, for redemption or purchase of such
shares;  (f) the terms and conditions by which  Preferred Stock may be converted
or in respect of which  shares may be issued,  if the series is issued  with the
privilege of conversion or stock issuance rights; and (g) voting rights, if any.
The Board of Directors, without the approval of the Company's shareholders,  has
the  power to  authorize  the  issuance  of  Preferred  Stock  with  voting  and
conversion  rights that could  adversely  affect the voting  power of the Common
Stock.

         Series A  Preferred  Stock.  The  following  brief  description  of the
Company's  Series A Preferred  Stock,  of which 25,000 is  currently  issued and
outstanding,  is a summary only, does not purport to be complete, and is subject
to and qualified in its entirety by reference to the Certificate of Designation,
Preferences,  Rights and  Limitations  (the  "Certificate"),  a copy of which is
incorporated by reference as an exhibit to the  Registration  Statement of which
this  Prospectus  is a part.  The  shares of Series A  Preferred  Stock  bear no
dividend,  and they have a preference on the liquidation of the Company equal to
$.10 per share.  The shares of Series A Preferred Stock generally do not entitle
the holder  thereof  to vote on  matters  submitted  to  shareholders  except as
required  by  Delaware  law  or on  matters  affecting  the  rights,  powers  or
preferences  of the  Series A  Preferred  Stock or the  creation  of a series of
Preferred Stock senior to the existing Series A Preferred Stock.

         The Series A Preferred Stock bears stock issuance rights  entitling the
holder  thereof to the  issuance of a maximum  aggregate  amount of 30 shares of
Common Stock for each share of Series A Preferred  Stock in accordance  with the
following  schedule:  if the Company has net income equal to $750,000 during any
of the three complete fiscal years  immediately  after the date of the Company's
Initial  Public  Offering,  then 10  shares of  Common  Stock  will be issued in
respect of each share of Series A  Preferred  Stock;  if the  Company  has gross
revenues  equal to or greater than  $20,000,000  during any of the five complete
fiscal  years  immediately  after  the  date  of the  Company's  Initial  Public
Offering, then 10 shares of Common Stock will be issued in respect of each share
of Series A  Preferred  Stock;  if the Company  has gross  revenues  equal to or
greater  than  $35,000,000   during  any  of  the  five  complete  fiscal  years
immediately  after the date of the Company's  Initial Public  Offering,  then 10
shares of Common  Stock  will be issued  in  respect  of each  share of Series A
Preferred Stock; if a cumulative  total of 50% or more of the Redeemable  Public
Warrants  issued in the Offering  shall have been  exercised,  then 10 shares of
Common  Stock  will be issued in  respect  of each  share of Series A  Preferred
Stock.  All shares of Common Stock issuable in respect of the Series A Preferred
Stock and not  previously  issued  will be issued if the  Company  is  acquired,
provided that if the Common Stock is then publicly traded, the average bid price
during the prior 90 days shall equal or exceed the initial public offering price
of such Common Stock.  As each share of Series A Preferred  Stock is entitled to
the issuance of a maximum of 30 shares of Common Stock in three  issuances of 10
shares each,  the issuance of the final ten shares of Common Stock in respect of
each share of Series A Preferred  Stock (which  shall,  together  with all prior
issuances  in respect of such share of Series A Preferred  Stock,  constitute  a
total of 30 shares of Common  Stock  issued in respect of such share of Series A
Preferred  Stock) shall be issued pursuant to a conversion of each share of such
Series A Preferred  Stock into such 10 shares of Common  Stock,  and all further
rights of the  holders of Series A Preferred  Stock  shall cease  except for the
right to be issued such 10 shares of Common Stock in conversion of each share of
Series A Preferred Stock upon submission of a certificate  representing Series A
Preferred Stock. The number of shares of Common Stock issuable in respect of the
Series A Preferred  Stock is  adjustable  in the case of stock  splits,  reverse
stock splits, below market stock issuances and dividends and similar events.

         If the period  during  which  shares of Common  Stock are  issuable  in
respect of the Series A  Preferred  Stock  lapses and 30 shares of Common  Stock
have not been issued in respect of each share of Series A Preferred Stock,  then
each share of Series A  Preferred  Stock will be  redeemed  by the  Company at a
redemption price equal to its liquidation  preference ($.10 per share, or $2,500
in the  aggregate),  and all further rights of the holders of Series A Preferred
Stock will cease except for the right to receive the aggregate  redemption price
upon submission of a certificate representing Series A Preferred Stock.

         The  Company  earned net  income in excess of  $750,000  in 1995.  As a
result of the  Company's  meeting  such  target,  10 shares of Common Stock were
issued in respect of each share of Series A Preferred Stock, except that certain
current and former  officers  and  directors of the Company  relinquished  their
rights, in the aggregate,  to 235,520 of such shares. See "CERTAIN RELATIONSHIPS
AND RELATED  TRANSACTIONS".  Therefore,  at most, 20 additional shares of Common
Stock may be issued in respect of each of the issued and  outstanding  shares of
Series A Preferred Stock, based on the remaining threshold targets.




                              PLAN OF DISTRIBUTION

         The Common Stock and Redeemable  Public Warrants  registered hereby for
sale  by the  Company  will be  issued  by the  Company  to the  holders  of the
applicable  convertible  security upon the exercise thereof by such holders. The
Company has the right to redeem  Redeemable  Public  Warrants at a price of $.01
per share,  provided  that  Warrant  holders  will have 30 days to exercise  the
Redeemable  Public  Warrants in the case of such  redemption.  In addition,  the
Company  may engage in  solicitations  through its  officers  and  directors  or
through  placement  agents to induce the holders of such  securities to exercise
them.

         The Common Stock  issuable upon the exercise of the  Redeemable  Public
Warrants will be held by such holders and any further  distribution  will not be
in the Company's control.



                             SELLING SECURITYHOLDERS

       All of the shares of Common Stock (collectively, the "Shares") and all of
the Redeemable  Public  Warrants  offered herein for the accounts of the persons
identified in the following  table (the "Selling  Securityholders")  may be sold
from time to time. The Selling Securityholders, the amount of Common Stock owned
by such  persons on January 1, 1997,  and the amount of  securities  that may be
acquired by each are set forth below.

         All  of  the   Shares,   which   will  be   offered   by  the   Selling
Securityholders, may be acquired by them as follows: (i) 40,000 shares of Common
Stock  and  20,000  Redeemable  Public  Warrants  issuable  to Oak  Ridge may be
acquired at a price of $11.00 per Unit,  each Unit  consisting  of two shares of
Common Stock and one  Redeemable  Public  Warrant,  (ii) 20,000 shares of Common
Stock and  10,000  Redeemable  Public  Warrants  issuable  to  Rosendahl  may be
acquired at a price of $11.00 per Unit,  each Unit  consisting  of two shares of
Common Stock and one Redeemable  Public  Warrant,  (iii) 20,000 shares of Common
Stock and 10,000 Redeemable Public Warrants issuable to McVicker may be acquired
at a price of $11.00  per Unit,  each Unit  consisting  of two  shares of Common
Stock and one  Redeemable  Public  Warrant,  (iv) 20,000  shares of Common Stock
issuable to Oak Ridge upon exercise of the Redeemable  Public Warrants which are
issuable upon  exercise of the  Underwriter's  Warrants,  which shares of Common
Stock may be acquired at a price of $7.50 per share, (v) 10,000 shares of Common
Stock  issuable to Rosendahl  upon exercise of the  Redeemable  Public  Warrants
which are issuable upon exercise of the Underwriter's Warrants,  which shares of
Common Stock may be acquired at a price of $7.50 per share,  (vi) 10,000  shares
of Common Stock  issuable to McVicker  upon  exercise of the  Redeemable  Public
Warrants which are issuable upon exercise of the Underwriter's  Warrants,  which
shares of Common  Stock may be  acquired  at a price of $7.50 per  share,  (vii)
54,750  shares of Common  Stock at a price of $1.65  issuable on the exercise of
outstanding Bridge Warrants,  (viii) 62,500 shares and 14,765 shares at exercise
prices of $3.75 and $3.95 per share,  respectively,  pursuant to the exercise of
warrants granted by the Company, and (vii) 50,000 shares at an exercise price of
$1.25 per share pursuant to the exercise of options  granted to a former officer
and  director  of the  Company.  As of the date of this  Prospectus,  no Selling
Securityholder has exercised any of the warrants or options described above.

<TABLE>

<S>                            <C>               <C>               <C>    
Selling                        Amount of                           Percentage of
Securityholder And             Common Stock      Amount of         Common Stock
Relation (if any)              Owned Before      Common Stock      Owned After
To Company                     Offering  (1)     Offered           Offering(>1%)
                                                                   (1)(2)
- --------------------------     --------------    ---------------   -------------
Oak Ridge Investment, Inc.
  Underwriter of Company's
  initial public offering          60,000         60,000(3)            0

Steven F. Rosendahl                30,000         30,000(4)            0
  Former employee of Oak Ridge

Robert McVicker                    32,500         30,000(5)            0
  Former employee of Oak Ridge

Thomas J. Coleman                 403,705(6)      50,000              10%
  Former Secretary and
  Director of the Company

Fores J. Beaudry                   40,800         22,500               0

Ruth B. Smith                       7,500          7,500               0

George E. Looschen                  7,500          7,500               0

Robert Meyer                       11,250         11,250               0

John & Bonnie Vainder               5,500          4,500               0

Detello Family Trust                1,500          1,500               0

S&F Consulting Inc.(7)             77,265         77,265               0

</TABLE>

         (1) Includes the Common Stock underlying the options and warrants owned
by the Selling Securityholders and registered hereunder.

         (2) Assumes the sale of the shares of Common Stock registered hereunder
issuable upon the exercise of those options and warrants.

         (3) Includes  20,000  shares of Common Stock  issuable upon exercise of
the  Redeemable   Public  Warrants  that  are  issuable  upon  exercise  of  the
Underwriters Warrants.

         (4) Includes  10,000  shares of Common Stock  issuable upon exercise of
the  Redeemable   Public  Warrants  that  are  issuable  upon  exercise  of  the
Underwriters Warrants.

         (5) Includes  10,000  shares of Common Stock  issuable upon exercise of
the  Redeemable   Public  Warrants  that  are  issuable  upon  exercise  of  the
Underwriters Warrants.

         (6) Includes the 50,000 shares of the Company's Common Stock registered
hereunder,  which are issuable in respect of stock options at an exercise  price
of $1.25 per share, and 58,880 shares of the Company's  Common Stock,  which are
issuable  in respect of stock  options at an exercise  price of $4.50.  Does not
include up to 117,760  shares of Common Stock  issuable in respect of the shares
of Series A  Preferred  Stock held by Mr.  Coleman if the  Company  successfully
achieves  certain  specified  performance  goals set forth in the designation of
such  Series  A  Preferred  Stock.  See  "CERTAIN   RELATIONSHIPS   AND  RELATED
TRANSACTIONS."

         (7)  Karl  Faust,  a  principal  in S&F  Consulting,  Inc.,  is  also a
principal in KFLB Holding,  Inc., a consultant to the Company.  Does not include
Common Stock, or options or warrants to purchase Common Stock,  held directly or
indirectly by KFLB Holding, Inc. 

<TABLE>

<S>                      <C>                 <C>               <C>  
Selling                  Amount of                             Percentage of
Securityholder And       Redeemable Public   Amount of         Redeemable Public
Relation (if any)        Warrants Owned      Redeemable Public Warrants Owned
To Company               Before Offering(1)  Warrants Offered  Offering(>1%)(2)
- ---------------------    ------------------  ----------------  -----------------
Oak Ridge Investment, Inc.
Underwriter of Company's
  initial public offering         20,000             20,000            0

Steven F. Rosendahl               10,000             10,000            0
  Former employee of Oak Ridge

Robert McVicker                   10,000             10,000            0
  Former employee of Oak Ridge

</TABLE>

         (1)  Assumes the exercise of the Underwriters Warrants.

         (2)  Assumes the exercise or sale of the Redeemable Public Warrants.


Plan of Distribution by Selling Securityholders

         No underwriter is involved in the  distribution  of the securities that
may be owned by the Selling  Securityholders.  Rather, sales will be made by the
Selling  Securityholders  either  directly  or  through  one or more  securities
brokers or dealers in over-the-counter  transactions on The Nasdaq Stock Market,
or in privately negotiated transactions.  At the time that a particular offer of
any of the  Shares is made by or on behalf of a Selling  Securityholder,  to the
extent required, a Prospectus Supplement will be distributed that will set forth
the number of Shares being offered and the terms of the offering,  including the
name or names of any underwriters, dealers or agents, the purchase price paid by
any underwriter  for Shares  purchased from the Selling  Securityholder  and any
discounts,  commissions or concessions  allowed or reallowed or paid to dealers,
and the proposed selling price to the public.

         Shares  sold  in  over-the-counter  transactions  will  be  sold at the
current  market  prices  at the time of sale,  and any  Shares  sold in  private
transactions  will  be  sold at  prices  acceptable  to the  buyer  and  seller.
Broker-dealers  through  which the Selling  Securityholders  effect sales of the
Shares  may  receive  compensation  in the  form of  discounts,  concessions  or
commissions from the Selling Securityholders and/or the purchasers of the Shares
for whom such broker-dealers may act as agent or to whom they sell as principal,
or both (which compensation as to a particular broker-dealer may be in excess of
customary compensation).

         The  Selling   Securityholders   and  any  broker-dealers  who  act  in
connection with the sale of Shares hereunder may be deemed to be  "underwriters"
within the meaning of Section  2(11) of the  Securities  Act of 1933, as amended
(the "Securities  Act"), and any commissions  received by them and profit on any
resale of the Shares as principal might be deemed to be  underwriting  discounts
and commissions under the Securities Act.

         Under the  Securities  Exchange Act of 1934, as amended (the  "Exchange
Act"),  and the  regulations  promulgated  thereunder,  any person  engaged in a
distribution of Common Stock offered by this  Prospectus may not  simultaneously
engage in  market-making  activities with respect to the Common Stock during the
applicable  "cooling  off"  period (9 days)  prior to the  commencement  of such
distribution.  In addition, and without limiting the foregoing restriction,  the
Selling Securityholders will be subject to applicable provisions of the Exchange
Act and the rules and regulations  promulgated  thereunder,  including,  without
limitation, Rules 10b-6 and 10b-7 in connection with transactions in the Shares,
which provisions may limit the timing of purchases and sales of shares of Common
Stock by the Selling Securityholders.

         The Selling  Securityholders  will receive the entire proceeds from the
sale of their  Shares,  less any  commissions  paid to brokers  or  dealers  for
executing such offers.  Although the Company will not receive any funds from the
sale of the  Selling  Securityholders'  shares,  the  Company  will  pay for all
expenses of the offering and will furnish  current  prospectuses  to the Selling
Securityholders at their request.


                                  LEGAL MATTERS

         The  validity of the shares of the Common Stock and  Redeemable  Public
Warrants  only will be passed on for the Company by Akabas & Cohen,  488 Madison
Avenue,  New York,  NY 10022.  Akabas & Cohen owns 1,010 shares of the Company's
Common  Stock,  and 101 shares of Series A Preferred  Stock.  Seth A. Akabas,  a
partner in the firm of Akabas & Cohen,  personally  owns 6,549  shares of Common
Stock,  and 94 shares of Series A Preferred  Stock.  Richard Cohen, a partner in
the firm of Akabas & Cohen,  personally  owns 280 shares of Common  Stock and 28
shares of Series A Preferred Stock.


                                     EXPERTS

         The financial  statements  of the Company for the years ended  December
31, 1995 and 1994,  which are included in this  Prospectus,  have been  included
herein in reliance on the report of  D'Arcangelo  & Co., LLP,  Certified  Public
Accountants, 3010 Westchester Avenue, Purchase, NY 10577, appearing elsewhere in
this  Prospectus  and upon the authority of such firm as experts in auditing and
accounting.



                             ADDITIONAL INFORMATION

         The Company has filed with the office of the  Securities  and  Exchange
Commission,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, its Registration
Statement on Form SB-2  (Registration No. 33-______) under the Securities Act of
1933,  with  respect  to  the  securities   offered  hereby  (the  "Registration
Statement").  This  Prospectus does not contain all of the information set forth
in the  Registration  Statement  and the exhibits  and  schedules  thereto.  For
further  information,  reference is hereby made to the  Registration  Statement.
Statements  contained in the  Prospectus  as to the contents of any document are
not necessarily complete,  and in each instance reference is made to the copy of
such  document  filed as an exhibit  to the  Registration  Statement,  each such
statement  being  qualified  in all  respects by such  reference.  Copies of the
Registration  Statement  and such  other  reports  filed by the  Company  may be
inspected  without charge at the Public  Reference  Section of the Commission in
Washington,  D.C.  at the  address  set  forth  above,  and at the  Commission's
regional offices, and copies of all or any part thereof may be obtained from the
Commission at prescribed rates.

         Any document or part thereof which is incorporated by reference  within
this Prospectus and not delivered heretowith,  will be provided, without charge,
to  each  person,  including  any  beneficial  owner,  to whom a  Prospectus  is
delivered,  upon written or oral request of such  person;  however,  exhibits to
documents that are  incorporated by reference shall not be furnished unless such
exhibits are  specifically  incorporated by reference into the information  that
the Prospectus  incorporates.  Such  information  may be obtained by writing the
Company at c/o  Protective  Technologies  International  Inc., One River Street,
Hastings on Hudson, NY 10706, telephone (914) 478-8200, Attn: Secretary.


<PAGE>

460,000 Shares
of Common Stock

302,015 Shares of
Common Stock by
Selling Securityholders

40,000 Redeemable
Common Stock
Purchase Warrants by
Selling Securityholders


PTI HOLDING INC.



PROSPECTUS



January 27, 1997


No  Person is  authorized  to give any  information  or to
make any  representation  other  than those  contained  in
this  Prospectus,  and if given or made, such  information
or  representation  must not be relied upon as having been
authorized.  This  Prospectus does not constitute an offer
to  sell  or  a  solicitation  of  an  offer  to  buy  any
securities  other  than  the  securities  offered  by this
Prospectus  or an  offer to sell or a  solicitation  of an
offer to buy the  securities  in any  jurisdiction  to any
person  to whom it is  unlawful  to make  such an offer or
solicitation in such jurisdiction.


                     TABLE OF CONTENTS
  
Prospectus Summary                        
Risk Factors                              
Market Information                         
Use of Proceeds
Management's Discussion
   and Analysis
Description of Business
Directors, Executive Officers,
   Promoters and Control Persons
Remuneration of Officers
   and Directors                           
Security Ownership of Certain Ben-
   eficial Owners and Management
Certain Relationships and
    Related Transactions                   
Description of Securities                  
Plan of Distribution                       
Selling Shareholders                       
Legal Proceedings
Description of Property
Legal Matters                              
Experts                                    
Additional Information                     


Until the conclusion of the distribution of the securities offered hereby, there
is an obligation of dealers to deliver a Prospectus  when acting as underwriters
and with respect to their unsold allotments or subscriptions.


<PAGE>
                                     PART II

                                 INFORMATION NOT
                             REQUIRED IN PROSPECTUS


ITEM 24.  Indemnification of Officers and Directors


         Article  Ninth  of  the  Corporation's   Certificate  of  Incorporation
provides:

                  This  corporation  shall  indemnify any person who was or is a
         party or is threatened to be made a party to any threatened, pending or
         complete  action,   suit  or  proceeding,   whether  civil,   criminal,
         administrative  or  investigative,  or by  or  in  the  right  of  this
         corporation  to procure  judgment  in its favor,  by reason of the fact
         that  he is or was a  director,  officer,  employee  or  agent  of this
         corporation, or is or was serving at the request of this corporation as
         a  director,   officer,  employee  or  agent  of  another  corporation,
         partnership, joint venture, trust or other enterprise, against expenses
         (including  attorneys'  fees),  judgments,  fines and  amounts  paid in
         settlement  actually and reasonably  incurred by him in connection with
         such  action,  suit or  proceeding  if he acted in good  faith and in a
         manner  he  reasonably  believed  to be in or not  opposed  to the best
         interests  of this  corporation,  in  accordance  with  and to the full
         extent permitted by statute.  Expenses incurred in defending a civil or
         criminal action,  suit or proceeding may be paid by this corporation in
         advance of the final disposition of such action,  suit or proceeding as
         authorized  by the Board of Directors in the specific case upon receipt
         of an undertaking by or on behalf of the director, officer, employee or
         agent to repay such amount  unless it shall  ultimately  be  determined
         that he is entitled to be indemnified by this corporation as authorized
         in this section. The indemnification provided by this section shall not
         be  deemed  exclusive  of any  other  rights  to  which  those  seeking
         indemnification  may be entitled  under these Articles or any agreement
         or vote of stockholders or disinterested  directors or otherwise,  both
         as to  action in his  official  capacity  and as to  action in  another
         capacity  while holding such office,  and shall continue as to a person
         who has ceased to be a director,  officer,  employee or agent and shall
         inure to the benefit of the heirs, executors and administrators of such
         a person.

         ARTICLE X of the Company's By-Laws provides as follows:

                  Any person made a party to any action or  proceeding  (whether
         or not by or in the right of the  Corporation  to procure a judgment in
         its favor or by or in the right of any other  corporation) by reason of
         the fact that he, his  testator  or  intestate,  is or was a  director,
         officer or employee of the Corporation,  or of any corporation which he
         served as such at the request of the Corporation,  shall be indemnified
         by the Corporation against judgments, fines, amounts paid in settlement
         and  reasonable  expenses,  including  attorneys'  fees,  actually  and
         necessarily  incurred by him in connection  with the defense of or as a
         result of such action or proceeding,  or in connection  with any appeal
         therein,  to the full extent  permitted  under the laws of the State of
         Delaware from time to time in effect.  The  Corporation  shall have the
         power to purchase and maintain  insurance  for the  indemnification  of
         such  directors,  officers and  employees to the full extent  permitted
         under the laws of the State of  Delaware  from time to time in  effect.
         Such  right of  indemnification  shall not be deemed  exclusive  of any
         other  rights of  indemnification  to which such  director,  officer or
         employee may be entitled.

ITEM 25.  Other Expenses of Issuance and Distribution

         The expenses  payable by Registrant in connection with the issuance and
distribution of the securities being registered are estimated as follows:
<TABLE>
                  <S>                                                      <C>
                  Securities and Exchange Commission Fees              $   1,838
                  Accounting Fees and Expenses                            15,000
                  Blue Sky Fees and Expenses                               5,662
                  Printing Expenses                                        1,500
                  NASDAQ Stock Market Listing Fees                         1,000
                  Legal Fees                                              25,000
                                                                         -------
                                    TOTAL..............................$  50,000
                                                                         =======
</TABLE>


ITEM 26.  Recent Sales of Unregistered Securities


         Within the past three years,  the Company has granted to employees  and
consultants options vesting on or before the date of this Registration Statement
(certain of which such options have already been  exercised) to purchase a total
of 513,520 shares of Common Stock of the Company at prices ranging from $1.25 to
$9.00.  All  sales  reported  in this  Item were  exempt  from the  registration
requirements  of the  Securities  Act of 1933, as amended,  by reason of Section
4(2)  thereof  and/or  the  rules  and  regulations   (including  Regulation  D)
promulgated thereunder as sales of securities not involving a public offering.

         Also, in November, 1994 the Company sold in two transactions to foreign
investors,  acting through its placement agent Berkshire  International Finance,
Inc.,  243,956  shares of Common Stock and 75,000  shares of Common  Stock.  The
Company  received  from these sales,  respectively,  $555,000 and  $196,875.  As
compensation  for its services,  the Company granted to Berkshire  International
Finance,  Inc.  warrants to purchase 62,500 shares of Common Stock at a price of
$3.75 per share,  and  warrants to purchase  14,765  shares of Common Stock at a
price of $3.95 per share.  A  Regulation  S  offering  was  appropriate  because
neither  purchaser was a citizen of the United States.  The total offering price
of  the  above  Regulation  S  transactions   was  $751,875,   with  $82,947  in
underwriting discounts and commissions.


ITEM 27.  Exhibits and Financial Statement Schedules


         (a)      Exhibits

         3.1 Registrant's Articles of Incorporation, as amended, incorporated by
reference  to  the  like  numbered  exhibit  in  the  Registrant's  Registration
Statement on Form SB-2 under the  Securities  Act of 1933, as amended,  File No.
33-53466

         3.2  Registrant's  By-Laws,  incorporated  by  reference  to  the  like
numbered exhibit in the Registrant's  Registration  Statement on Form SB-2 under
the Securities Act of 1933, as amended, File No. 33-53466

         4.1 Resolution of Designation, Powers, Preferences and Rights of Series
A Preferred Stock, incorporated by reference to the like numbered exhibit in the
Registrant's  Registration  Statement on Form SB-2 under the  Securities  Act of
1933, as amended, File No. 33-53466

         4.2 Form of Warrant of Bridge Loan lenders,  incorporated  by reference
to the like numbered exhibit in the Registrant's  Registration Statement on Form
SB-2 under the Securities Act of 1933, as amended, File No. 33-53466

         4.3 Form of Warrant included in Units, incorporated by reference to the
like numbered  exhibit in the Registrant's  Registration  Statement on Form SB-2
under the Securities Act of 1933, as amended, File No. 33-53466

         4.4 Form of  Underwriters'  Warrant,  incorporated  by reference to the
like numbered  exhibit in the Registrant's  Registration  Statement on Form SB-2
under the Securities Act of 1933, as amended, File No. 33-53466

         5 Opinion of Akabas & Cohen, to be filed by Amendment.

         10.1 Warrant  Agreement dated , 1992 between  Corporate Stock Transfer,
Inc. and the Company,  incorporated  by reference to exhibit  number 10.9 in the
Registrant's  Registration  Statement on Form SB-2 under the  Securities  Act of
1933, as amended, File No. 33-53466

         10.2 Form of Stock Option granted to employees, independent contractors
and  consultants,  incorporated  by  reference  to exhibit  number  10.14 in the
Registrant's  Registration  Statement on Form SB-2 under the  Securities  Act of
1933, as amended, File No. 33-53466

         10.3 Merger  Agreement and Plan of  Reorganization  dated  February 14,
1994 among Protective Technologies International Inc., Foam-O-Rama,  Inc., Ellen
Schaeffer and Lori Hillsberg,  as amended,  incorporated by reference to exhibit
number 2 in the  Registrant's  Current  Report on Form 8-K dated  March 16, 1994
under the Securities Exchange Act of 1934, as amended

         10.4  Noncompetition  Agreement dated March 1, 1994 between  Protective
Technologies   International  Inc.  and  Ellen  Schaeffer  and  Lori  Hillsberg,
incorporated  by reference to exhibit  number 99.1 in the  Registrant's  Current
Report on Form 8-K dated March 16,  1994 under the  Securities  Exchange  Act of
1934, as amended

         10.5  Noncompetition  Agreement dated March 1, 1994 between  Protective
Technologies  International  Inc.  and  Warren  Schaeffer  and  Alan  Hillsberg,
incorporated  by reference to exhibit  number 99.2 in the  Registrant's  Current
Report on Form 8-K dated March 16,  1994 under the  Securities  Exchange  Act of
1934, as amended

        10.6 Form of  Promissory  Note  memorializing  loans from  directors and
officers as authorized by the Board of Directors on March 13, 1996, incorporated
by reference to exhibit number 10.21 in the  Registrant's  Annual Report on Form
10-KSB for the year ended December 31, 1995,  under the Securities  Exchange Act
of 1934, as amended

         10.7 Guarantee  from Warren  Schaeffer and Alan Hillsberg to Protective
Technologies  International  Inc.,  incorporated  by reference to exhibit number
10.21 in the  Registrant's  Quarterly Report on Form 10-QSB for the period ended
September 30, 1995, under the Securities Exchange Act of 1934, as amended

         10.8 Exclusive License and Purchase Guarantee Agreement, dated July 19,
1994 between Toy Biz,  Inc.  and the  Registrant,  incorporated  by reference to
exhibit number 10.22 in the Registrant's Quarterly Report on Form 10-QSB for the
period ended September 30, 1995,  under the Securities  Exchange Act of 1934, as
amended

         10.9  Amendment  #1  dated  October  18,  1995  to  Warrant  Agreement,
incorporated by reference to exhibit number 10.23 in the Registrant's  Quarterly
Report on Form  10-QSB  for the  period  ended  September  30,  1995,  under the
Securities Exchange Act of 1934, as amended

         10.10  Line of Credit  Agreement  (Asset  Based),  dated  May 6,  1996,
between Key Bank of New York,  Protective  Technologies  International Inc., PTI
Holding Inc. and Protective  Technologies  of America Inc., and collateral  loan
documents  thereto,  incorporated  by reference  to exhibit  number 10.25 in the
Registrant's  Quarterly  Report on Form 10-QSB dated March 31,  1996,  under the
Securities Exchange Act of 1934, as amended

         10.11 Financial Advisory and Investment Banking Agreement,  dated April
2, 1996, between PTI Holding Inc. and GKN Securities Corp.

         10.12   Amendment  #2,  dated  June  6,  1996  to  Warrant   Agreement,
incorporated by reference to exhibit number 2 in Registrant's  Current Report on
Form 8-K dated July 9,  1996,  under the  Securities  Exchange  Act of 1934,  as
amended

         21  Subsidiaries  of registrant,  incorporated by reference to the like
numbered  exhibit in the  Registrant's  Annual Report on Form 10-KSB dated April
14, 1995 under the Securities Exchange Act of 1934, as amended, File No. 1-11586

         23.1 Consent of Akabas & Cohen (included in Exhibit 5)

         23.2 Consent of D'Arcangelo & Co. LLP.

         24 Power of attorney authorizing Meredith W. Birrittella to file one or
more amendments to this Registration Statement, dated January 27, 1997, included
on page II-6 of this Registration Statement on Form SB-2, filed January 27, 1997
under the Securities Act of 1933, as amended


ITEM 28.  Undertakings


                  The undersigned Registrant hereby undertakes to:

(a) (1) File, during any period in which it offers or sells securities, a post-
effective amendment to this registration statement to:

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

         (ii) Reflect in the prospectus any facts or events which,  individually
or  together,   represent  a  fundamental  change  in  the  information  in  the
registration statement; and

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

         (2) For  determining  liability  under the  Securities  Act, treat each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering;

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

(e)  If the  Registrant  requests  acceleration  of the  effective  date  of the
Registration  Statement  under Rule 461 under the Securities Act, the Registrant
acknowledges that:


         Insofar as indemnification for liabilities arising under the Securities
         Act of 1933 (the "Act") may be  permitted  to  directors,  officers and
         controlling  persons  of the  small  business  issuer  pursuant  to the
         foregoing provisions,  or otherwise, the small business issuer has been
         advised that in the opinion of the Securities  and Exchange  Commission
         such  indemnification  is against public policy as expressed in the Act
         and is, therefore, unenforceable.

         In the event that a claim for indemnification  against such liabilities
         (other  than the  payment  by the small  business  issuer  of  expenses
         incurred or paid by a director,  officer or  controlling  person of the
         small business issuer in the successful defense of any action,  suit or
         proceeding) is asserted by such director, officer or controlling person
         in connection with the securities being registered,  the small business
         issuer  will,  unless in the opinion of its counsel the matter has been
         settled  by  controlling  precedent,  submit to a court of  appropriate
         jurisdiction the question whether such indemnification by it is against
         public policy as expressed in the  Securities  Act and will be governed
         by the final adjudication of such issue.

(f)  The small business issuer will:

         (1) For  determining  any liability under the Securities Act, treat the
         information  omitted from the form of prospectus  filed as part of this
         registration  statement in reliance  upon Rule 430A and  contained in a
         form of  prospectus  filed by the  small  business  issuer  under  Rule
         424(b)(1),  or (4), or 497(h) under the  Securities Act as part of this
         registration  statement  as of the  time  the  Commission  declared  it
         effective.

         (2) For  determining  liability  under the  Securities  Act, treat each
         post-effective  amendment  that  contains a form of prospectus as a new
         registration  statement for the securities  offered in the registration
         statement,  and that  offering  of the  securities  at that time as the
         initial bona fide offering of those securities.



























<PAGE>


                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of  filing on Form SB-2 and  authorized  its  registration
statement to be signed on its behalf by the undersigned, in the City of Hastings
on Hudson, State of New York, on January 27, 1997.



                           PTI HOLDING INC.


                           By/s/ Meredith W. Birrittella
                             Meredith W. Birrittella,
                             Chief Executive Officer (authorized signatory)
                             Chief Financial Officer



                                POWER OF ATTORNEY

         Each person whose signature appears below hereby authorized Meredith W.
Birrittella to file one or more amendments, including Post-Effective Amendments,
to this  Registration  Statement,  which Amendments may make such changes as Mr.
Birrittella  deems  appropriate,  and each person whose signature appears below,
individually in each capacity stated below, hereby appoints Mr. Birrittella with
full power of substitution, as Attorney-in-Fact,  to execute his name and on his
behalf to file any such Amendments to this Registration Statement.

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


/s/ Meredith W. Birrittella    Chief Executive Officer,         January 27, 1997
Meredith W. Birrittella        Chief Financial Officer,
                               Chairman and Director


/s/ Myles Birrittella          Director                         January 27, 1997
Myles Birrittella



/s/ Robert Fuhrman             Director                         January 27, 1997
Robert Fuhrman



/s/ Warren Schaefer            Director and Secretary           January 27, 1997
Warren Schaeffer




<PAGE>












INDEPENDENT AUDITOR'S CONSENT





To the Board of Directors
PTI Holding Inc.



We consent to the incorporation by reference in this  Registration  Statement of
PTI Holding Inc. on Form SB-2  (pertaining to the registration of 762,015 shares
of the  Registrant's  common stock and 40,000  redeemable  common stock purchase
warrants) of our report dated March 5, 1996,  appearing in the Annual  Report of
PTI Holding Inc. on Form 10-KSB for the year ended December 31, 1995.






D'ARCANGELO & CO.,LLP
Purchase, New York


January 23, 1997



<PAGE>
<TABLE>
                        PTI HOLDING INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
<S>                                                    <C>            <C>
                                                    September 30,   December 31,
ASSETS                                                   1996          1995
                                                     ------------   ------------
                                                     (Unaudited)
Current assets:
   Cash and cash equivalents ......................    $  449,278    $  969,329
   Cash securing letters of credit, current portion          --         125,000
   Accounts receivable, net of allowance for returns
     and doubtful collections of $65,748 (September
     30, 1996) and $70,000 (December 31, 1995)          2,755,212     1,171,137
   Inventories ...................................      2,984,605     1,669,136
   Advances toward inventory purchases ...........        326,170          --
   Deferred tax asset, net .......................         67,600       152,000
   Prepaid expenses and other current assets .....        801,475       280,354
                                                       ----------    ----------
   Total current assets                                 7,384,340     4,366,956

Cash securing letters of credit, noncurrent portion          --          83,750
Equipment and improvements, net of accumulated
     depreciation of $696,759 (September 30, 1996)
     and $460,020 (December 31, 1995) ..............      455,394       366,595
Deferred tax asset, net ..........................         93,200        38,000
Goodwill, net of accumulated amortization of $115,468
     (September 30, 1996) and $83,976 (December 31,
     1995) ...........................                  1,354,128     1,385,620
Covenants not to compete, net of accumulated amort-
     ization of $305,045 (September 30, 1996)and
     $227,240 (December 31, 1995) ..............          213,655       291,460
Patents, net of accumulated amortization of $741
(September 30, 1996) and $519 (December 31, 1995)           4,305         4,528
                                                       ----------    ----------
                                                    $   9,505,022  $  6,536,909
                                                       ==========    ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable and accrued expenses .........     $1,646,394    $  732,409
   Current portion of due to former key employees
     and shareholders of acquired company                  25,000        41,309
   Income taxes payable ..........................        610,880          --
                                                       ----------    ----------
   Total current liabilities .....................      2,282,274       773,718
                                                       ----------    ----------
Due to former key employees and shareholders of
     acquired Company, net of current portion              58,750        83,750
                                                       ----------    ----------
Commitments and contingent liabilities

Series A preferred stock, $.001 par value; issued
     and outstanding 25,000 shares, redeemable at
     liquidation value of $.10 per share
     (aggregating $2,500)                                   2,500         2,500
                                                       ----------    ----------
Stockholders' equity:
   Preferred stock, $.001 par value; authorized
     100,000 shares of which 25,000 shares have
      been designated as Series A preferred ......           --            --
   Common stock, $.01 par value; authorized
     10,000,000 shares, issued and outstanding
     3,478,436 shares (September 30, 1996) and
     3,338,956 (December 31, 1995)                         34,784        33,390
   Capital in excess of par ......................      6,405,052     6,212,696
   Receivable from exercise of stock options .....           --          (4,688)
   Retained earnings (deficit) ...................        721,662      (564,457)
                                                       ----------     ----------
   Total stockholders' equity ....................      7,161,498      5,676,941
                                                       ----------     ----------
                                                       $9,505,022     $6,536,909
                                                       ==========     ==========
</TABLE>

<PAGE>

<TABLE>


                        PTI HOLDING INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS


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

                      Nine Months ended September 30,  Years ended December 31,
                     --------------------------------  ------------------------
                                  1996         1995         1995         1994
                                --------     --------     --------     --------
                              (Unaudited)  (Unaudited)

Net sales .................. $13,532,363   $6,506,019   $8,166,788   $4,776,165

Cost of sales ..............   9,717,716    4,374,531    5,954,212    3,918,362
                              ----------   ----------   ----------   ----------

Gross profit ...............   3,814,647    2,131,488    2,212,576      857,803

Selling, general and
  administrative expenses      1,901,156    1,656,956    1,664,002    1,567,070
                              ----------   ----------   ----------   ----------

Income (loss) from operations  1,913,491      474,532      548,574     (709,267)

Interest income, net of 
  interest (expense) of 
  $24,074 (September 30, 
  1996), $118 (December 
  31, 1995), $1,912 
  (December 31, 1994)             12,708       34,909       49,362       28,372
                               ---------   ----------   ----------   ---------- 

Income (loss) from continuing
  operations before 
  income taxes (benefit) ..    1,926,199      509,441      597,936     (680,895)
                               ---------   ----------   ----------   ----------

Income taxes (benefit):
  Current .................      610,880         --           --           --
  Deferred ................       29,200         --       (190,000)        --
                               ---------   ----------   ----------   ----------

                                 640,080         --       (190,000)        --
                               ---------   ----------   ----------   ----------

Income (loss) from continuing
     operations                1,286,119      509,441      787,936     (680,895)

Income (loss) from discontinued
     operations                      --           --        80,000      (88,398)
                              ----------   ----------   ----------  -----------

Net income (loss) ..........  $1,286,119   $  509,441   $  867,936   $ (769,293)
                              ==========   ==========   ==========   ==========


Net income (loss) per share 
     of common stock:
   Continuing operations ...  $      .33   $      .15   $      .22   $     (.22)
   Discontinued operations          --           --            .02         (.03)
                              ----------   ----------   ----------   ----------

                              $      .33   $      .15   $      .24   $     (.25)
                              ==========   ==========   ==========   ==========


Weighted average shares 
outstanding                    3,891,973    3,330,900    3,637,025    3,021,822
                              ==========   ==========   ==========   ==========

</TABLE>

<PAGE>
<TABLE>


                        PTI HOLDING INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY


<S>            <C>       <C>         <C>          <C>         <C>        <C>
                                              Receivable
                                                 from                   Total
             Common stock          Capital     exercise    Retained     stock-
        -----------------------   in excess    of stock    earnings    holders' 
           Shares      Amount      of par      options     (Deficit)    equity
        -----------   ---------   ---------   ----------   ---------   ---------

Balance,
January
1, 1994   2,521,500  $   25,215  $3,997,668  $     --    $ (663,100) $3,359,783

Net loss       --          --          --          --      (769,293)   (769,293)

Issuance 
of common
stock and
warrants    737,456       7,375   2,090,578     (15,000)       --     2,082,953
          ---------  ----------  ----------  ----------  ----------  ----------

Balance,
December
31, 1994  3,258,956      32,590   6,088,246     (15,000) (1,432,393)  4,673,443

Net income     --          --          --          --       867,936     867,936

Collection     --          --          --        15,000        --        15,000

Issuance 
of common
stock and
warrants     80,000         800     124,450      (4,688)       --       120,562
         ----------  ----------  ----------  ----------  ----------  ----------

Balance,
December
31, 1995  3,338,956      33,390   6,212,696      (4,688)   (564,457)  5,676,941

Unaudited:
- ----------

Net income     --          --          --          --     1,286,119   1,286,119

Collection     --          --          --         4,688        --         4,688

Issuance 
of common
stock       139,480       1,394     192,356        --          --       193,750
           --------  ----------  ----------  ----------  ----------  ----------

Balance,
September
30, 1996  3,478,436  $   34,784  $6,405,052  $     --    $  721,662  $7,161,498
          =========  ==========  ==========  ==========  ==========  ==========



</TABLE>



<PAGE>
<TABLE>
                        PTI HOLDING INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS

<S>                                <C>            <C>       <C>          <C>
                                   Nine Months ended          Year's Ended 
                                     September 30,             December 31,
                                ------------------------  ----------------------
                                    1996        1995         1995       1994
                                -----------  -----------  ---------  -----------
                                (Unaudited)  (Unaudited)
Cash flows from operating 
 activities:
 Net income (loss) .........     $1,286,119   $ 509,441  $  867,936  $ (769,293)
 Adjustments to reconcile 
  net income (loss) to net
  cash provided by (used in)
  operating activities:
    Provision for returns 
     and doubtful collections         4,252    (216,000)   (276,000)    339,500
    Depreciation ........           236,739     163,581     276,110     166,371
    Amortization of intangible
     assets                         109,519     109,519     146,024     165,710
    Deferred income taxes 
     (benfit)                        29,200        --      (190,000)       --
    Deferred compensation 
     (continuation bonus)              --        37,500      50,000     150,000
    Write-off of covenants 
     not to compete                    --          --          --        98,800
    (Increase) decrease in 
     operating assets exclusive 
     of the effects of the 
     business combination:
       Accounts receivable       (1,588,326)     22,714   1,029,720  (1,375,417)
       Inventories ......        (1,315,469)   (841,366) (1,014,587)   (123,249)
       Advances toward 
        inventory purchases        (326,170)       --          --          --
       Prepaid expenses and 
        other current assets       (521,121)   (201,332)   (136,066)    (93,080)
       Due from factor ..              --          --          --        51,310
       Patents ..........              --          --          --        (5,046)
       Other assets .....              --          --          --         3,025
    (Decrease) increase in 
     operating  liabilities  
     exclusive of the effects
     of the business combination:
       Accounts payable and
        accrued expense             913,985     186,431    (203,208)    174,823
       Income taxes payable         610,880        --          --      (203,118)
                                 ----------   ---------  ----------   ----------
  Net cash provided by (used in) 
   operating activities            (560,392)   (229,512)    549,929  (1,419,664)
                                 ----------   ---------  ----------   ----------

Cash flows from investing 
 activities:
 Purchase of equipment and 
  improvements                     (325,538)   (187,789)   (385,219)   (295,955)
 Cash invested to secure 
  letters of credit                    --          --          --      (417,500)
 Reduction in cash invested to
  secure letters of credit          208,750     208,750     208,750        --
    credit
 Cash payment as partial 
  consideration for purchase 
  of acquired company and 
  acquisition costs                    --          --          --      (353,418)
 Repayment of loans from 
  stockholders                         --          --          --           636
 Portion of covenants not 
  to compete paid                      --          --          --      (400,000)
                                 ----------   ---------  ----------   ----------
 Net cash provided by (used 
  in) investing activities         (116,788)     20,961    (176,469) (1,466,237)
                                 ----------   ---------  ----------   ----------
                                        Continued
</TABLE>

<PAGE>
                        PTI HOLDING INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                                   (Continued)

<TABLE>

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

                                   Nine months ended           Years Ended
                                     September 30,             December 31,
                                ------------------------  ----------------------
                                     1996       1995        1995        1994
                                 ----------- -----------  ---------  -----------
                                 (Unaudited) (Unaudited)

Cash flows from financing 
 activities:
  Payments of amounts due to 
   former key employees and 
   shareholders of acquired 
   company                          (41,309)   (217,747)   (244,341)    (85,008)
  Proceeds from issuance of 
   common stock and warrants        198,438     107,500     135,562     765,900
  Payment of offering costs            --          --          --       (82,947)
                                 ----------   ---------  ----------   ----------
 Net cash provided by (used 
  in) financing activities          157,129    (110,247)   (108,779)    597,945
                                 ----------   ---------  ----------   ----------

Net increase (decrease) in 
 cash and cash equivalents      $  (520,051) $ (318,798)  $ 264,681 $(2,287,956)
 
Cash and cash equivalents, 
 beginning of period                969,329     704,648     704,648   2,992,604
                                 ----------   ---------   ---------   ----------


Cash and cash equivalents, 
 end of period                  $   449,278  $  385,850   $ 969,329  $  704,648
                                 ==========   =========   =========   ==========


Supplemental disclosures:
 Interest paid                  $    24,074  $     --     $     118  $    1,912
 Income taxes paid                    4,160        --           --         --
 Noncash investing and 
  financing activities:
   Common stock issued as 
    partial consideration 
    for the purchase of 
    the acquired company               --          --          --     1,400,000
   Fair value of net assets 
    acquired                           --          --          --       283,822
   Covenants not to compete 
    payable                            --          --          --       217,500
   Account payable acquired 
    in the business combination 
    settled by the assumption of 
    the obligation by the former 
    key employees and shareholders 
    of the acquired company            --          --          --        36,908
   Receivables from exercises of 
    stock options                      --          --         4,688      15,000
       

</TABLE>


<PAGE>


                       PTI HOLDING INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

             (INFORMATION PERTAINING TO THE NINE-MONTH PERIODS ENDED
                    SEPTEMBER 30, 1996 AND 1995 IS UNAUDITED)
                                               


1.      Nature of operations and significant accounting policies:

        Principles of consolidation:

        The  consolidated  financial  statements  include  the  accounts  of PTI
        Holding  Inc.   and  its  two   wholly-owned   subsidiaries   Protective
        Technologies  International  Inc.  ("PTI"),  and  Protective  Technology
        International Inc. ("PTII") (collectively referred to as the "Company").
        PTII, as well as PTII's wholly-owned  subsidiary Protective Technologies
        of  America,  Inc.  ("PTA"),  are  inactive.   Significant  intercompany
        balances and transactions are eliminated in consolidation.

        Nature of operations:

        Pursuant  to a business  combination  effective  January  1,  1994,  the
        Company concentrated its resources on operating the acquired business in
        the  design,  manufacture  and  marketing  of bicycle  helmets  for sale
        principally  to domestic  retailers.  For the  nine-month  period  ended
        September 30, 1996, sales of bicycle accessories  represented 40% of net
        sales.  A minor portion of sales in 1995 pertain to bicycle  accessories
        and a minor portion of sales in 1994 pertain to foam and other packaging
        products.  The Company has experienced  seasonal variations in net sales
        due to the nature of its product line.

        Use of estimates in the preparation of financial statements:

        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  period.  Actual  results  could differ from those
        estimates.

        Business combination:

        The acquisition  discussed in note 2 is accounted for using the purchase
        method of  accounting,  whereby  assets  and  liabilities  acquired  are
        recognized  at fair  value  as of the  date of the  acquisition  and the
        excess of purchase price over such fair value of net assets  acquired is
        recognized  as  goodwill.  The  results of  operations  of the  acquired
        company  have been  included  from the date of  acquisition  (January 1,
        1994).

        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.

        The carrying amount of cash and cash equivalents approximates fair value
        because of the short maturity of these instruments.


<PAGE>


1.      Nature of operations and significant accounting policies (continued):

        Cash and cash equivalents (continued):

        At December 31, 1995, approximately $1,055,000 of the Company's cash and
        cash  equivalents  and cash securing  letters of credit was in excess of
        federal depository insurance coverage.

        Inventories:

        Inventories  are  stated  at the  lower  of  cost  or  market.  Cost  is
        determined using the first-in,  first-out  (FIFO) method.  Cost includes
        material, labor and manufacturing overhead costs.

        Revenue recognition:

        Sales (other than certain  private-label  manufacturing  contracts)  are
        recognized  when  products are shipped.  Sales under these private label
        manufacturing  contracts are recognized  when products are completed and
        ready for shipment.

        Depreciation:

        Equipment  and  improvements   are  stated  at  cost.   Depreciation  of
        production   equipment  and  office  equipment  is  provided  for  using
        accelerated  methods  over the  estimated  useful  lives of the  related
        assets.  Leasehold  improvements are depreciated using the straight-line
        method over the related lease term or the estimated  useful lives of the
        assets, if shorter.

        Amortization:

        Goodwill,  covenants not to compete, and patents are amortized using the
        straight-line method over 35 years, 5 years and 17 years, respectively.

        It is the Company's  policy to review the carrying  value of unamortized
        goodwill,  and when such review indicates impairment of value,  goodwill
        would be written-down.

        Impairment of Long-Lived Assets:

        During March 1995, the Financial  Accounting Standards Board issued SFAS
        No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets  and
        Long-Lived  Assets  to Be  Disposed  Of." The  Statement  requires  that
        long-lived assets and certain  identifiable  intangibles be reviewed for
        impairment  whenever  events or changes in  circumstances  indicate that
        full   recoverability   is   questionable.   Management   evaluates  the
        recoverability  of  goodwill  and other  long-lived  assets and  several
        factors  are  used  in the  valuation  including,  but not  limited  to,
        management's plans for future  operations,  recent operating results and
        projected  cash flows.  The Company  adopted  SFAS No. 121 in 1996,  the
        adoption of which did not have a material  adverse effect on the results
        of operations or financial condition.


<PAGE>


1.      Nature of operations and significant accounting policies (continued):

        Research and development costs:

        Research and development costs are charged to operations as incurred and
        amounted to approximately $44,000,  $39,000, $54,000 and $54,000 for the
        nine-months  ended  September  30,  1996 and 1995  and the  years  ended
        December 31, 1995 and 1994, respectively.

        Earnings per share of common stock:

        Earnings  per  share of common  stock is  computed  using  the  weighted
        average  number of shares of common  stock  outstanding.  Common  shares
        contingently  issuable are  excluded  from the  computation  of weighted
        average shares  outstanding  since conditions for issuance have not been
        met and/or their inclusion would have had an antidilutive effect.

        In October 1995. The Financial  Accounting  Standards  Board issued SFAS
        No. 123,  "Accounting for Stock - Based  Compensation." The Company will
        adopt the new  disclosure  requirements  beginning  with the year ending
        December 31, 1996.

2.      Business combination:

        On March 1, 1994, PTI Holding Inc. acquired Foam-O-Rama,  Inc. ("Foam"),
        a business principally engaged in the design,  manufacture and marketing
        of  bicycle  helmets,   and   concurrently   merged  Foam  into  PTI,  a
        wholly-owned subsidiary organized for this purpose. After March 1, 1994,
        Foam had no separate or independent  existence,  having been merged into
        PTI. For  purposes of the  transfer of the economic  benefits and risks,
        the acquisition was deemed to have occurred on January 1, 1994.

        The  principal   assets   acquired   consist  of  accounts   receivable,
        inventories,  production equipment and all of the issued and outstanding
        capital  stock of PTA, a  nonoperating  wholly-owned  subsidiary of Foam
        that licensed the name "Protective Technologies" to Foam.

        In exchange for all the outstanding  shares of common stock of Foam, the
        Company  paid  $168,000  to the  shareholders  of Foam and  issued  them
        400,000  shares of common stock of the Company.  For purposes of valuing
        the net assets  acquired,  the quoted  market  price on March 1, 1994 of
        $3.50 per share was used. The Company also incurred acquisition costs of
        approximately  $186,000.  The acquisition resulted in the recognition of
        goodwill in the amount of $1,469,596.

3.      Discontinued operations:

        The Company  discontinued its operations in the design,  development and
        marketing of athletic  footwear  effective as of December 31, 1993,  and
        wound up the  business  in 1994.  At  December  31,  1995,  there are no
        remaining  assets or liabilities  of the  discontinued  operations.  The
        Company disputed an account payable of $80,000 it recorded as being due


<PAGE>


3.    Discontinued operations (continued):

        to  one of its  former  athletic  footwear  manufacturers.  The  Company
        claimed,  among other matters,  that the  manufacturer  failed to timely
        manufacture  goods  resulting in the  cancellation  of a $145,000  sales
        order.  During  November 1994, the  manufacturer  filed suit against the
        Company for payment of the $80,000.  The Company asserted a counterclaim
        alleging the  manufacturer  breached the contract which resulted in lost
        profits and customers.  In January 1996, the  manufacturer  released the
        Company without payment.  Accordingly,  the Company reversed the account
        payable and recognized  the resulting  gain as income from  discontinued
        operations in the year ended December 31, 1995.

        Net sales for the  discontinued  operations  for the year ended December
        31,  1994 were  approximately  $191,000.  There were no income  taxes or
        income  tax  benefits   recognized  with  respect  to  the  discontinued
        operations  for the years ended  December 31, 1995 and 1994. The Company
        applied  $80,000 of its net operating loss  carryforward  to the gain in
        1995 thereby eliminating an income tax effect of $32,000.

4.      Inventories:
<TABLE>

<S>                                                    <C>            <C>  
      Inventories are summarized as follows:
                                                     September 30,  December 31,
                                                         1996           1995
                                                      ----------     ----------
Raw materials ....................................    $1,342,602     $  838,059
Work-in-progress .................................        32,559        316,168
Finished goods ...................................     1,609,444        514,909
                                                      ----------     ----------
                                                      $2,984,605     $1,669,136
                                                      ==========     ==========
</TABLE>


5.      Equipment and improvements:

<TABLE>

<S>                                                    <C>            <C>
        Equipment and improvements consist of the following:

                                                     September 30,  December 31,
                                                          1996          1995
                                                      ----------     ----------
Production equipment .............................    $  832,614     $  650,852
Office equipment .................................       209,971        130,728
Leasehold improvements ...........................       109,568         45,035
                                                      ----------     ----------
                                                       1,152,153        826,615
Less accumulated depreciation ....................       696,759        460,020
                                                      ----------     ----------

                                                      $  455,394     $  366,595
                                                      ==========     ==========

</TABLE>

<PAGE>



6.      Covenants not to compete:

        At  the  closing  of  the  acquisition,   the  Company  entered  into  a
        noncompetition   agreement   with  the  former   shareholders   of  Foam
        restricting  them  from,  among  other  activities,  competing  with the
        Company for a period of five years from the closing.  The noncompetition
        agreement provided for payments aggregating $200,000, which were paid at
        the closing.

        At the closing, the Company also entered into noncompetition  agreements
        with the two key employees of Foam  restricting  them from,  among other
        activities,  competing  with the Company for a period of five years from
        the  closing.  These  noncompetition  agreements  provided  for payments
        aggregating  $200,000 at closing plus  $217,500 in the aggregate on June
        30, 1995. On December 30, 1994, one of these  noncompetition  agreements
        was  amended.  The  amendment  permits the  individual  to engage in the
        business of foam packaging other than in connection with the business of
        bicycle helmets or bicycling accessories.  Pursuant to this surrender of
        a portion of the  noncompetition  agreement,  $98,800  representing  the
        estimated portion of the unamortized covenants not to compete pertaining
        to the foam  packaging  business was charged to operations in 1994.  The
        amendment also provides for the  rescheduling of the remaining  $108,750
        payment to $25,000 on January 1, 1996,  $25,000 plus accrued interest on
        January 1, 1997, and $58,750 plus accrued interest on January 1, 1998.

7.      Employment contracts:

        At the closing of the acquisition,  the Company entered into a five-year
        employment  agreement  commencing  as of  January  1,  1994  with  a key
        employee  of Foam.  The  employment  agreement  provides  for an initial
        starting  salary of $100,000 per annum,  certain  fringe  benefits,  and
        additional  compensation  equal  to .7% of the  amount  of  PTI's  gross
        profit, as defined,  in excess of $3,812,255 per year during the term of
        the agreement.  This requirement for additional compensation was not met
        in either year ended December 31, 1995 or 1994.

        The  employment  agreement  also  provides  that the base salary will be
        reduced by $10,000 or $20,000 for any year in which  PTI's gross  profit
        is less than $2,500,000 and $1,900,000,  respectively.  In addition, the
        employment  agreement provides that the Company pay a continuation bonus
        of $100,000 deemed earned  throughout the two year period ended December
        31, 1995.

        On December 30, 1994, a similar employment  agreement with the other key
        employee  of  Foam  was  amended.  The  amendment  provides  for (1) the
        termination of employment  effective on that date, (2) the  continuation
        bonus be deemed earned on that date and payable on June 30, 1995 and (3)
        a $30,000 annual consulting fee for the years 1995 through 1998.

        At December 31, 1995,  irrevocable standby letters of credit aggregating
        $208,750 were outstanding to secure the Company's  obligations under the
        employment agreements and the


<PAGE>


7.      Employment contracts (continued):

        noncompetition  agreements.  The  Company  has  cash  deposits  totaling
        $208,750 as collateral for the standby letters of credit.

8.      Due to former key employees and shareholders of acquired company:

        At September 30, 1996 and December 31, 1995 the  following  amounts were
        due to the former key employees and shareholders of Foam.
<TABLE>

<S>                                                     <C>            <C>

                                                     September 30,  December 31,
                                                         1996          1995
                                                      ----------     ----------
Covenants not to compete .........................    $   83,750    $  108,750
Continuation bonus ...............................          --         100,000
One-half of the account payable acquired in the
   business combination settled by the
   assumption of the obligation by the former
   key employees and shareholders of Foam ........          --          18,454
Less advances ....................................          --        (102,145)
                                                      ----------    ----------
                                                          83,750       125,059
Less current portion .............................        25,000        41,309
                                                      ----------    ----------

Long-term portion ................................    $   58,750    $   83,750
                                                      ==========    ==========

</TABLE>


        The scheduled  maturities of the amounts due to the former key employees
        and shareholders of the acquired company are presented below:

<TABLE>

            <S>                                             <C>          <C>

           1996                                       $     --      $   41,309
           1997                                           25,000        25,000
           1998                                           58,750        58,750
                                                      ----------    ----------

                                                      $   83,750    $  125,059
                                                      ==========    ==========

</TABLE>

        The  former  key  employees  and  shareholders  of Foam  own an total of
        400,000  shares of the  Company's  common  stock at  December  31,  1995
        (300,000 shares at September 30, 1996).  One of the former key employees
        of Foam is an officer of PTI.



<PAGE>


9.      Leasing arrangements:

        Effective   April  1,  1994,  the  Company   entered  into  a  two-year,
        noncancellable lease for a production,  warehouse,  and office facility.
        The lease calls for the minimum  annual rent of $76,000 plus  escalation
        charges for  increases in real estate  taxes.  The lease is renewable at
        the  Company's  option for two  additional  years at the same terms.  By
        notice in October 1994,  the Company  ceased making rental  payments and
        terminated  such lease because the lessor failed to obtain a certificate
        of occupancy. However, the Company continued to occupy the space through
        September  1995 until it relocated to a new  facility.  The landlord has
        commenced  a suit  against  the Company for unpaid rent and for funds to
        make  repairs.  The  resolution  of this matter is presently  uncertain.
        However,  any  possible  settlement  is not  expected to have a material
        effect on the  financial  position  and  results  of  operations  of the
        Company if concluded unfavorably.

        On January 11, 1995,  the Company  entered into a two-year lease for its
        new production,  warehouse,  and office facility. The lease which became
        effective upon occupancy in September 1995 calls for annual base rent of
        approximately  $119,000  in year  one,  and  $130,000  in year  two.  In
        addition to base rent,  additional  rent is applicable in year two based
        on increases in the Consumer Price Index.  The Company has the option to
        renew this lease for an additional  year.  Total future  minimum  rental
        commitments as of December 31, 1995 are approximately  $122,000 for 1996
        and $87,000 for 1997.

        Rent expense for the year ended December 31, 1995 totaled  approximately
        $140,000.  Rent  expense for the year ended  December  31, 1994  totaled
        approximately  $113,000,  including  approximately $7,000 charged to the
        discontinued operations.

        Total future  minimum  rental  commitments  as of September 30, 1996 are
        approximately  $61,000 for 1996 and $87,000 for 1997.  Rent  expense for
        the  nine-month  periods  ended  September  30,  1996 and  1995  totaled
        approximately $255,000 and $122,000, respectively.

10.     Commitments and contingent liabilities:

        Outstanding letters of credit,  related to imports,  amounted to $42,000
        at December 31, 1995.

        Certain claims,  suits and complaints  arising in the ordinary course of
        business  have been filed or are  pending  against the  Company.  In the
        opinion of management, all matters are without merit or of such kind, or
        involve  such  amounts,  as would  not  have a  material  effect  on the
        financial position and results of operations of the Company if concluded
        unfavorably.

        While the Company has not experienced any product  liability  claims, it
        presently  cannot be  determined if its product  liability  insurance is
        adequate to cover any losses that may arise.


11.     Series A preferred stock:

        The  Series A  preferred  stock  issued  on July 31,  1992  bears  stock
        issuance  rights  entitling  the holder  thereof to the  issuance  of 10
        shares of common stock, up to a maximum aggregate amount of 30 shares of
        common stock, for each share of Series A preferred stock for each of


<PAGE>


11.     Series A preferred stock (continued):

        the  following  conditions  that are met:  The Company has net income of
        $750,000 during any of the three complete fiscal years immediately after
        the date of the public offering  (December  1992); the Company has gross
        revenue of  $20,000,000  during any of the five  complete  fiscal  years
        after the date of the public offering;  the Company has gross revenue of
        $35,000,000  during any of the five complete fiscal years after the date
        of the public  offering;  and a cumulative  total of 50% of the warrants
        issued in the public offering have been exercised.

        If the  period  during  which the  shares of common  stock are  issuable
        lapses and each  Series A preferred  stockholder  has not been issued 30
        shares of common stock,  then each share of Series A preferred  stock is
        to be redeemed at the  liquidation  preference  price of $.10 per share.
        All  shares  of common  stock  issuable  with  respect  to the  Series A
        preferred stock and not previously issued is to be issued if the Company
        is acquired,  provided that if the common stock continues to be publicly
        traded,  the average bid price  during the prior 90 days is greater than
        or equal to $5.00 per share (the initial  public  offering  price of the
        common stock).

        For the year ended  December  31,  1995,  the  Company had net income in
        excess of  $750,000.  Accordingly,  the Series A preferred  shareholders
        were  entitled to 10 shares of common  stock for each Series A preferred
        share owned. However,  three preferred shareholders holding an aggregate
        of 23,552  preferred  shares  relinquished  their  right to  receive  an
        issuance  of an  aggregate  of 235,520  shares of the  Company's  common
        stock. In consideration  for  relinquishing  their rights to that common
        stock, the Company granted the three preferred  shareholders  options to
        acquire an aggregate of 235,520 shares of the common stock.  The options
        have an  exercise  price  of  $4.50  (the  quoted  market  price  on the
        effective date of grant),  are exercisable  commencing in January,  1996
        and expire in January,  2006. The three preferred  shareholders are also
        directors and major common  stockholders  of the Company.  The remaining
        14,480 common shares were issued to the other preferred  stockholders in
        1996.

12.     Common stock and warrants:

        In December  1992,  the Company  completed a public  offering of 400,000
        units at $10 per unit. Each unit consisted of two shares of common stock
        and one  warrant to  purchase  one share of common  stock at an exercise
        price of  $7.50  expiring  July 15,  1996  (the  expiration  date of the
        warrants  was  extended  to January  15,  1998).  The  Company  realized
        $3,310,928  after deducting  underwriting  discounts and expenses of the
        offering of $689,072.  In January 1993, the  underwriters  exercised the
        overallotment  provision  of the  underwriting  agreement to purchase an
        additional  60,000 units. The Company realized  $517,700 after deducting
        underwriting discounts and expenses of $82,300. As of September 30, 1996
        and December 31, 1995, an aggregate of 460,000 warrants were outstanding
        and exercisable pursuant to these two transactions.

        In  connection  with  the  public  offering,  the  underwriter  received
        warrants to purchase  40,000 units at an exercise  price of $11 per unit
        exercisable at any time during the four-year period


<PAGE>


12.     Common stock and warrants (continued):

        commencing  on  December  15,  1993.  None of these  warrants  have been
        exercised as of September 30, 1996 and December 31, 1995.

        During  October  1992,  the Company  received  $425,000 in exchange  for
        interest bearing notes payable and warrants to purchase 63,750 shares of
        common stock at $1.65 per share.  The Company repaid the $425,000 during
        1992 and  1993.  During  October  1993 and  January  1994,  warrants  to
        purchase  1,500 shares and 7,500  shares of common stock were  exercised
        resulting in proceeds of $2,475 and $12,375, respectively. The remaining
        54,750  warrants are  outstanding at September 30, 1996 and December 31,
        1995 and are exercisable until October 1997.

        During November and December 1994, the Company  received an aggregate of
        $668,928 (net of  underwriting  discounts and offering costs of $82,947)
        from the private placement of a total of 318,956 shares of common stock.
        In  connection  with the private  placement,  the  underwriter  received
        warrants to purchase  62,500  shares of common  stock at $3.75 per share
        and 14,765  shares of common stock at $3.95 per share at any time during
        the  three-year  period  commencing  in  November  1994.  None of  these
        warrants  have been  exercised as of September 30, 1996 and December 31,
        1995.

        During  the year  ended  December  31,  1994,  the  Company's  number of
        authorized   common  shares  was  increased  from  5,000,000  shares  to
        10,000,000 shares.

13.     Stock options:

        During  July  1992,   the  Company   granted   stock  options  to  three
        consultants.  Two of the consultants  have been granted stock options to
        purchase  up to a total of 2,300  shares of common  stock at an exercise
        price of $5.00  per share  expiring  in July  1997.  These  options  are
        outstanding and exercisable at September 30, 1996 and December 31, 1995.
        In August 1994, the third consultant exercised his options and purchased
        1,000 shares of common stock at $1.65 per share resulting in proceeds of
        $1,650.

        On December 23, 1992, the Company granted options to certain consultants
        to purchase up to a total of 5,500 shares of common stock at an exercise
        price of $4.75 per  share.  The term of the  options  is five years with
        respect to  options to  purchase  3,000  shares of common  stock and ten
        years with respect to options to purchase  2,500 shares of common stock.
        At  September  30,  1996  and  December  31,  1995,  these  options  are
        outstanding and are exercisable.

        Also on  December  23,  1992,  the  Company  granted  options to certain
        employees and  consultants to purchase up to a total of 39,000 shares of
        common  stock.  During May 1993,  the exercise  price of $4.75 per share
        with respect to 17,000 of these  options was reduced to $2.50 per share.
        These  options  were  exercised  during  1995  resulting  in proceeds of
        $42,500.

<PAGE>

13.     Stock options (continued):

        During December 1993, the exercise price of $4.75 per share with respect
        to 22,000 of these  options was  reduced to $1.50 per share.  Options to
        purchase  1,000 shares of common stock were  exercised in 1995 resulting
        in proceeds of $1,500. Options to purchase 10,000 shares of common stock
        were  exercised  in  November  1994  resulting  in  proceeds  of $15,000
        received in February 1995.  Options to purchase  10,000 shares of common
        stock did not vest and have been  surrendered.  Options to purchase  the
        remaining  1,000 shares of common stock are  currently  outstanding  and
        exercisable until December 23, 1997.

        On December 23, 1992, the Company agreed to issue options to purchase up
        to 30,000 shares of common stock at an exercise price of $4.75 per share
        in connection with a consulting agreement. During 1993, the option price
        was reduced to $1.50 per share and options to purchase  3,500  shares of
        common  stock  were  granted.  Options  issued  are  exercisable  over a
        five-year period commencing December 23, 1992. Options to purchase 3,500
        shares of common stock are currently  outstanding and  exercisable.  The
        remaining 26,500 options have been retired.

        During March 1993,  the Company  issued  options to purchase up to 2,500
        shares of common stock to a consultant at an exercise price of $4.75 per
        share. During April 1993, the Company issued options to purchase a total
        of 2,000  shares of common  stock to three  consultants  at an  exercise
        price of $5.25 per share.  If not  exercised,  these options will expire
        five years from the dates issued. These options to purchase an aggregate
        of 4,500 shares are currently outstanding and exercisable.

        During  January  1994,  the  Company  granted  options to an employee to
        purchase  up to 5,000  shares of common  stock at an  exercise  price of
        $3.00 per share.  These  options were issued and became  exercisable  on
        April 1, 1995.  If not  exercised,  these options will expire five years
        from the date issued. At September 30, 1996 and December 31, 1995, these
        options are outstanding and are exercisable.

        In July 1994, the Company agreed to grant to a customer and a consultant
        options  to  purchase,  at the  market  price on the date of  grant,  an
        aggregate  of 50,000  shares of its common  stock  (subject  to increase
        proportionally  to the extent the exercise  price is below a $4.00 share
        per benchmark,  and subject to decrease proportionally to the extent the
        exercise  price  is above  such  $4.00  per  share  benchmark)  for each
        $1,000,000 of helmets purchased. If not exercised,  options expire three
        years from the date  granted.  The agreement  expires in July 1997,  and
        automatically  renews for successive  annual periods unless cancelled by
        the Company or the  customer.  At  September  30, 1996 and  December 31,
        1995, no options were granted under this agreement.

        During  December  1994,  the Company  issued  options to a consultant to
        purchase up to 15,000  shares of common  stock at an  exercise  price of
        $4.00 per share.  If not  exercised,  the options will expire five years
        from the date issued. At September 30, 1996 and December 31, 1995, these
        options are outstanding and are exercisable.


<PAGE>


13.     Stock options (continued):

        During 1994, the Company  adopted an incentive and  non-qualified  stock
        option  plan.  The total  amount of shares of common  stock which may be
        issued  upon  exercise of options  granted  under the plan is limited to
        350,000 shares.

        Any options granted,  may be exercisable for a period determined in each
        case by the Board of Directors. Except under certain circumstances, such
        period cannot  exceed ten years from the date of grant.  Options may not
        be granted after the plan terminates in 2004. However, unexpired options
        granted will  continue  until they lapse or terminate by their own terms
        and conditions.

        Any options  granted to employees  will expire if not  exercised  within
        three  months  after  termination  of  employment.  Subject  to  certain
        limitations,   options   may  be   granted  to   employees,   directors,
        consultants,  and  others  who,  the Board of  Directors  believes  have
        contributed,  or will  contribute  to the Company.  The options  granted
        under the plan are described as below:

               During  May 1995,  the  Company  issued  to its  chief  executive
               officer  options to purchase up to 100,000 shares of common stock
               at an exercise  price of $1.25 per share.  The  options  vest and
               become  exercisable 25% per year commencing 1995, and expire five
               years from date of vesting.  At  September  30, 1996 and December
               31, 1995,  options to purchase 100,000 shares of common stock are
               outstanding of which 50,000 are exercisable at September 30, 1996
               and 25,000 exercisable at December 31, 1995.

               Also during May 1995, the Company granted options to a consultant
               to purchase up to a total of 160,000 shares of common stock at an
               exercise  price of $1.25 per share.  Options to  purchase a total
               120,000  shares  vested in 1995,  and options to purchase  40,000
               shares of common  stock  vested in 1996.  If not  exercised,  the
               options expire five years from the date of vesting.  During 1996,
               the consultant  exercised  options to purchase  100,000 shares of
               common stock resulting in proceeds of $125,000.  During 1995, the
               consultant  exercised options to purchase 60,000 shares of common
               stock  resulting  in proceeds of $75,000.  At December  31, 1995,
               options  to  purchase   100,000   shares  of  common   stock  are
               outstanding of which 60,000 are exercisable.

               Also  during May 1995,  the  Company  granted  options to certain
               employees  to purchase  up to a total of 43,000  shares of common
               stock at exercise  prices ranging from $2.25 to $3.125 per share.
               Options  to  purchase  a total of 19,500  shares of common  stock
               vested in 1995,  options to purchase 5,000 shares of common stock
               vested in February 1996, and options to purchase 18,500 shares of
               common  stock  vested  in  April,  May and  August  1996.  If not
               exercised,  these  options  expire  five  years  from the date of
               vesting. During 1996, options to purchase 15,000 shares of common
               stock at $2.50 per share and options to purchase 10,000 shares of
               common  stock at $3.125 per share  were  exercised  resulting  in
               total proceeds of $68,750. During 1995, options to purchase 2,000
               shares  of  common  stock at $3.125  per  share  were  exercised,
               resulting  in proceeds of $1,562 and a receivable  of $4,688.  At
               September 30, 1996,  options to purchase  16,000 shares of common
               stock are outstanding and are exercisable. At December 31,


<PAGE>


13.     Stock options (continued):

               1995,  options  to  purchase  41,000  shares of common  stock are
               outstanding  of which  17,500 are exercisable.

               On March  21,  1996,  the  Company  granted  options  to  certain
               employees  to purchase  up to a total of 15,000  shares of common
               stock at an  exercise  price of  $5.375  per  share.  Options  to
               purchase a total of 8,000  shares of common stock vested in March
               1996.  Options to purchase the  remaining  7,000 shares of common
               stock vest in March 1998. If not exercised,  these options expire
               five years  from the date of  vesting.  At  September  30,  1996,
               options to purchase 15,000 shares of common stock are outstanding
               of which 8,000 are exercisable.

               During April 1996, the Company  granted options to an employee to
               purchase up to 15,000 shares of common stock at an exercise price
               of $5.875 per share.  These options to purchase  15,000 shares of
               common stock vest in April 1997. If not exercised,  these options
               expire  five years from the date of  vesting.  At  September  30,
               1996,  options  to  purchase  15,000  shares of common  stock are
               outstanding none of which are exercisable.

               During August 1996, the Company granted options to an employee to
               purchase  15,000  shares of common stock at an exercise  price of
               $8.00 per share.  At  September  30,  1996,  options to  purchase
               15,000 shares are outstanding and are exercisable.

        During  May 1995,  the  Company  granted  non-plan  options  to  certain
        directors  and an  officer of PTI to  purchase  up to a total of 150,000
        shares of common stock at an exercise price of $1.25 per share.  Options
        to purchase  50,000  shares of common stock  vested in 1995,  options to
        purchase  50,000  shares of common  stock vest in 1996,  and  options to
        purchase  25,000  shares of common stock vest annually in 1997 and 1998.
        If not  exercised,  the  options  expire  five  years  from  the date of
        vesting.  At September 30, 1996,  options to purchase  150,000 shares of
        common  stock are  outstanding  of which  100,000  are  exercisable.  At
        December 31, 1995,  options to purchase  150,000  shares of common stock
        are outstanding of which 50,000 are exercisable.

        Pursuant to a consulting  agreement  effective  April 1996,  the Company
        granted  options to a  consultant  to purchase  up to 150,000  shares of
        common stock at an exercise price of $5.875 per share.  At September 30,
        1996,  options to purchase 75,000 shares of common stock are outstanding
        and are exercisable.  However, the Company diputes the amount of options
        exercisable based on  non-performance  by the consultant.  The remaining
        75,000 options to purchase common stock become exercisable in March 1997
        unless the consulting  agreement is terminated by either party giving 30
        day advance notice to the other party.

        During  August 1996,  the Company  granted  options to a  consultant  to
        purchase up to 10,000  shares of common  stock at an  exercise  price of
        $9.00 per share.  At  September  30,  1996,  options to purchase  10,000
        shares of common stock are outstanding and are exercisable.

        For the  nine-month  periods  ended  September 30, 1996 and 1995 and the
        years ended  December  31, 1995 and 1994,  all options  granted were for
        exercise prices equal to or exceeding the quoted market price at date of
        grant.


<PAGE>


14.     Significant customers:

        For the  nine-month  period ended  September 30, 1996,  two major retail
        chain  organizations  accounted  for  approximately  66%  and 14% of net
        sales.  As  of  September  30,  1996,   accounts   receivable   included
        approximately $1,185,000 and $815,000,  respectively, due from these two
        customers.

        For the years ended  December 31, 1995 and 1994,  two major retail chain
        organizations  accounted for  approximately  63% and 23% of net sales in
        1995 and 58% and 29% of net  sales in 1994.  As of  December  31,  1995,
        accounts  receivable  included   approximately  $438,000  and  $473,000,
        respectively,  due from these two customers.  Although  additional major
        retailers have recently become  customers,  a loss of one or both of the
        established  major customers would cause a significant loss of sales and
        affect operating results adversely.

15.     Income taxes:

        As of December 31, 1995, the Company has  approximately  $400,000 of net
        operating loss  carryforwards  available to reduce future taxable income
        and approximately  $42,000 of tax credit  carryforwards to reduce future
        income taxes. These carryforwards expire in years 2005 through 2010. The
        deferred tax assets of $320,000 at December 31, 1995  resulting from the
        carryforwards  and other  temporary  differences  have been reduced by a
        valuation allowance of $130,000 to reflect management's estimate that it
        is more  likely than not that a portion of the  deferred  tax assets may
        not be  realized.  Realization  is dependent  on  generating  sufficient
        taxable income during the period that  carryforwards and other temporary
        differences are expected to be available to reduce taxable  income.  The
        amount of the deferred tax asset considered  realizable,  however, could
        differ in the near term if estimates of future  taxable  income  change,
        and that difference could be material. The valuation allowance decreased
        by $130,000 for the  nine-month  period ended  September 30, 1996 and by
        $468,000 for the year ended December 31, 1995.

        The tax effects of temporary  differences  that give rise to significant
        portions of the deferred tax assets are presented as follows:


<PAGE>


15.     Income taxes (continued):
<TABLE>

<S>                                                       <C>           <C>

  ................................................   September 30,  December 31,
                                                          1996          1995
                                                      ----------     ----------
Accounts receivable due to the allowance for returns 
     and doubtful collections .....................     $ 26,000         28,000
Inventories due to additional costs inventoried for 
     tax purposes pursuant to the Tax Reform Act of 
     1986 and inventory reserves ..................       41,600         26,000
Equipment and improvements due to depreciation ...         9,200          1,000
Intangible assets due to differences in amortization      84,000         63,000
Net operating loss carryforwards .................          --          160,000
Tax credit carryforwards .........................          --           42,000
                                                      ----------     ----------
Total deferred tax asset .........................       160,800        320,000
Less valuation allowance .........................          --          130,000
                                                      ----------     ----------
Net deferred tax asset ...........................    $  160,800     $  190,000
                                                      ==========     ==========

        The significant  components of the income tax provision  attributable to
        continuing operations for the nine-month period ended September 30, 1996
        and for the year ended December 31, 1995 are presented below:

  ................................................   September 30,  December 31,
                                                         1996           1995
                                                      ----------     ----------
Current tax expense ..............................    $  830,880     $  141,000
Deferred tax (exclusive of the effects of the other
   components listed below) ......................        29,200        145,000
Tax credits ......................................       (60,000)        (8,000)
Tax benefits of operating loss carryforwards .....      (160,000)      (141,000)
Adjustment of the beginning of the year balance of the
   valuation allowance ...........................          --         (327,000)
                                                      ----------      ----------
Income taxes (benefit) ...........................    $  640,080     $ (190,000)
                                                      ==========      ==========

</TABLE>


<PAGE>



15.     Income taxes (continued):

        The  difference  between  the actual  income tax  provision  and the tax
        provision  computed by applying the statutory Federal income tax rate to
        earnings  from  continuing  operations  before taxes for the  nine-month
        period ended September 30, 1996 and for the year ended December 31, 1995
        is attributable to the following:
<TABLE>

<S>                                                       <C>           <C>

  ................................................   September 30,  December 31,
                                                         1996           1995
                                                      ----------     ----------
Income tax provision at 35% ......................    $  674,000     $  209,000
State income taxes net of Federal income tax 
     (benefit)                                            76,000        (54,000)
Allowances for returns and doubtful collections ..        (6,000)      (122,000)
Additional inventory costs and reserves ..........        25,000        (29,000)
Depreciation .....................................        14,000           --
Intangible assets and amortization ...............        42,000        (16,000)
Deferred compensation ............................          --          (18,000)
Net operating loss carryforwards .................      (140,000)      (263,000)
Tax credit carryforwards .........................       (48,000)       (28,000)
Valuation allowance ..............................          --          130,000
Other ............................................         3,080          1,000
                                                      ----------     ----------
Actual income tax (benefit) provision ............    $  640,080     $ (190,000)
                                                      ==========      ==========
</TABLE>


        The income tax  provision  of $640,080 for the  nine-month  period ended
        September  30, 1996 is composed of $576,080 of federal  income taxes and
        $64,000 of state income taxes. For the nine-month period ended September
        30, 1996, the income tax provision from continuing  operations  reflects
        the utilization of a $400,000 federal net operating loss carryforward.

        The  deferred  tax benefit of $190,000  for the year ended  December 31,
        1995,  is comprised of a $155,000  Federal tax benefit and $35,000 state
        tax  benefit.  For the year  ended  December  31,  1995,  the income tax
        provision  from  continuing  operations  reflects the  utilization  of a
        $352,000 Federal net operating loss carryforward.

        For the  nine-month  period  ended  September  30, 1995 and for the year
        ended  December  31,  1994,  no income tax benefit  was  reported in the
        consolidated  financial statements to reflect  management's  estimate at
        that time that it was more likely than not that the  deferred  tax asset
        may not be realized.



<PAGE>


16.      Line of credit agreement:

        On May 6, 1996, the Company entered into a line of credit agreement with
        a bank.  Under the terms of the agreement,  the Company may borrow up to
        $7,000,000 based on the a percentage of certain accounts  receivable and
        inventories  as  defined in the  agreement.  All  borrowings  are due on
        demand,  and are  collateralized  by the Company's  account  receivable,
        inventories and other assets.  At September 30, 1996, the Company had no
        outstanding liability pursuant to the line of credit agreement.




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