UNITED TEXTILES & TOYS INC
10KSB, 1999-08-04
HOBBY, TOY & GAME SHOPS
Previous: JP MORGAN FUNDS, N-30D, 1999-08-04
Next: SIGHT RESOURCE CORP, POS AM, 1999-08-04



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
                                   (Mark One)

            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                    For the fiscal year ended March 31, 1999

                                       OR

           [] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                         Commission File Number 0-21178

                          UNITED TEXTILES & TOYS CORP.
             (Exact Name of Registrant as Specified in its Charter)
<TABLE>
<CAPTION>

<S>                                                                             <C>
          Delaware                                                              13-3626613
         (State or Other Jurisdiction of Incorporation or Organization)         (IRS Employer Identification No.)
</TABLE>


               1385 Broadway, Suite 814, New York, New York 10018
                    (Address of Principal Executive Offices)

                                 (212) 391-1111
              (Registrant's Telephone Number, Including Area Code)

                    Securities registered pursuant to Section
                               12(b) of the Act:

         Title of each class Name of each exchange on which registered
                                      NONE

                    Securities registered pursuant to Section
                               12(g) of the Act:

                          Common Stock, $0.01 par value
                                (Title of Class)

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

     Check if no  disclosure  of  delinquent  filers in  response to Item 405 of
Regulation S-B is contained in this form,  and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB [ X].

     The  Registrant's  revenues  for its fiscal  year ended March 31, 1999 were
$34,377,018.

     The aggregate market value of the voting stock on July 26, 1999 (consisting
of  Common  Stock,  par  value  $0.01  per  share)  held by  non-affiliates  was
approximately  $272,285  based upon the closing  price for such Common  Stock on
said date  ($0.625),  as reported by a market  maker.  On such date,  there were
4,550,235 shares of Registrant's Common Stock outstanding.



<PAGE>
                                     PART I


ITEM 1.           DESCRIPTION OF BUSINESS

History

     United Textiles & Toys Corp.  (formerly Mister Jay Fashions  International,
Inc.) (the  "Company")  is a Delaware  corporation  which was organized in March
1991 and commenced  operations in October 1991. The Company  formerly  designed,
manufactured, and marketed a variety of lower priced women's dresses, gowns, and
separates (blouses, camisoles, jackets, skirts, and pants) for special occasions
and formal events.  In April 1998, the Company ceased all operating  activities;
it now operates solely as a holding company. All share and per share information
takes into account the 1 for 10 reverse stock split effective in March 1997.

     On January 2, 1998,  the Company issued  3,571,429  shares of common stock,
par  value  $0.01  per  share  (the  "Common  Stock"),  to  Multimedia  Concepts
International,  Inc. ("Multimedia"),  at a price of $0.28 per share ($0.01 above
the closing  price on  December  31,  1997) as payment for $1 million  loaned by
Multimedia  to the  Company.  Multimedia  is a company  of which Ilan Arbel (the
Company's  president)  is  president  and  a  director.   As  a  result  of  the
transaction,  the Company became a subsidiary of Multimedia, which owns 78.5% of
the outstanding shares of the Company's Common Stock.

Cessation of Business Operations

     On April 15, 1998, the Company ceased operating its textile business. Since
that  date,  the  Company  has  operated  solely  as a holding  company  for its
subsidiary Play Co. Toys & Entertainment Corp. ("Play Co.").

     Prior to the  cessation  of its textile  business,  the  Company  designed,
manufactured, and marketed a variety of lower priced women's dresses, gowns, and
separates (blouses, camisoles, jackets, skirts, and pants) for special occasions
and formal  events.  The  Company  marketed  its  products  under its Mister Jay
Fashions International, Lady Helene, Mister Jay Separates, and Junior for Mister
Jay labels. The Company sold its products in the United States primarily through
specialty retail clothing stores and, to a lesser extent, to department  stores.
Most of the Company's  products were  purchased by women for weddings,  parties,
dances, and other events requiring formal attire.

Ownership of the Company

     At fiscal year end March 31, 1999,  3,571,429  (or 78.5%) of the  Company's
shares of Common  Stock were owned by  Multimedia,  the  Company's  parent.  The
president,  chief executive officer,  and a director of Multimedia is Ilan Arbel
who is also  the  president  and a  director  of the  Company.  Multimedia  is a
Delaware corporation and public company which was organized in 1994. It is owned
approximately  67.7% by U.S.  Stores Corp.,  a company of which Mr. Arbel is the
president and a director.  U.S.  Stores Corp. is owned 100% by American  Telecom
PLC ("ATPLC"), a British public corporation, which is owned approximately 80% by
Europe American Capital Foundation  ("EACF"),  a Swiss foundation,  which is the
parent corporation also of Frampton Industries,  Ltd. ("Frampton") and ABC Fund,
Ltd. ("ABC"), entities affiliated with the Company.


<PAGE>
     The following chart depicts the Company's ownership structure:

                       Europe American Capital Foundation
          ||                            ||                       ||
          \/                            \/                       \/

Frampton Industries, Ltd.(100%) American Telecom PLC (80%) ABC Fund, Ltd. (100%)
                                       ||
                                       \/

                                     (100%)
                               U.S. Stores Corp.
                                       ||
                                       \/

                                    (67.7%)
                    Multimedia Concepts International, Inc.

                                       ||
                                       \/

                                    (78.5%)
                          United Textiles & Toys Corp.

                                       ||
                                       \/

                                    (45.2%)
                      Play Co. Toys & Entertainment Corp.

Ownership of Play Co. Toys & Entertainment Corp.

     Until July 1996, the Company was the majority shareholder of American Toys,
Inc.  ("Atoys"),  the  then  majority  shareholder  of  Play  Co.  By  corporate
resolution  dated June 1, 1996,  the Company  authorized  Atoys to spin-off (the
"Spin-off Distribution") to its stockholders the Play Co. shares of common stock
owned by Atoys. The Spin-off Distribution was effected in August 1996.

     The Company owns  2,489,910  (or 45.2%) of the  outstanding  shares of Play
Co.'s  common  stock,  578,742 of which  shares  were issued in August 1996 as a
result of the Spin-off  Distribution.  All of the Company's holdings of Play Co.
securities  are subject to a two year  lock-up on transfer  commencing  December
1997, in accordance  with a lock up agreement  executed in connection  with Play
Co.'s  Series  E  preferred   stock   offering.   Play  Co.  has  two  operating
subsidiaries,  Toys  International.COM,  Inc.  ("Toys") and Play Co. Toys Canyon
Country,  Inc.  ("Canyon").  Toys is owned  93.4% by Play  Co.,  and  Canyon  is
wholly-owned  by Play  Co.  (Play  Co.  and its  subsidiaries  collectively  are
referred to herein as Play Co. except where specific  delineation is necessary.)
Toys operates  twelve stores and has been  assigned all profits,  receipts,  and
other  revenues  generated by the one store leased by Canyon and by six Play Co.
stores.

Business of Play Co. Toys & Entertainment Corp.

     Play Co., a Delaware  corporation,  was  founded in 1974,  at which time it
operated one store under the name "Play Co. Toys" in Escondido,  California.  At
present, Play Co. and its subsidiaries operate an aggregate of twenty-six stores
throughout  Southern  California  (in  the  Los  Angeles,   Orange,  San  Diego,
Riverside,  and San  Bernardino  Counties) and in (i) Tempe,  Arizona,  (ii) Las
Vegas,  Nevada,  (iii)  Dallas,  Texas,  (iv) Auburn  Hills,  Michigan,  and (v)
Chicago,  Illinois. Play Co. intends to expand its operations geographically and
in accordance therewith has executed leases to open ten additional stores by the
end of calendar  year 2000.  These  stores shall be located in  California  (San
Francisco,  San Ysidro, and Mission Viejo), Nevada (Las Vegas), Texas (Houston),
North Carolina (Charlotte), Tennessee (Nashville), and Illinois (Schaumberg).


<PAGE>
     Approximately  75% of Play Co.'s stores offer  educational,  new electronic
interactive,  and  specialty  and  collectible  toys and  items for sale and are
strategically  located in highly  trafficked,  upscale malls.  The remaining 25%
sell traditional toys and games and are located in strip shopping centers. Given
the  favorable  results  obtained  from a two  year  market  test of the sale of
children's  swimwear in its stores,  Play Co. recently  expanded its product mix
and now offers a limited number of children's  swimwear and accessories for sale
in many of its stores.

     Since 1997,  Play Co. has embraced and  implemented  a new store design and
layout,  remodeled most of its older stores, closed  non-profitable  stores, and
expanded its  geographic  market from  exclusively  Southern  California  to the
mid-western  United States.  Since 1996,  Play Co. has opened eight stores which
are  considered  by  management  to be  high-end  retail  toy  and  educational,
electronic interactive stores. These outlets, and those Play Co. expects to open
in the future,  offer items comparable in quality and choice to those offered by
FAO  Schwarz,  Warner  Brothers,  and Disney  Stores and are expected to attract
clientele similar to those attracted by such stores.

     In April 1999,  Play Co.  debuted the first of three  dedicated  electronic
commerce websites. This site,  www.ToysWhyPayRetail.com,  represents a new trade
name and allows  consumers to purchase,  at near wholesale  prices,  overstocks,
special buys, and overruns on mostly  name-brand  toys purchased by Play Co. out
of  season.  Play Co.  plans to offer  approximately  1000 items for sale on the
website.  The second electronic commerce website,  www.Playco.com,  is currently
being developed to a  state-of-the-art  standard in conjunction with an Internet
consulting  firm.  This second site,  which will offer  collectible and imported
specialty  merchandise such as die-cast cars,  dolls,  plush toys,  trains,  and
collectible  action  figures,  is  expected  to open in the  fall  of  1999.  In
conjunction with the website launch,  Play Co. plans to place computer kiosks in
its retail locations in order to permit customers to place orders on the website
for goods otherwise not sold in such stores.

     Because  Play  Co.'s new and newly  remodeled  stores  focus on the sale of
educational and electronic  interactive games and toys, specialty products,  and
collector's  toys which  generally  carry higher gross margins than  traditional
toys,  such stores have shown and are  expected to continue to show higher gross
profits than Play Co.'s older  stores  (which  focused  primarily on the sale of
traditional toys).

Acquisition of Toys International

     In January 1997, Play Co. acquired substantially all of the assets of Toys.
The acquisition, in principal,  included the assignment to Play Co. of the three
store  leases  then  held by Toys and  Toys'  entire  inventory.  As part of the
purchase agreement, Play Co. obtained the rights to the "Toys International" and
"Tutti  Animali"  operating name trademarks and also assumed the existing leases
at  Toys'  three  store  locations:  two of such  locations  operate  under  the
tradename "Toys International," and the third operates under the "Tutti Animali"
tradename.  The total purchase price was $1,024,184  which  consisted  mainly of
inventory  and certain  prepaid  expenses and deposits.  The purchase  price was
tendered in the form of a $759,184 cash payment remitted in January 1997 and the
execution of two promissory notes, aggregating $265,000, payable over a two year
period.  Both promissory  notes were repaid in full under agreed terms. In order
to ensure a smooth  transition in operations,  the former president of Toys, Mr.
Gayle Hoepner,  continued his  relationship  as a consultant to Play Co. through
April  1997,  during  which  time he  advised  Play  Co.  regarding  Toys'  then
operations, vendors, policies, employees, etc.

Merchandising Strategy; Store Design

     Play  Co.  believes  it  important  to offer  an  environment  that is less
intimidating and more "user friendly" than the environments  provided by some of
the larger toy retailers whose businesses  compete with Play Co. In view of this
belief, Play Co. actively embraces a policy of affording its customers courtesy,
respect,  and ease of  convenience.  Play Co.  provides  trained store clerks to

<PAGE>

assist  customers with all of their shopping needs and stocks its merchandise at
eye level for its patrons' convenience.

     In 1996,  management  determined  that current and  prospective  consumers,
whose  needs  and  desires  are  influenced  by  prevailing  musical,   fashion,
recreational,  and entertainment trends,  require variety and demand in addition
to traditional  products;  namely, they desire the most fashionable products. In
an effort to meet the rapidly changing needs of its consumers, Play Co. designed
new outlets  which  provide a  combination  of (i) new  educational,  electronic
interactive,   specialty,  hobby,  and  collectible  toys  and  goods  and  (ii)
traditional  toys and  games.  In  addition,  it sought  out,  has  opened,  and
continues to open outlets located in highly trafficked malls, rather than in the
strip shopping centers where it originally opened its stores. In addition,  Play
Co.  developed  a new store  design  and  marketing  format  which  provides  an
interactive setting together with a retail operation. This format and design has
formed the foundation for Play Co.'s future direction and growth plans,  thereby
allowing Play Co. to meet current and imminent industry demands.

Product and Trend Analysis

     Play Co. continually  assesses trends and demands in the industry,  refines
its store formats  and/or  product  lines as needed,  and analyzes and evaluates
markets for future store openings,  merchandise lines, and marketing strategies.
Play  Co.   operates  its  stores  under  the  names  "Play  Co.   Toys,"  "Toys
International,"  "Toy Co.," and "Tutti  Animali"  depending upon the product mix
and location.

     Play Co. offers a broad in-stock  selection of products at prices generally
competitive within the industry. While it does not stock the depth or breadth of
selection  as some of its larger  competitors  do, Play Co. does strive to stock
all basic  categories of toys and all television  advertised items and continues
to emphasize specialty and educational toys in its stores. Product Lines

     Play Co.'s older stores, which are located in strip shopping centers,  sell
children's  and adult toys,  games,  bicycles  and other wheel  goods,  sporting
goods,  puzzles,  Nintendo and Sony  electronic  game  systems  (and  cartridges
therefor),  cassettes,  and books.  These stores offer in excess of 15,000 items
for sale, most of which are major brand name toys and hobby products.

     Play Co.'s new (post 1996) and  remodeled  stores,  while also offering the
aforesaid products for sale, stock a mix of educational toys,  specialty stuffed
animals such as Steiff and North America  Bears,  Small World toys,  LBG trains,
CD-ROMs, computer software games, and Learning Curve and Ty products. Play Co.'s
Tutti  Animali  store,  located  in  the  Crystal  Court  Mall  in  Costa  Mesa,
California, primarily sells stuffed animals.

     Play Co.  periodically  reviews each  individual  store's sales history and
prospects on an  individual  basis to decide on the  appropriate  product mix to
stock thereat.  During  calendar years 1997 and 1998, Play Co. market tested the
sale in its  stores  of a  limited  number  of  pieces  of  children's  swimwear
manufactured by Breaking Waves, Inc. ("BWI"), an affiliate. (Play Co.'s chairman
is  also  (i)  the  president  of  Shopnet.com,  Inc.  ("Shopnet"),  the  parent
corporation  of BWI, and (ii) the  father-in-law  of the  Company's  president.)
Since those market tests proved  successful,  in November 1998, Play Co. entered
into a sales agreement with BWI pursuant to which BWI agreed to sell to Play Co.
on a wholesale  basis,  and Play Co.  agreed to purchase  from BWI,  during each
season during which  swimwear is  purchased,  an agreed upon number of pieces of
merchandise  for its  retail  locations.  Play Co.  further  agreed  to  provide
advertising,  promotional  materials,  and ads of the  merchandise in all of its
brochures,  advertisements,  catalogs,  and  all  other  promotional  materials,
merchandising  programs, and sales promotion methods, in all mediums utilized by
same.  Play Co.'s  swimwear sales comprise a small portion (less than 1%) of its
total sales.


<PAGE>
Suppliers and Manufacturers

     Play Co. purchases a significant portion of its products from approximately
five manufacturers and ships them to its stores from its warehouse  distribution
center.  There are no written  contracts  and/or  agreements with any individual
manufacturer or supplier; rather, all orders are on a purchase order basis only.
Play Co.  relies on credit terms from  suppliers and  manufacturers  to purchase
nearly all of its  inventory.  Credit terms vary from company to company and are
based upon many factors,  including the ordering company's financial  condition,
account history, type of product, and the time of year the order is placed. Such
credit arrangements vary for reasons both within and outside the control of Play
Co.

Warehousing, Shipping and Inventory Systems

     Play Co.'s  stores are serviced  from one  distribution  facility  which is
approximately  37,000 square feet.  Inventory and shipment of products continues
to be monitored by a computerized point-of-sale system. The point-of-sale system
is a sophisticated scanning, inventory control, purchasing, and warehouse system
which allows each store manager to monitor sales  activity and inventory at each
store and  enables  Play Co.'s  officers  to obtain  reports on all  stores.  It
monitors sales at all store locations and  automatically  notifies the warehouse
and  shipping  department  each time stock of a  particular  item is low or out,
depending upon the item and the  instructions  programmed  into it. Through this
system,  Play Co.  analyzes  product  sales and adjusts  product mix in order to
maximize return and effectively manage its retail space.

     Play Co.'s  stores  generally  are  restocked on a weekly  basis,  although
certain stores and certain items may be restocked at more frequent intervals. In
addition,  restocking of products is increased in the fourth  calendar  quarter,
during the holiday  season,  during which period some stores are  restocked on a
daily  basis.  Play Co.  ships to its  stores in  California  by its own  leased
vehicles.  Play Co. ships to stores located outside of California via truck load
or less than truck load independent trucking companies.

Seasonality

     Since  inception,  Play Co.'s business has been highly  seasonal,  with the
majority of its sales and profits being generated in the fourth calendar quarter
of the year, particularly during the November and December holiday season.

Termination of Military Base Sales

     In June 1994,  Play Co.  began to sell toy and hobby  items on a  wholesale
basis to military bases located in Southern  California.  In accordance with its
new  corporate  focus,  and given that  wholesale  sales to military  bases were
minimal in fiscal  year 1998 (2% of sales)  and fiscal  year 1997 (3% of sales),
Play Co. ceased such sales as of July 1998.  Wholesale  sales to military  bases
were approximately 1% of sales in fiscal year 1999.

Trademarks

     In 1976,  1994, and 1998, Play Co. received federal  registrations  for the
trademarks  "Play Co. Toys," "TKO" and "Toy Co."  respectively.  "Play Co. Toys"
and "Toy Co." are  utilized in  connection  with  certain of Play Co.'s  stores.
"TKO" was used for certain items Play Co. previously manufactured. Play Co. also
utilizes the tradenames "Toys International" and "Tutti Animali."

Financing through FINOVA Capital Corporation

     On  January  21,  1998,  Play  Co.  entered  into a $7.1  million  secured,
revolving  Loan and  Security  Agreement  (the "FINOVA  Agreement")  with FINOVA
Capital  Corporation  ("FINOVA").  The  credit  line  offered  under the  FINOVA
Agreement  replaced  the $7 million  credit  line Play Co.  previously  had with
Congress Financial  Corporation  (Western) (the "Congress  Financing").  Neither
FINOVA nor Congress is affiliated with Play Co. or the Company.  Play Co. repaid
the Congress loan on February 3, 1998.


<PAGE>
     The FINOVA credit line is secured by substantially all of Play Co.'s assets
and expires on August 3, 2000.  The FINOVA  Agreement is also  guaranteed by the
Company.  It accrues  interest at a rate of floating prime plus one and one-half
percent.  Effective  July 30,  1998,  Play Co.  and  FINOVA  amended  the FINOVA
Agreement to increase the maximum level of borrowings  under the agreement  from
$7.1 million to $7.6 million.  Effective September 24, 1998, Play Co. and FINOVA
entered into a second  amendment to the FINOVA Agreement to increase the maximum
level of  borrowings  thereunder  from  $7.6  million  to $8.6  million  through
December  31,  1998.  As of January 1, 1999,  the  maximum  level of  borrowings
returned to the $7.6 million level.  In December 1998, the FINOVA  Agreement was
amended a third time to reflect  FINOVA's taking of a subordinate  position with
respect to its lien on only such  equipment  as has been leased by Play Co. from
Phoenix Leasing, Inc.

     In November 1998, pursuant to an agreement with ZD Group, L.L.C. ("ZD") - a
related New York limited liability company, the beneficiary of which is a member
of the family of the  Company's  president  - ZD issued a  $700,000  irrevocable
standby letter of credit ("L/C") in favor of FINOVA. FINOVA then lent a matching
$700,000 to Play Co. in the form of a term loan,  pursuant to a fourth amendment
to the FINOVA  Agreement  entered into on February 11, 1999.  The term loan from
FINOVA  expires on August 3, 2000 and bears  interest at prime plus one percent.
In March 1999,  Play Co. and FINOVA  entered into a Fifth  Amendment to Loan and
Security  Agreement  which  stretches the agreed upon (in the FINOVA  Agreement)
decrease in advance rate against Play Co.'s cost value of its  inventory  over a
five month period.

     Under the FINOVA  Agreement,  Play Co. is able to borrow  against  the cost
value of eligible  inventory.  Since February  1999,  pursuant to the Agreement,
Play Co.'s allowed borrowing has increased by $100,000 to $2.5 million against a
combination  of $3 million  in standby  letters of credit in favor of FINOVA and
restricted cash provided by a subordinated  loan. $1.5 million of the $3 million
in additional  borrowing support from the standby letters of credit was provided
by an institutional  investor in the form of a subordinated loan, $1 million was
provided in the form of a standby  letter of credit  issued by  Multimedia  (the
Company's  parent and thus an affiliate of Play Co.), and the other $500,000 was
provided by Play Co.

     During fiscal year 1999,  Play Co.  breached two negative  covenants in the
FINOVA  Agreement  by  exceeding  maximum  levels of  capital  expenditures  and
unsecured and lease financing. FINOVA waived such defaults.

     Play Co.  believes that it will require a significant  increase in its line
of credit as a result of its 50%  revenue  growth  over the past fiscal year and
has  approached  FINOVA  about  increasing  the line of credit.  There can be no
assurance  that FINOVA (i) will be  amenable  to such a credit line  increase or
(ii) will provide such an increase under terms that Play Co. deems reasonable.

Trade Financing

     Play Co.  relies on credit terms from its suppliers  and  manufacturers  to
purchase nearly all of its inventory.  Credit arrangements vary for reasons both
within  and   outside  the  control  of  Play  Co..   See  "--   Suppliers   and
Manufacturers."

Fixture Financing

     During  fiscal  year  1999,  Play Co.  entered  into  approximately  twelve
financing  agreements  for the leasing of  fixtures  for its  remodeled  and new
stores. These agreements were entered into with various entities,  none of which
is affiliated with Play Co., and bear terms of between three and five years. The
agreements are payable monthly and provide fixture  financing in the approximate
aggregate  amount of  $849,000.  All such  financings  are secured by Play Co.'s
store  fixtures  and  equipment.  Play Co. is currently  negotiating  additional
financing of this type.


<PAGE>
Competition

     The toy market is highly competitive.  Though Play Co.'s new stores offer a
combination of traditional,  educational, new electronic interactive, specialty,
and  collectible  toys and items,  Play Co. remains in direct  competition  with
local,  regional,  and national toy retailers and department  stores,  including
Toys R Us, Kay Bee Toy Stores,  K-Mart,  and Wal Mart. Most of Play Co.'s larger
competitors are located in  free-standing  stores rather than in malls.  Kay Bee
stores,  however,  are located in malls,  though their product line is different
than Play Co.'s.  Play Co. also  competes  with on-line toy  retailers,  such as
eToys Inc. The toy market is particularly  characterized  by large retailers and
discount  stores with  intensive  advertising  and marketing  campaigns and with
deeply  discounted  pricing of such  products.  Play Co.  competes  as to price,
personnel, service, speed of delivery, and breadth of product line.

     As a result  of the  continually  changing  nature of  children's  consumer
preferences  and tastes,  the success of Play Co. is dependent on its ability to
change and adapt to new trends  and to supply  the  merchandise  then in demand.
Children's  entertainment  products are often  characterized  by fads of limited
life cycles.  Combining  the  traditional  and  educational  toy segments of the
market into one retail  location is believed to be a unique  concept that should
prove to  differentiate  Play Co.'s  stores  from those of its larger or similar
size  competitors.  Management  has been  unable  to locate  any other  retailer
currently using this combined marketing  concept.  Play Co. will compete for the
educational  toy customer  with other  specialty  stores such as Disney  Stores,
Warner Bros.  Stores,  Learning  Smith,  Lake Shore,  Zainy  Brainy,  and Noodle
Kidoodle.

     Most of the  companies  with which Play Co.  competes  have more  extensive
research and  development,  marketing,  and customer  support  capabilities  and
greater  financial,  technological,  and other  resources than those of Play Co.
There can be no assurance  that Play Co. will be  successful  or that it will be
able to distinguish itself from such larger, better known entities. In addition,
Play  Co.  does not  believe  there  are any  significant  barriers  to entry to
discourage new companies from entering into this industry.

Employees

     As of June 30, 1999, the Company had three executive  officers and no other
employees.   At  June  30,  1999,  Play  Co.  had  three   executive   officers,
approximately  151  full  time  employees,   and  approximately  332  part  time
employees. None of the employees of Play Co. is represented by a union, and Play
Co. considers employee relations to be good. Each store employs a store manager,
an assistant manager, and between fifteen to twenty-five full-time and part-time
employees.  Each of Play  Co.'s  store  managers  reports  to  Play  Co.'s  vice
president of retail  operations and vice president of merchandising  who in turn
report directly to Play Co.'s executive officers.

Recent Developments

     On July 27, 1998, the Company purchased 100,000 shares of Play Co.'s Series
E preferred  stock for $100,000.  In determining  the purchase price paid by the
Company,  the  trading  price of the  securities  - along  with  the  applicable
discounts  for  illiquidity,  lack of  marketability,  and lack of  registration
rights - were considered. The trading price of approximately $2.00 per share was
discounted by 50% for the above reasons.

     On January 2, 1998, the Company issued 3,571,429 shares of its Common Stock
to its  parent,  Multimedia,  a company  of which  the  Company's  president  is
president and a director, at a price of $0.28 per share ($0.01 above the closing
price on December 31, 1997) as payment for $1 million  loaned by  Multimedia  to
the Company. As a result of the transaction,  the Company became a subsidiary of
Multimedia,  which owns 78.5% of the  outstanding  shares of Common Stock of the
Company.


<PAGE>
     In January  1998,  the  Company  guaranteed  Play  Co.'s loan from  FINOVA.
Thereafter,  the president of the Company, Ilan Arbel, in a letter dated May 15,
1998, represented,  generally, his intent and ability to provide working capital
to Play Co., should same be necessary, through September 30, 1999.

Play Co. Toys  & Entertainment Corp.

     In July 1999, pursuant to Regulation S of the General Rules and Regulations
Under the Securities Act of 1933, as amended, Toys sold 6.6% of its common stock
in a private  transaction in exchange for $2.8 million.  It also entered into an
investment  agreement with an investment  banking firm to take Toys public in an
initial public offering.  Toys expects to raise approximately $20 million to $25
million  through the sale of 22% of its common  stock  within  approximately  90
days.

     In May 1999, Play Co. sold 750,000 shares of Series F Preferred  Stock, par
value  $0.01 per  share,  at a purchase  price of $1.00 per share,  in a private
placement. Play Co. received $657,500 in net proceeds from the sale.

     In March 1999,  Play Co.  borrowed an aggregate of $400,000  from Full Moon
Development,  Inc., a corporation  not affiliated  with Play Co. or the Company,
pursuant to two promissory notes,  each in the amount of $200,000.  Play Co. has
repaid both notes.

     In February  1999,  Play Co. entered into a one year agreement with Typhoon
Capital  Consultants,  LLC  ("Typhoon")  pursuant to which Typhoon is to provide
financial and other consulting services. In exchange for Typhoon's services, the
agreement  provides  for the grant of an  option to  purchase  an  aggregate  of
150,000  shares of Common  Stock,  exercisable  at $1.75 per share  until  their
expiration on August 30, 2001.

     In November 1998,  Play Co.  borrowed  $250,000 from Amir Overseas  Capital
Corp. ("Amir"), a corporation not affiliated with Play Co. or the Company, under
a  promissory  note which bore  interest at 12%.  In  September  1998,  Play Co.
borrowed $1 million from Amir,  under a promissory  note which bore  interest at
12%. Both notes have been repaid.

         In  July  1998,  Play  Co.  entered  into a  Lead  Generation/Corporate
Relations  Agreement with Corporate  Relations Group,  Inc.  ("CRG"),  a Florida
corporation not affiliated  with Play Co. or the Company,  pursuant to which CRG
is to provide investor and public relations services to Play Co. for a period of
five years. Under the terms of the Agreement, Play Co. paid $100,000 to CRG upon
execution of the agreement, and a Play Co. shareholder remitted 50,000 shares of
Play Co. Series E preferred stock as a reimbursement for expenses.  In addition,
in exchange for CRG's services,  the agreement provided for the grant to CRG and
four of its principals  options to purchase an aggregate  450,000 shares of Play
Co.  common  stock at an exercise  price of $0.78125  per share and an aggregate
700,000  shares of Series E preferred  stock at an  exercise  price of $2.25 per
share. In connection with these options, Play Co. recorded approximately $35,000
in  compensation  ($10,000 for the Series E preferred  stock options and $25,000
for the common stock options) based on an option pricing model which  considered
the  volatility  of the  securities'  stock  prices,  and the short  life of the
options,  2/3 of which are  exercisable for a two month period and the remaining
1/3 of which are exercisable for an eight month period.

     In May 1998, Play Co. commenced an offering of units,  each unit comprising
one share of Play Co.'s  Series F  preferred  stock and one  Series F  preferred
stock purchase  warrant,  at a purchase price of $3.00 per unit,  through Morgan
Grant Capital Group,  Inc. as placement agent.  Play Co. terminated the offering
in June 1998, and no funds were raised thereby.

     In June 1998,  ABC, a Belize  corporation  which is (i) an affiliate of the
Company  and  Play  Co.  under  common  control  and  (ii)  the  holder  of a 5%
convertible secured subordinated Play Co. debenture - dated January 21, 1998 and
due August 15, 2000 - offered to amend the terms of the  debenture to enable the
conversion of the principal  amount and accrued  interest thereon into shares of

<PAGE>
Play Co.  Series E preferred  stock,  at a conversion  price of $1.00 per share.
Play Co. agreed to convert the debenture  since the  conversion of the debt into
equity would result in a strengthened  equity  position which Play Co.  believed
would  provide  confidence  to its working  capital  lender,  FINOVA,  and trade
creditors.  Further,  converting the debt to equity eliminated on-going interest
expense  requirements  as well as the cash flow required to repay the debenture.
Simultaneously  with its offer to amend the  debenture,  ABC  elected to convert
same as of June 30, 1998 whereby,  $1.5 million in principal  amount and $33,333
in accrued  interest were converted into 1,533,333  shares of Series E preferred
stock.  ABC did not  receive  any  registration  rights  regarding  the  shares.
Simultaneously,  ABC terminated the Subordinated  Security Agreement between the
parties and the  Intercreditor and  Subordination  Agreement,  dated January 21,
1998, by and between ABC and FINOVA.

     The  debenture  provided for the  conversion,  at the option of ABC, of the
debenture into shares of common stock of either (i) a subsidiary  which Play Co.
intended to form for the purpose of acquiring  those stores operated by Play Co.
(or its subsidiaries)  which conduct business as "Toys  International,"  or (ii)
any other  subsidiary (such as Toys) which might acquire a portion of the assets
and business of Play Co. This option to convert was  exercisable at the net book
value of the  subsidiary's  shares on the date ABC  exercised  the option with a
limitation on such share ownership being 25% of the total outstanding  shares of
said  subsidiary.  In  September  1998,  in  accordance  with  the  terms of the
debenture,  ABC assigned its option to Tudor Technologies,  Inc.  ("Tudor"),  an
entity of which Mr.  Moses Mika (a  director of the Company and Play Co. and the
father of the Company's  president) is a  shareholder.  On July 15, 1999,  Tudor
elected to exercise its right to purchase  the Toys common  stock and  requested
that the exercise price be amended to reflect the book value of Toys at the most
recent fiscal quarter, June 30, 1999. Play Co. agreed to Tudor's request.

ITEM 2. DESCRIPTION OF PROPERTY

     Until April 1998,  the Company  subleased  20,000 square feet of industrial
space at 448 West 16th Street,  New York,  New York, at an  approximate  rate of
$12,500  per  annum.  It is  at  this  location  that  the  Company  housed  its
administrative  offices,  factory,  and warehouse.  In April 1998, in connection
with the Company's  cessation of its textile  operations,  the Company moved its
administrative  offices to 1410  Broadway,  Suite 1602, New York, New York 10018
and vacated its former  office,  factory,  and warehouse  space at 448 West 16th
Street.  The office space at this  location was leased to U.S.  Apparel Corp. (a
subsidiary  of  Multimedia,  the  Company's  parent),  and  pursuant  to an oral
agreement with U.S.  Apparel Corp., the Company paid no remuneration for its use
of the  premises.  The  president  of the Company is also the  president of U.S.
Stores Corp. and Multimedia.  On July 1, 1999, the Company vacated 1410 Broadway
and relocated,  with Multimedia  (its parent) and U.S.  Apparel Corp. (the named
tenant on the lease),  to 1385  Broadway,  Suite 814, New York,  New York 10018.
Pursuant to an oral  agreement  with U.S.  Apparel  Corp.,  the Company  pays no
remuneration for its use of the premises.

Play Co. Properties

     Until  recently,   Play  Co.'s  stores  were  serviced  from  two  adjacent
distribution facilities (one 37,000 square feet in size, the other 18,000 square
feet in size) encompassing an aggregate of approximately  55,000 square feet, at
550 Rancheros Drive, San Marcos, California. As of April 15, 1997, however, Play
Co. returned approximately 15,400 feet of the 18,000 square foot warehouse space
to the landlord.  Play Co. now leases (i) 40,000 square feet of combined  office
and warehouse space  (approximately  3,000 square feet is office space,  and the
remaining  37,000 square feet is warehouse space) and (ii)  approximately  2,600
square feet of separate space which houses defective  merchandise  until same is
either  returned  to  the  manufacturers  or  Play  Co.  is  authorized  by  the
manufacturers to destroy the goods. The former space is leased at an approximate
annual cost of  $247,000,  from a  partnership  of which one of the  partners is
Richard  Brady,  the  president  and a director of Play Co. The lease expires in
April 2000, and Play Co.  believes that it is on terms no more or less favorable
than terms it might otherwise have negotiated  with an unaffiliated  party.  The
latter  space  is  leased  at  an  approximate  annual  cost  of  $31,572,  from
Dunlop/Townley  Holdings.  The lease  expires in March 2000.  From  October 1998
through April 1999, Play Co. leased an additional 4,200 square feet of warehouse
space  for  $2,300  per  month  to store  overflow  inventory  from its  primary
warehouse.



<PAGE>
     The  following  table sets forth the leased  properties on which Play Co.'s
(and its subsidiaries') currently operating stores (aggregating 26) are located:
<TABLE>
<CAPTION>

===============================================================================================================================
                                                    SIZE IN SQUARE FEET
                                                                                 LEASE                     BASE RENT
                 STORE LOCATION                                               EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                        <C>                           <C>
Play Co. Toys                                            12,000                July 2006                          $108,000.00
Santa Clarita
19232 Soledad Canyon Rd
Santa Clarita, CA  91351
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                             7,800                January 2001                        $84,840.00
Santa Margarita
27690-B Santa Margarita
Mission Viejo, CA  92691
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                             8,250                December 1999                       $87,549.72
Chula Vista
1193 Broadway
Chula Vista, CA  91911
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                            10,030                June 2000                          $127,880.64
El Cajon
327 N. Magnolia
El Cajon, CA  92020
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                            11,323                November 1999                       $95,040.48
Simi Valley
1117 E. Los Angeles, Suite C
Simi Valley, CA  93065
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                            10,000                September 2005                     $110,753.88
Encinitas
280 N. El Camino Real
Encinitas, CA  92024
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                             9,800                December 2004                       $117,330.72
Pasadena
885 S. Arroyo Parkway
Pasadena, CA  91105
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                            13,125                January 2001                         $96,360.00
Orange
1349 E. Katella
Orange, CA  92513
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                            10,478             Month to Month                          $95,941.80
Redlands
837 Tri-City
Redlands, CA  92373
===============================================================================================================================



<PAGE>
(table continued from previous page)

===============================================================================================================================
                                                    SIZE IN SQUARE FEET
                                                                                 LEASE                     BASE RENT
                 STORE LOCATION                                               EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,156          August 2002                          $88,053.00
Clairemont
4615-A Clairemont Drive
San Diego, CA  92117
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 11,597          March 2004                           $91,020.00
Rancho Cucamonga
9950 W. Foothill Blvd, Suite U
Rancho Cucamonga, CA 91730
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                 10,000         October 2004                          $64,926.60
Corona
1210 W. Sixth Street
Corona, CA  91720
- -------------------------------------------------------------------------------------------------------------------------------
Play Co. Toys                                                  9,400         December 2003                        $178,980.00
Woodland Hills
19804 Ventura  Blvd., #366
Woodland Hills, CA 91364
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             5,183         January 2004                         $159,900.00
South Coast Plaza, Ste. 1020
3333 Bristol Street, Suite 1030
Costa Mesa, CA  92626
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             3,869         January 2001                         $145,920.00
Century City
10250 Santa Monica Blvd
Los Angeles, CA  90067
- -------------------------------------------------------------------------------------------------------------------------------
Tutti Animali                                                  1,220         January 2000                         5% of Sales
Crystal Court
3333 Bear Street
Cost Mesa, CA  92626
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                             3,620          August 2007                          $83,260.08
Galleria at South Bay
1815 Hawthorne Blvd., #366
Redondo Beach, CA  90278
- -------------------------------------------------------------------------------------------------------------------------------
Toy  Co.                                                       5,642         January 2003                         $112,840.00
Ontario Mills
One Mills Circle, #302
Ontario, CA  91764
===============================================================================================================================
<PAGE>
(table continued from previous page)

===============================================================================================================================
                                                    SIZE IN SQUARE FEET
                                                                                 LEASE                     BASE RENT
                 STORE LOCATION                                               EXPIRATION                  ANNUAL COST
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                  7,103               October 2002                         $163,369.00
Arizona Mills
5000 Arizona Mills Circle, #689
Tempe, AZ  85282
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                  7,002                 May 2008                           $175,483.32
Fashion Outlet of Las Vegas
32100-320 Las Vegas Blvd. So.
Primm, NV 89019
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                  9,369                 May 2003                           $175,483.32
Grapevine Mills
3000 Grapevine Mills Pkwy, Ste. 312
Grapevine, TX 76051
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       5,339                 December 2008                      $133,475.04
Thousand Oaks
208 W. Hillcrest Drive
Thousand Oaks, CA 91360
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       10,000                May 2008                           $195,000.00
Great Lakes Crossing
4236 Baldwin Rd., #551
Auburn Hills, MI 48326
- -------------------------------------------------------------------------------------------------------------------------------
Toy Co.                                                  12,496                July 2003                          $168,696.00
Gurnee Mills Mall
06170 W. Grand Ave., Sp. #559
Gurnee, IL 60031
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       9,400                March 2008                          $221,424.00
The Block
20 City Dr. West, Ste. 203
Orange, CA 92868
- -------------------------------------------------------------------------------------------------------------------------------
Toys International                                       7,002                 June 2004                          $450,000.00
The Venetian Resort & Casino
3311 Las Vegas Blvd. South, Ste.1212
Las Vegas, NV 89109
===============================================================================================================================
</TABLE>



<PAGE>
ITEM 3. LEGAL PROCEEDINGS

     Neither the Company's officers, directors, affiliates, nor owners of record
or beneficially  of more than five percent of any class of the Company's  Common
Stock is a party to any  material  proceeding  adverse  to the  Company or has a
material interest in any such proceeding adverse to the Company or its parent or
subsidiary.

     Play Co. is not a party to any material  litigation and is not aware of any
threatened litigation that would have a material adverse effect on its business,
except that in October 1997, in the Superior  Court of the State of  California,
County of San Bernardino,  Foothill Marketplace  commenced suit against Play Co.
for breach of  contract  pertaining  to  premises  leased by Play Co. in Rialto,
California.  The lease for the  premises has a term from  February  1987 through
November 2003.  Play Co. vacated the premises in August 1997.  Under  California
State law and the provisions of the lease,  plaintiff has a duty to mitigate its
damages.  Plaintiff  seeks  damages,  of a continuing  nature,  for unpaid rent,
proximate  damages,  costs,  and attorneys'  fees, in the approximate  amount of
$300,000.  This action is in the  discovery  phase and a trial is scheduled  for
September 1999.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

<PAGE>
                                     PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The Company's  securities  were quoted on the Nasdaq  SmallCap Stock Market
until August 28, 1997, at which time Nasdaq  delisted the Company's  securities.
The  following  table  sets  forth  representative  high and low bid  quotes  as
reported by the OTC Bulletin Board whereon the Company's  securities are quoted,
during the periods stated below (quotes prior to August 28, 1997 are reported by
Nasdaq).  Bid quotations  reflect prices between dealers,  do not include resale
mark-ups,  mark-downs,  or other  fees or  commissions,  and do not  necessarily
represent actual transactions. Common Stock
<TABLE>
<CAPTION>

         Calendar Period                                Low                               High



              1997

<S>                                                      <C>                              <C>
01/01/97 - 03/31/97(1)                                   0.156                             1.00
04/01/97 - 06/30/97                                       0.81                             1.00
07/01/97 - 08/28/97(2)                                    0.13                            10.81
08/29/97 - 09/30/97                                       0.22                             0.22
10/01/97 - 12/31/97                                       0.01                             0.75

              1998

01/01/98 - 03/31/98                                       0.27                             0.75
04/01/98 - 06/30/98                                       0.25                             0.30
07/01/98 - 09/30/98                                       0.20                             0.40
10/01/98 - 12/31/98                                       0.15                             0.21

              1999

01/01/99 - 03/31/99                                       0.15                             0.25
04/01/99 - 06/30/99                                       0.22                             0.37
07/01/99 - 07/31/99                                       0.25                             0.34
</TABLE>


         (1) Reflects the 1 for 10 reverse  stock split  effected in March 1997.

         (2) The Company was delisted from the Nasdaq  SmallCap  Stock Market on
         August 28, 1997.

     As of July 26, 1999,  there were  approximately 15 holders of record of the
Company's   Common  Stock,   although  the  Company   believes  that  there  are
approximately  1600 additional  beneficial owners of shares of Common Stock held
in street name.  As of July 12, 1999,  the number of  outstanding  shares of the
Company's Common Stock was 4,550,235.

Recent Sales of Unregistered Securities

     The Company sold no  unregistered  securities  during the fiscal year ended
March 31, 1999.

<PAGE>
ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS

     The following  table  summarizes  certain  selected  financial  data and is
qualified in its entirety by the more detailed  financial  statements  contained
elsewhere in this document:
<TABLE>
<CAPTION>

                                                                                        Restated

                                                                 1999                     1998

Balance Sheet Data:



<S>                                                         <C>                       <C>
Working capital (deficiency)                                $       (3,929,270)       $       (996,465)
Total assets                                                         21,147,039              14,359,762
Total current liabilities                                            17,309,487              10,243,432
Long-term obligations                                                 8,527,116               7,055,549
Stockholders' equity                                                (4,524,506)             (3,538,617)



Operating Data:

Net sales                                                    $       34,377,018          $   23,019,748
Cost of sales                                                        19,590,784              15,222,746
Total operating expenses                                             13,912,404              10,493,859
Effect of non-cash dividends on convertible preferred stock           1,707,725               1,473,806
Net income (loss)                                                     (985,887)             (3,578,401)
Income (loss)  per common share                                           (0.22)                 (2.80)
Weighted average shares outstanding                                   4,550,234               1,276,424

</TABLE>

Results of Operations

     Statements  contained in this report which are not historical  facts may be
considered forward looking  information with respect to plans,  projections,  or
future  performance  of the  Company as  defined  under the  Private  Securities
Litigation  Reform Act of 1995. These forward looking  statements are subject to
risks and  uncertainties  which could cause actual results to differ  materially
from those projected.

     United Textiles & Toys Corp.'s (the "Company")  board of directors voted to
cease  all  manufacturing  activities  as of March  31,  1998 due to  continuing
losses. The consolidated  financial statements contained herein in this document
reflect the continuing operations of the Company's  subsidiary,  Play Co. Toys &
Entertainment Corp. ("Play Co.").

For the year ended March 31, 1999 compared to the year ended March 31, 1998

     Consolidated net sales for the year ended March 31, 1999 were  $34,377,018.
This  represented  an  increase  of  $11,357,270,  or 49.3%  over  net  sales of
$23,019,748 for the year ended March 31, 1998. The net increase was comprised of
an increase in Play Co.'s net sales of $11,802,703 and a decrease of $445,433 in
the  Company's net sales for the  comparable  period.  The Company  reported net
sales of $5,788 for the year ended March 31, 1999.

     Approximately $7.6 million of Play Co.'s increase came from new stores, and
the remaining $4 million was attributed to a 21.3% increase in same store sales.


<PAGE>
     At March 31, 1999, Play Co. had 25 retail locations,  compared to 19 retail
locations at March 31, 1998.  During fiscal 1999, Play Co. opened six additional
stores.

     Consolidated  cost of sales was  $19,590,784  for the year ended  March 31,
1999 as  compared  to  $15,222,746  for the year  ended  March  31,  1998.  This
represented  an increase of  $4,368,038  or 29%. The increase can be  attributed
again to increased sales volume as well as a change in Play Co.'s  merchandising
mix to  augment  its  historical  product  base  of  lower  marginal  toys  with
educational  and specialty  toys which  generally  produce  better  margins than
traditional toys.

     Consolidated  operating  expenses (total operating expenses less litigation
related  expenses and depreciation  and  amortization)  were $12,898,403 for the
year ended March 31, 1999 as compared to $9,235,980 for the year ended March 31,
1998.  This  represented  an increase of  $3,622,423 or 40%. The increase can be
attributed to a growth in rent expense,  payroll,  and related costs  associated
with new store openings by Play Co.

     Play Co. incurred $27,659 of litigation  related expenses in the year ended
March 31, 1999.  The  expenses  were  associated  with the closure of five store
locations and related subsequent  litigation.  This expense includes  settlement
amounts relating to four of the five closed locations and the related legal fees
and costs. Play Co. remains in litigation  regarding the fifth closed store, and
the $27,659 relates directly to that store.

     Depreciation and amortization  expense in the year ended March 31, 1999 was
$968,342  as  compared  to  $674,338  in the year  ended  March 31,  1998.  This
represented an increase of $294,004 or 44%. The primary reason for this increase
was the  resultant  depreciation  on fixed assets  purchased  for six new stores
opened by Play Co. during the year ended March 31, 1999.

     Total  interest  expense  amounted to $965,051 for the year ended March 31,
1999.  This  represented  an increase of $149,531 or 18%.  The  increase  can be
attributed to a higher level of borrowing by Play Co.

     For the year ended March 31, 1999,  subsequent  to the  adjustment  for the
minority  interest  in the  net  loss  of  Play  Co.,  the  Company  reported  a
consolidated  net loss of $985,887 or $0.22 per common share. For the year ended
March 31, 1998,  subsequent  to the minority  interest  adjustment,  the Company
reported a consolidated net loss of $2.80. Management attributes the decrease in
net loss per share to increased sales performance of the Play Co. retail units.

Liquidity and Capital Resources

     At March 31, 1999,  consolidated  working capital deficit was $3,929,270 as
compared to a working  capital  deficit of $996,465 as of March 31,  1998.  This
change in consolidated working capital was largely due to additional  borrowings
by Play Co. and an increase in accounts payable.

     For the year  ended  March  31,  1999,  consolidated  operating  activities
provided funds of $370,529 as compared to the year ended March 31, 1998 in which
$423,408 was provided by operating activities. The decrease was due primarily to
the increase in inventory at March 31, 1999.

     The Company  used  $2,623,902  in investing  activities  for the year ended
March 31, 1999 as compared to a usage of $3,288,529 for the year ended March 31,
1998.  The decrease is due primarily to a decrease in the purchase of restricted
certificates  of  deposits,  offset by an increase in the  purchase of property,
plant & equipment.

     Consolidated  financing activities generated funds of $1,720,640 during the
year ended March 31, 1999 as compared to a  generation  of  $3,379,831  in funds
during the year ended March 31, 1998. The primary  elements in the generation of
financing funds were net borrowings under a new financing  agreement by Play Co.
and net proceeds received by Play Co. from notes payable.
<PAGE>
     For the years ended March 31, 1999 and 1998, Play Co.  generated  losses of
$1,566,857  and  $3,528,276  respectively,  which amounts  includes the minority
shareholders' pro rata share. As a result,  consolidated net cash decreased from
$659,378 at March 31, 1998 to $126,625 at March 31, 1999.

Trends Affecting Liquidity, Capital Resources and Operations

     As a result of its planned  merchandise  mix change to emphasize  specialty
and educational toys, Play Co. enjoyed significant  increases in sales and gross
profits in the year ended March 31, 1999.  While Play Co.  believes that its new
product mix will remain  popular with the consumer  market for the  remainder of
1999,  there can be no assurance that this growth will continue.  The history of
the toy industry  indicates  that there is generally at least one highly popular
toy every year.

     Play Co.'s  sales  efforts are focused  primarily  on a defined  geographic
segment consisting of the Southern  California area and the Southwestern  United
States.  Play Co.'s  future  financial  performance  will depend upon  continued
demand for toys and hobby items and on the general  economic  conditions  within
that geographic market area, its ability to choose locations for new stores, its
ability to purchase  product at favorable prices and on favorable terms, and the
effects of increased competition and changes in customer preferences.

     The toy and hobby retail  industry  faces a number of  potentially  adverse
business  conditions  including  price and gross  margin  pressures  and  market
consolidation.   Play  Co.  competes  with  a  variety  of  mass  merchandisers,
superstores,  and  other  toy  retailers,  including  Toys R Us and  Kay Bee Toy
Stores. Competitors that emphasize specialty and educational toys include Disney
Stores,  Warner Bros.  Stores,  Learning Smith,  Lake Shore,  Zainy Brainy,  and
Noodle  Kidoodle.  Play Co. also competes both through its  electronic  commerce
operations and through its stores against  Internet  oriented toy retailers such
as eToys,  Inc. There can be no assurance that Play Co.'s business strategy will
enable it to compete effectively in the toy industry.

Seasonality

     Play Co.'s operations are highly seasonal with approximately  30-40% of its
sales falling within the third quarter which  encompasses the Christmas  selling
season.  Play Co. intends to open new stores  throughout the year, but generally
before the Christmas selling season,  which will make the third quarter sales an
even greater percentage of the total year's sales.

Impact of Inflation

     The impact on consolidated  results of operations has not been significant.
Play Co. attempts to pass on increased product prices over time.

Year 2000

     The Company does not believe that the Year 2000 computer  issue will have a
significant  impact on its  operations  or financial  position and thus does not
believe that it will be required to significantly  modify its internal  computer
systems.   However,   if  internal  systems  do  not  correctly  recognize  date
information  when the year changes to 2000,  there could be an adverse impact on
the Company's operations.  Furthermore,  other entities' failures to ensure year
2000  capability may have an adverse  effect on the Company via its  subsidiary,
Play Co.

     In 1998,  Play Co.  developed  a plan to upgrade  its  existing  management
information system and computer hardware and to become year 2000 compliant. Play
Co. has completed the hardware  upgrade and has installed a year 2000  compliant
upgrade  to its  accounting  software.  It  expects  to  finish  the  year  2000
compliance work in the September  quarter of 1999.  Beyond this issue,  Play Co.
has no current  knowledge of any outside third party year 2000 issues that would
result in a material  negative  impact on its  operations.  It has  reviewed its
significant  vendors' and financing arm's recent SEC filings vis-a-vis year 2000

<PAGE>

risks and uncertainties  and, on the basis thereof,  is confident that the steps
it has taken to become year 2000 compliant are  sufficient.  In  continuation of
this review, Play Co. shall continue to monitor or otherwise obtain confirmation
from the  aforesaid  entities  - and such other  entities  as  management  deems
appropriate - as to their respective  degrees of preparedness.  To date, nothing
has come to the  attention  of Play Co.  that would lead it to believe  that its
significant  vendors and/or service  providers will not be year 2000 ready.  The
effect,  if any, of year 2000  problems on Play Co.'s  results of  operations if
Play Co. or its customers, vendors, or service providers are not fully compliant
cannot be estimated  with any degree of certainty.  It is  nonetheless  possible
that year 2000  problems  could have a material  adverse  effect in that holiday
1999 purchases may be stunted due to consumer  uncertainty  and that the overall
business environment may be disrupted in Play Co.'s fourth fiscal quarter, which
in turn, would have a material adverse effect on the Company.

ITEM 7. FINANCIAL STATEMENTS

                  See attached Financial Statements.

ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
        ACCOUNTING AND FINANCIAL DISCLOSURE

     On May 14,  1997,  the  Company  and Lazar,  Levine & Company  LLP  ("LLC")
mutually  agreed  that LLC  would  no  longer  be the  Company's  auditors.  The
resignation of LLC was not due to any discrepancies or disagreements between the
Company and same on any matter of accounting principles or practices,  financial
statement  disclosure,  or auditing  scope or  procedure,  as there were no such
discrepancies or disagreements.

     There were no  disagreements  on any  matter of  accounting  principles  or
practices, financial statement disclosure, or auditing scope or procedure during
the two  fiscal  years  ended  March  31,  1997  and  1998  through  the date of
resignation,  May 14,  1997.  The  Company's  board of  directors  approved  the
acceptance of the accountant's resignation.

     On July 1, 1997, the Company's board of directors  authorized the Company's
executive  officers to engage Jerome  Rosenberg,  CPA, P.C. as the Company's new
auditing  firm for the year ending  March 31,  1997.  Prior to  engaging  Jerome
Rosenberg,  CPA,  P.C.,  such  accounting  firm was not consulted on any matters
relative to the application of accounting  principles on specified  transactions
or in any  matter  that  was  the  subject  of a  disagreement  with  the  prior
accountants.

     During the past two fiscal years, no  accountant's  report on the Company's
financial  statements  contained any adverse opinion or disclaimer of opinion or
was modified as to uncertainty, audit scope, or accounting principles.



<PAGE>
                                    PART III

ITEM 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS, AND CONTROL PERSONS

Officers and Directors

     The following table sets forth the names, ages, and titles of all directors
and officers of the Company:

<TABLE>
<CAPTION>
Name                            Age                  Position

<S>                             <C>                  <C>
Ilan Arbel                      47                   Chief Executive Officer, President, and Director

Rivka Arbel                     46                   Vice President and Director

Allean Goode                    67                   Secretary, Treasurer,  and Director

Moses Mika                      80                   Director
</TABLE>


     All  directors   are  elected  at  an  annual   meeting  of  the  Company's
shareholders  and hold  office for a period of one year or until the next annual
meeting  of  stockholders  or  until  their  successors  are  duly  elected  and
qualified.  Vacancies on the board of directors  may be filled by the  remaining
directors.  Officers are appointed  annually by, and serve at the discretion of,
the board of directors.  There are no family relationships  between or among any
officers  or  directors   of  the  Company   except  that  Rivka  Arbel  is  the
sister-in-law of Ilan Arbel and Moses Mika is the father of Mr. Arbel.

     As permitted  under the Delaware  General  Corporation  Law, the  Company's
Certificate of Incorporation  eliminates the personal liability of the directors
to the Company or any of its shareholders for damages caused by breaches of said
directors' fiduciary duties. As a result of such provision,  stockholders may be
unable to  recover  damages  against  directors  for  actions  which  constitute
negligence or gross  negligence or are in violation of their  fiduciary  duties.
This  provision in the Company's  Certificate  of  Incorporation  may reduce the
likelihood  of  derivative  and other types of  shareholder  litigation  against
directors.

     Ilan Arbel has been the president,  chief executive officer, and a director
of the Company since 1991. Mr. Arbel was the president, chief executive officer,
and a  director  of Atoys  from  February  1993 until July 1993 at which time he
resigned as president thereof.  In March 1995, Mr. Arbel was reelected president
of Atoys, a position he held, with his directorship,  until July 1996. Mr. Arbel
was the president,  secretary, and a director of Multimedia from inception until
June 12, 1995.  He was  reelected a director in August 1995 and president in May
1996.  Since its  inception,  in February 1997, Mr. Arbel has been the president
and a director of U.S.  Apparel.  From May 1993 to April 1997,  Mr.  Arbel was a
director of Play Co.  (from June 1994 until his April 1997  resignation,  he was
chairman).  Since  1989,  he has been the sole  officer  and  director of Europe
America  Capital  Corp., a company  involved in  investments  and finance in the
United  States and Europe.  Since 1993,  he has been the  president  of European
Ventures  Corp.,  a company  involved in  investments  and finance in the United
States and Europe.  Mr. Arbel is a graduate of the University Bar Ilan in Israel
and has B.A. degrees in Economics, Business, and Finance.

     Moses Mika was appointed director of the Company in March 1998. He has been
a director  of Play Co.  since March 1998 and a director of Toys since May 1998.
Mr. Mika is the president of H.D.S.  Capital Corp. and the majority  shareholder
of European Ventures Corp. Mr. Mika has been retired since 1989.


<PAGE>
     Allean Goode has been secretary,  treasurer,  and a director of the Company
since  September  1992.  Ms.  Goode was  appointed  secretary  and  treasurer of
Multimedia in March 1998. Ms. Goode was assistant secretary of Play Co. from May
1993 until  approximately  May 1995.  From 1991 until  September 1992, Ms. Goode
acted as an  independent  contractor  performing  bookkeeping  services  for the
Company.  Ms.  Goode was  secretary,  treasurer,  and a  director  of Atoys from
February 1993 until July 1996.  From 1981 until 1991,  Ms. Goode was employed as
office  manager  and  bookkeeper  of  Via  West  Sportswear,  a New  York  based
manufacturer of sportswear.

     Rivka Arbel has been a director of the Company  since  September  29, 1992.
Since March 1996, she has been a vice president of the Company.  Since 1986, Ms.
Arbel has been president and a director of Amigal, Ltd., a producer of men's and
women's  wear in Israel.  Ms.  Arbel is the  sister-in-law  of Ilan  Arbel,  the
Company's president and chief executive officer.

Compliance with Section 16(a) of the Exchange Act

     Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires
the Company's  officers,  directors,  and persons who beneficially own more than
ten percent of a registered  class of the  Company's  equity  securities to file
reports  of  securities  ownership  and  changes  in  such  ownership  with  the
Securities and Exchange Commission  ("SEC").  Officers,  directors,  and greater
than ten percent beneficial owners also are required by rules promulgated by the
SEC to furnish the Company with copies of all Section 16(a) forms they file.

     No person ("a Reporting Person") who during the fiscal year ended March 31,
1999 was a director,  officer,  or beneficial  owner of more than ten percent of
the  Company's  Common  Stock or Series E Stock  [which are the only  classes of
equity  securities  of the  Company  registered  under  ss.12 of the  Securities
Exchange  Act of 1934],  failed to file on a timely  basis  reports  required by
ss.16 of the Act during the most recent fiscal year except as follows:  (i) Ilan
Arbel  failed to file Forms 3 and 5, (ii) Rivka Arbel failed to file Forms 3 and
5, (iii)  Allean  Goode  failed to file Forms 3 and 5, (iv) Moses Mika failed to
file Forms 3 and 5, (v) Multimedia and American Telecom PLC failed to file Forms
5, (vi) American  Telecom Corp.  failed to file Forms 4 and 5, (vii) U.S. Stores
Corp.  failed  to  file  Forms  4 and 5,  and  (viii)  Europe  American  Capital
Foundation  failed to file Forms 3 and 5. The  foregoing  is based solely upon a
review by the Company of (i) Forms 3 and 4 during the most recent fiscal year as
furnished to the Company  under Rule  16a-3(e)  under the Act,  (ii) Forms 5 and
amendments  thereto  furnished  to the Company  with  respect to its most recent
fiscal  year,  and (iii) any  representation  received by the  Company  from any
reporting person that no Form 5 is required,  except as described  herein.  ITEM
10. EXECUTIVE COMPENSATION


<PAGE>
Executive Compensation

Summary of Cash and Certain Other Compensation

     The following provides certain information concerning all Plan and Non-Plan
(as defined in Item 402 (a)(ii) of Regulation S-B) compensation  awarded or paid
by the Company during the years ended March 31, 1999,  1998, and 1997 to each of
the named executive officers of the Company.
<TABLE>
<CAPTION>

==================================================================================================================================
                           SUMMARY COMPENSATION TABLE

                                            Annual Compensation                  Long-Term Compensation

                                                                                    Awards             Payouts

                                        Salary        Bonus  Annual                       Securities
Name and Principal          Year         ($)        ($)(1)   Compen        Restricted     Underlying                    All Other
Position                                                     -sation($)    Stock          Options/       LTIP           Compen-
                                                                           Award(s)($)    SARs (#)       Payouts($)     sation ($)
<S>                         <C>          <C>          <C>       <C>          <C>            <C>             <C>              <C>
Ilan Arbel (2)              1999         --           --        --           --             --              --               --
  President,  CEO,
 and Director
                            1998         --           --        --           --             --              --               --
                            1997         --           --        --           --           300,000           --               --
====================================================================================================================================
</TABLE>
    ----------------------

     (1) No bonuses were paid during the periods herein stated.

     (2) Mr. Arbel became the chief executive officer of the Company in February
1991. Mr. Arbel does not receive any compensation  from the Company for being an
officer or director.

Employment Agreements

     In May 1996, the Company entered into five year employment  agreements with
each of Mr. Arbel and Rivka Arbel.  Pursuant to such  agreements,  Mr. Arbel and
Mrs.  Arbel were granted  options to purchase an aggregate of 300,000 and 40,000
shares, respectively, of the Company's Common Stock at a purchase price equal to
the average bid price for the  Company's  Common Stock as reported on the Nasdaq
SmallCap  Stock  Market,  for a period of ninety  days ending five days prior to
exercise.   Such  options  were  exercised  in  their  entirety.   See  "Certain
Relationships and Related Transactions."

1992 Stock Option Plan

     In 1992,  the Company  adopted a Stock Option Plan (the  "SOP").  The board
believes  that the SOP is desirable to attract and retain  executives  and other
key  employees of  outstanding  ability.  Under the SOP,  options to purchase an
aggregate  of not more than 15,000  shares of Common  Stock may be granted  from
time to time to key employees,  officers,  directors,  advisors, and independent
consultants to the Company and its subsidiaries.

     The board of  directors is charged  with  administration  of the SOP and is
generally  empowered to interpret it,  prescribe rules and regulations  relating
thereto,  determine  the terms of the  option  agreements,  amend  them with the
consent of the  optionee,  determine  the  employees  to whom  options are to be
granted,  and  determine  the number of shares  subject  to each  option and the
exercise price thereof. The per share exercise price for incentive stock options
("ISOs")  will not be less than 100% of the fair market  value of a share of the
Common Stock on the date the option is granted (110% of the fair market value on
the date of grant of an ISO if the  optionee  owns more  than 10% of the  Common
Stock of the Company).


<PAGE>
     Options will be exercisable  for a term  determined by the board which will
not be less than one year.  Options  may be  exercised  only while the  original
grantee has a relationship with the Company or a subsidiary of the Company which
confers  eligibility  to be  granted  options  or up to ninety  (90) days  after
termination at the sole discretion of the board. In the event of termination due
to retirement, the Optionee, with the consent of the board, shall have the right
to exercise his option at any time during the thirty-six (36) month period after
such  retirement.  Options may be exercised up to  thirty-six  (36) months after
death or total and permanent  disability.  In the event of certain basic changes
in the Company,  including a change in control of the Company (as defined in the
Plan)  in the  discretion  of the  board,  each  option  may  become  fully  and
immediately  exercisable.  ISOs are not  transferable  other than by will or the
laws of descent and  distribution.  Options may be exercised during the holder's
lifetime  only by the  holder or the  guardian  or legal  representative  of the
holder.

     Options  granted  pursuant to the SOP may be designated  as ISOs,  with the
attendant  tax  benefits  provided  under  Section 421 and 422A of the  Internal
Revenue Code of 1986.  Accordingly,  the SOP provides  that the  aggregate  fair
market  value  (determined  at the time an ISO is granted)  of the Common  Stock
subject  to ISOs  exercisable  for the  first  time by an  employee  during  any
calendar  year  (under all plans of the Company  and its  subsidiaries)  may not
exceed $100,000.  The Board may modify,  suspend or terminate the SOP, provided,
however, that certain material modifications  affecting the SOP must be approved
by the  shareholders,  and any  change in the SOP that may  adversely  affect an
optionee's rights under an option  previously  granted pursuant to same requires
the consent of the optionee.

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following  table sets forth certain  information  regarding  beneficial
ownership of the Company's  outstanding Common Stock as of July 27, 1999, by (i)
each beneficial owner of 5% or more of the Company's Common Stock,  (ii) each of
the Company's executive officers,  directors,  and key employees,  and (iii) all
executive officers, directors, and key employees as a group:

<TABLE>
<CAPTION>

                   Name and Address                                Number of Shares             Percent of Common Stock
                 of Beneficial Owner                             Beneficially Owned 1             Beneficially Owned 2

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                               <C>                                      <C>
Multimedia Concepts International, Inc.
1385 Broadway, Suite 814
New York, New York  10018                                             3,571,429                                78.5%
- ------------------------------------------------------------------------------------------------------------------------------------
Ilan Arbel (3)
c/o United Textiles & Toys Corp.
1385 Broadway, Suite 814                                              3,571,429                                78.5%
New York, New York  10018
- ------------------------------------------------------------------------------------------------------------------------------------
U.S. Stores Corp.(4)
1385 Broadway, Suite 814
New York, New York  10018                                             3,694,579                                81.2%
- ------------------------------------------------------------------------------------------------------------------------------------
American Telecom, PLC (5)
8-13 Chiswell Street
London EC 1Y 4UP                                                      3,694,579                                81.2%
- ------------------------------------------------------------------------------------------------------------------------------------
Europe American Capital Foundation (6)
Box 47
Tortola British Virgin Islands                                        4,114,579                                90.4%
- ------------------------------------------------------------------------------------------------------------------------------------
Allean Goode
c/o United Textiles & Toys Corp.
1385 Broadway, Suite 814                                                  --                                     --
New York, New York  10018
- ------------------------------------------------------------------------------------------------------------------------------------
Rivka Arbel
c/o United Textiles & Toys Corp.
1385 Broadway, Suite 814                                                  --                                     --
New York, New York  10018
- ------------------------------------------------------------------------------------------------------------------------------------
Moses Mika
c/o United Textiles & Toys Corp.
1385 Broadway, Suite 814                                                  --                                     --
New York, New York  10018
- ------------------------------------------------------------------------------------------------------------------------------------
Officers and Directors as a Group
(4 persons)                                                               --                                     --
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
(footnotes from previous page)

     (1) Unless otherwise noted, all of the shares shown are held by individuals
or entities  possessing  sole voting and  investment  power with respect to such
shares.  Shares not outstanding but deemed  beneficially  owned by virtue of the
right of an individual or entity to acquire them within 60 days,  whether by the
exercise of options or  warrants,  are deemed  outstanding  in  determining  the
number of shares beneficially owned by such person or entity.

     (2) The  "Percent of Common  Stock  Beneficially  Owned" is  calculated  by
dividing the "Number of Shares  Beneficially  Owned" by the sum of (i) the total
outstanding shares of Common Stock of the Company, and (ii) the number of shares
of Common  Stock that such  person or entity has the right to acquire  within 60
days,  whether by exercise of options or warrants.  The "Percent of Common Stock
Beneficially  Owned" does not reflect shares beneficially owned by virtue of the
right of any person,  other than the person named and affiliates of said person,
to acquire them within 60 days, whether by exercise of options or warrants.

     (3) Ilan Arbel is the  president  and a director of each of  Multimedia,  a
publicly  traded  company  which is the parent of the Company  (owning  78.5% of
same) and U.S. Stores Corp., a private company which is the parent of Multimedia
(owning 67.7% of same).

     (4) U.S.  Stores Corp. is the parent of  Multimedia,  owning 67.7% of same,
and  accordingly  is a  beneficial  owner of the shares of Common Stock owned by
Multimedia.  U.S. Stores Corp. also owns 123,150 shares of the Company's  Common
Stock in street name.

     (5) American Telecom,  PLC is a British  corporation and the parent of U.S.
Stores Corp.,  owning 100% of same, and accordingly is a beneficial owner of the
shares of Common Stock owned by U.S. Stores Corp.

     (6) EACF is a Swiss  foundation  and the parent of American  Telecom,  PLC,
owning  80% of same,  and  accordingly  is a  beneficial  owner of the shares of
Common Stock owned by American  Telecom,  PLC.  EACF is also the record owner of
420,000 shares of Common Stock.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Multimedia Concepts International, Inc.

     On January 2, 1998, the Company issued 3,571,429 shares of its Common Stock
to its  parent,  Multimedia,  a company  of which  the  Company's  president  is
president and a director, at a price of $0.28 per share ($0.01 above the closing
price on December 31, 1997) as payment for $1 million  loaned by  Multimedia  to
the Company. As a result of the transaction,  the Company became a subsidiary of
Multimedia,  which owns 78.5% of the  outstanding  shares of Common Stock of the
Company.

     In January 1998, in accordance with certain  financing  provided by FINOVA,
the Company's  subsidiary,  Play Co.,  received $3.0 million in standby L/Cs. $1
million of same was provided by Multimedia, the Company's parent.

Officers and Directors

     In May 1996, the Company entered into five year employment  agreements with
each of Ilan Arbel and Rivka Arbel.  Pursuant to such agreements,  Mr. Arbel and
Mrs.  Arbel were granted  options to purchase an aggregate of 300,000 and 40,000
shares of Common  Stock,  respectively.  Of the  aggregate  of  340,000  shares,
135,000 were  exercised at a purchase  price of $1.63 per share and 205,000 were
exercised at a purchase  price of $1.75.  The price was equal to the average bid
price for the Company's  Common Stock as reported on the Nasdaq  SmallCap  Stock
Market,  for a period of ninety  days ending  five days prior to  exercise.  The
options  were  exercised  and the  shares  were sold in May and June  1996.  See
"Executive  Compensation" for a description of the Company's compensation of its
officers and directors.


<PAGE>
American Toys, Inc. Spin-Off

     On  January  30,  1996,  pursuant  to the  requirements  of Play Co.'s loan
agreement with Congress,  Atoys (the Company's former  subsidiary and Play Co.'s
former parent)  converted all $1.4 million of debt owed by Play Co. into equity.
Congress is not affiliated with Play Co.. In exchange for the debt, Atoys agreed
to receive from Play Co. one share of Series D Preferred Stock with the right to
elect 2/3 of Play Co.'s board of directors upon stockholder  approval. In August
1996,  the one share of Series D  Preferred  Stock was  converted  into  385,676
shares  of Play  Co.'s  Common  Stock  based on the  initial  amount of the debt
divided by the  average  price of the  shares  for a 90 day period  prior to the
conversion. This was performed in order for Atoys to spin such shares off to its
stockholders  and divest its  interest in Play Co. As a result of the  spin-off,
the Company (which was the then majority shareholder of Atoys) became the parent
of Play Co.

Play Co. Toys & Entertainment Corp.

     The Company guaranteed Play Co.'s loan from FINOVA.

     The president of the Company,  Ilan Arbel,  in a letter dated May 15, 1998,
has represented, generally, his intent and ability to provide working capital to
Play Co., should same be necessary, through September 30, 1999.

     On July 27, 1998, the Company purchased 100,000 shares of Play Co.'s Series
E preferred  stock for $100,000.  In determining  the purchase price paid by the
Company,  the  trading  price of the  securities  - along  with  the  applicable
discounts  for  illiquidity,  lack of  marketability,  and lack of  registration
rights - were considered. The trading price of approximately $2.00 per share was
discounted by 50% for the above reasons.

     In the fourth quarter of the year ended March 31, 1999,  Play Co.  borrowed
$100,000  from Shopnet  under an unsecured  note,  with  interest at 9%. Of this
amount,  $50,000 has been repaid to date.  The original  maturity  date has been
extended  to an  unspecified  date.  In each of  April  and May  1999,  Play Co.
borrowed an additional  $100,000 under unsecured notes,  with interest at 9% and
maturity on August 31, 1999 and September 30, 1999, respectively.

     On November 24,  1998,  pursuant to a sales  agreement  entered into by and
between Play Co. and BWI, BWI purchased 1.4 million  unregistered shares of Play
Co.'s  common  stock in a  private  transaction.  The  shares  purchased  by BWI
represent  approximately  25.4% of the total common stock issued and outstanding
after the  transaction.  The  consideration  for the stock was  $665,000,  which
represents a price of $0.475 per share.  The price represents an approximate 33%
discount from the then current market price of $0.718  reflecting a discount for
the  illiquidity  of the  shares,  which do not carry any  registration  rights.
$300,000 of the  consideration  was in cash and the  remaining  $365,000  was in
product from BWI, primarily girl's swimsuits. The $365,000 value of the swimsuit
inventory was determined by Play Co. based on its analysis of the net realizable
value of the inventory received.  Play Co. had previously carried swimsuits from
BWI in its stores on a trial basis. Pursuant to the sales agreement (which has a
term of one year and automatically  extends for one year terms unless terminated
by either of the  parties),  Play Co. agreed to purchase a minimum of 250 pieces
of  merchandise  for each of its retail  locations  and to  provide  advertising
promotional  materials  and  ads of  the  merchandise  in all of its  brochures,
advertisements,  catalogs,  and all other promotional  materials,  merchandising
programs, and sales promotion methods.

     On July 15,  1998,  Play Co.  borrowed  $300,000  from  BWI and  issued  an
unsecured  promissory  note  (at 9%  interest  per  annum)  to same in  exchange
therefor.  The note  called  for five  monthly  installments  of  principal  and
interest  commencing  August 15, 1998 and ending  December 30, 1998 and has been
repaid in full.
<PAGE>
     On March 1,  1998,  Play  Co.  borrowed  $250,000  from BWI and  issued  an
unsecured  promissory  note (at 15%  interest  per  annum)  to same in  exchange
therefor. The note called for ten monthly installments of principal and interest
commencing on March 31, 1998 and ending on December 31, 1998 and has been repaid
in full.

     In November  1998,  Play Co.  entered into an  agreement  with ZD to secure
additional  financing.   ZD  is  a  New  York  limited  liability  company,  the
beneficiary  of which is a member  of the  family  of the  Company's  president.
Pursuant to the ZD agreement,  ZD issued a $700,000  irrevocable  standby L/C in
favor of FINOVA, Play Co.'s working capital lender (which is not an affiliate of
Play Co.).  FINOVA  then lent a matching  $700,000  to Play Co. in the form of a
term  loan,  pursuant  to a  Fourth  Amendment  to Loan and  Security  Agreement
executed on February 11, 1999 by and between Play Co. and FINOVA.  The term loan
from  FINOVA  expires  on August 3, 2000 and bears  interest  at prime  plus one
percent.  As consideration for its issuance of the L/C, ZD will receive a profit
percentage  after  application  of corporate  overhead  from three of Play Co.'s
stores.

     In January  1999,  Play Co. and  Frampton,  an  affiliated  British  Virgin
Islands company,  under common control with the Company and Play Co., executed a
letter  agreement  pursuant to which Frampton has agreed to act as the exclusive
placement  agent  and  financial  advisor  for Play  Co.  in  connection  with a
contemplated proposed offering of convertible debentures. The agreement is for a
term of six months (with a potential two month  extension at Frampton's  option)
and provides that Frampton shall be provided an investment  banking fee of 8% of
the face amount of each debenture funded.

     In November  1998,  Play Co.  entered  into an agreement  with  Frampton to
secure additional financing. Pursuant to the agreement, Frampton loaned $500,000
in the form of a convertible,  subordinated debenture due December 31, 1999. The
debenture bears a 5% interest rate and initially was  convertible  into Series E
preferred stock at a price of $0.10 per share at Frampton's  option.  This price
represents a 50% discount from the then current (November 10, 1998) market price
reflecting a discount for the illiquidity of the shares,  which do not carry any
registration  rights. In May 1999, Frampton agreed to amend the conversion price
to $0.20 per share,  which  represents  the full market price on the date of the
original business transaction.

     In November  1998,  Play Co. entered into an agreement with EACF, an entity
which beneficially controls the Company and its parent and subsidiary, to secure
additional  financing.  Pursuant to the agreement,  EACF loaned  $150,000 in the
form of a  convertible,  subordinated  debenture  due  December  31,  1999.  The
debenture bears a 5% interest rate and initially was  convertible  into Series E
preferred  stock at a price of $0.10  per  share at EACF's  option.  This  price
represents a 50% discount from the then current (November 10, 1998) market price
reflecting a discount for the illiquidity of the shares,  which do not carry any
registration  rights.  In May 1999, EACF agreed to amend the conversion price to
$0.20 per  share,  which  represents  the full  market  price on the date of the
original business transaction.

     In June 1998,  Play Co. and ABC, a Belize  corporation  and an affiliate of
the  Company  and its parent  and  subsidiary,  the  holder of a 5%  convertible
secured subordinated  debenture - dated January 21, 1998 and due August 15, 2000
(the  "Debenture")  - offered to amend the terms of the  Debenture to enable the
conversion of the principal amount and accrued interest thereon,  into shares of
Series E preferred stock, at a conversion  price of $1.00 per share.  Management
agreed to convert the  Debenture  since the  conversion  of the debt into equity
would result in a strengthened  equity position which management  believed would
provide  confidence  to Play Co.'s working  capital  lender,  FINOVA,  and trade
creditors.  Further,  converting the debt to equity eliminated on-going interest
expense  requirements  as well as the cash flow required to repay the Debenture.
Simultaneously  with its offer to amend the  Debenture,  ABC  elected to convert
same as of June 30, 1998, whereby,  $1.5 million in principal amount and $33,333
in accrued  interest were converted into 1,533,333  shares of Series E preferred
stock.  ABC did not  receive  any  registration  rights  regarding  the  shares.

<PAGE>
Simultaneously,  ABC terminated the Subordinated  Security Agreement between the
parties and the  Intercreditor and  Subordination  Agreement,  dated January 21,
1998,  by and  between ABC and FINOVA.  ABC,  or its  assigns,  retained a right
included  in  the  Debenture,  to  purchase  up to an  aggregate  of  25% of the
outstanding  shares of common stock of Toys.  The purchase price per share shall
equal  the net book  value  per  share of Toys'  common  stock as of the date of
exercise using generally accepted accounting principals.  The calculation of the
number of shares subject to this right and the purchase price per share shall be
as of the date  that  Play Co.  receives  notification  that the  right is being
exercised. This right shall extend until August 15, 2000 and shall automatically
extend thereafter until August 15, 2003 unless earlier  terminated by ABC or its
assignee.

     In early  April 1999,  the  president  of Play Co. and the  chairman of the
board (a relative of the Company's president) each returned his 25,000 shares of
Play Co. Series E preferred stock which were issued to same by Play Co. in March
1998 as bonuses in recognition of their efforts to further Play Co.'s turnaround
toward profitability.

     During  fiscal  1999,  Play Co.  remitted  an  aggregate  of $33,000 to Mr.
Rashbaum (chairman of its board) in consideration of the consulting  services he
provided  therefor.  Mr.  Rashbaum  received $2,500 per month for the first nine
months of the fiscal year,  and  commencing  January 1, 1999, his consulting fee
increased to $3,500 per month. Mr. Rashbaum devotes a significant portion of his
time to Play Co. Among other things, he reviews  potential store sites,  assists
in strategic  planning,  reviews all cash outflows,  and otherwise works closely
with  management  in further  developing  and  implementing  Play Co.'s  ongoing
business strategy.

     From  April  1996 to June  1997,  EACC,  an entity  of which the  Company's
president  is  president,  exercised  its options and  purchased an aggregate of
3,562,070  shares of Play Co.'s  Series E  preferred  stock for  $3,562,070.  An
aggregate of 361,500 shares were  converted to common stock which,  inclusive of
the 250,000 shares of Series E preferred stock issued in June 1997,  constituted
an aggregate of 3,450,570 shares of Series E preferred stock  outstanding  prior
to the Series E Stock  public  offering in December  1997.  The  proceeds of the
funds  received  from this  investment  enabled  the  Company (i) to acquire the
assets of Toys (a three  store  chain) in  January  1997,  (ii) to  finance  the
openings of the Santa Clarita,  Arizona Mills, Redondo Beach, Ontario Mills, and
Clairemont  Mesa stores,  (iii) to redesign  four store  locations,  and (iv) to
support the Company's operations during the Company's business turnaround.

The Company's Parents

     At fiscal year end March 31, 1999,  3,571,429  (or 78.5%) of the  Company's
shares of Common  Stock were owned by  Multimedia,  the  Company's  parent.  The
president,  chief  executive  officer,  and a director of Multimedia is Mr. Ilan
Arbel who is also the president  and a director of the Company.  Multimedia is a
Delaware corporation and public company which was organized in 1994.  Multimedia
is owned  approximately 67.7% by U.S. Stores Corp., a company of which Mr. Arbel
is the president  and a director.  U.S.  Stores Corp. is owned 100% by ATPLC,  a
British public  corporation,  which is owned  approximately 80% by EACF, a Swiss
foundation,  which is the parent  corporation also of Frampton and ABC, entities
affiliated with the Company under common control.

<PAGE>
                                     PART IV
<TABLE>
<CAPTION>

ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K

     (a) The following financial  statements of the Company are included as Part
II, Item 7:

<S>                                                                                                                          <C>
         Consolidated Balance Sheets as of March 31, 1999 and March 31, 1998                                               F-2

         Consolidated Statements of Operations for the years ended March 31, 1999
         and March 31, 1998                                                                                                F-4

         Consolidated Statement of Changes in Stockholders' Equity for the two years
         in the period  ended March 31, 1999                                                                               F-5

         Consolidated Statements of Cash Flows for the years ended March 31, 1999
         and March 31, 1998                                                                                                F-6

         Notes to Financial Statements                                                                                     F-8
</TABLE>

     (b) During its last fiscal 1999 quarter, the Company filed no Forms 8-K.

     (c) All exhibits,  except those  designated with an asterisk (*), which are
filed  herewith,  have  previously  been  filed  with the  Commission  either in
connection with the Company's  Registration  Statement on Form SB-2,  under file
No.  33-55548-NY  or as indicated by the  reference  herein and,  pursuant to 17
C.F.R.ss.230.411,  are  incorporated by reference  herein.  Exhibits  previously
filed but not as part of the SB-2 Registration Statement are incorporated herein
by reference to the appropriate document.

<TABLE>
<CAPTION>
<S>              <C>
3.1              Certificate of Incorporation of the Company filed March 19, 1991.
3.2              Amendment to Certificate of Incorporation of the Company, filed in December, 1992.
3.3              By-Laws of the Company.
3.9              Certificate of Amendment to Certificate of Incorporation of the Company, filed in March 1997.
4.1              Specimen Common Stock Certificate.
10.1             The Company's Incentive Stock Option Plan.
10.65            Compensation agreement between the Company, Ilan Arbel and Rivka Arbel. (filed as an exhibit
                 to Form 10-KSB for the transition period of October 1, 1994 to March 31, 1995 and incorporated
                 herein by reference).
16.01            Letter on change in certifying accountant (filed as an exhibit to Form 8-K/A, dated May 14, 1997
                 and incorporated herein by reference).
16.02            Letter on change in certifying accountant (filed as an exhibit to Form 8-K, dated July 21, 1997
                 and incorporated herein by reference).
27.01*           Financial Data Schedule
</TABLE>


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)



                                TABLE OF CONTENTS

                        March 31, 1999 and March 31, 1998
<TABLE>
<CAPTION>

                                                                                                     Page

<S>                                                                                                  <C>
Report of Independent Certified Public Accountant                                                    F-1

Consolidated Financial Statements:                                                                   F-2

         Consolidated Balance Sheets as of March 31, 1999 and March 31, 1998                         F-4

         Consolidated Statements of Operations for the years ended March 31, 1999
         and March 31, 1998                                                                          F-5

         Consolidated Statement of Changes in Stockholders' Equity for the two years
         in the period  ended March 31, 1999                                                         F-6

         Consolidated Statements of Cash Flows for the years ended March 31, 1999
         and March 31, 1998                                                                          F-8

Notes to Financial Statements


</TABLE>

<PAGE>
                REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT




Board of Directors United Textiles & Toys Corp.


     We have  audited the  accompanying  consolidated  balance  sheets of United
Textiles & Toys Corp. (A subsidiary of Multimedia Concepts International,  Inc.)
as of  March  31,  1999  and  1998 and the  related  statements  of  operations,
stockholders'  equity,  and cash  flows for each of the two years in the  period
ended March 31, 1999 and 1998. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based upon our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material respects, the financial position of United Textiles & Toys Corp.
at March 31, 1999 and March 31, 1998,  and the result of its  operations and its
cash flows for each of the two years in the period ended March 31, 1999 and 1998
in conformity with generally accepted accounting principles.



Melville, New York


June 28, 1999
<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                           CONSOLIDATED BALANCE SHEETS
                     As of March 31, 1999 and March 31, 1998

<TABLE>
<CAPTION>
                                                                        Restated
                                                       March 31,       March 31,
                                                         1999              1998
                                                                       (Note 2n)

                                 ASSETS (Note 7)


CURRENT ASSETS:
<S>                                                 <C>             <C>
  Cash ..........................................   $    126,625    $    659,378
  Restricted certificate of deposit (Notes 4 & 7)        350,000         250,000
  Accounts receivables-net ......................        118,518         136,413
  Inventories (Note 2d) .........................     11,506,284       7,872,804
  Prepaid expenses and other current assets .....      1,315,851         189,516
  Loans and advances-officer ....................        (37,061)        138,856
                                                    ------------    ------------

Total current assets ............................     13,380,217       9,246,967
                                                    ------------    ------------

PROPERTY AND EQUIPMENT-NET (Note 2f) ............      5,348,175       2,782,386
                                                    ------------    ------------

OTHER ASSETS
Restricted certificate of deposit (Notes 4 & 7) .      2,000,000       2,000,000
Deposits and other assets (Note 7) ..............        418,647         330,409
                                                    ------------    ------------

          Total assets ..........................   $ 21,147,039    $ 14,359,762
                                                    ============    ============


</TABLE>

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



<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                           CONSOLIDATED BALANCE SHEETS
                     As of March 31, 1999 and March 31, 1998
<TABLE>
<CAPTION>
                                                                                Restated
                                                             March 31,          March 31,
                                                                1999              1998
                                                                                (Note 2n)


                      LIABILITIES AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES:
<S>                                                          <C>             <C>
  Accounts payable .......................................   $ 14,498,578    $  8,356,470
  Accrued expenses and other current liabilities .........        626,815         817,788
  Due to affiliates ......................................        831,897         719,174
  Current portion of notes payable (Note 9) ..............      1,125,000         350,000
  Current portion of capital lease obligations (Note7) ...        227,197            --
                                                             ------------    ------------

          Total current liabilities ......................     17,309,487      10,243,432
                                                             ------------    ------------

LONG-TERM LIABILITIES:
  Borrowings under financing agreement (Note 7) ..........      7,814,666       5,445,198
  Note payable, net of current portion (Note 9) ..........           --         1,500,000
  Deferred rent liability ................................        126,769         110,351
  Capital lease obligations - net of current portion
  (Note 7) ...............................................        585,681            --
                                                             ------------    ------------

          Total long-term liabilities ....................      8,527,116       7,055,549
                                                             ------------    ------------

          Total liabilities ..............................     25,836,603      17,298,981
                                                             ------------    ------------

MINORITY INTEREST IN SUBSIDIARY ..........................       (165,058)        599,398
                                                             ------------    ------------

COMMITMENTS AND CONTINGENCIES (Notes 4,7,8,9,10,11 and 13)

STOCKHOLDERS' EQUITY:
Common stock, $.01 par value; 10,000,000 shares
  authorized, 4,550,234 shares issued and outstanding
  at March 31, 1999 and  4,550,234 shares issued and
  outstanding at March 31, 1998

                                                                    4,550           4,550
  Additional paid-in capital .............................      8,142,281      8, 142,281
  Retained earnings (Deficit) ............................    (12,671,337)    (11,685,448)

          Total stockholders' equity .....................     (4,524,506)     (3,538,617)
                                                             ------------    ------------

          Total liabilities and stockholders' equity .....   $ 21,147,039    $ 14,359,762
                                                             ============    ============

</TABLE>

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


                                                      F-2


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                      CONSOLIDATED STATEMENT OF OPERATIONS
<TABLE>
<CAPTION>

                                                                            For the Years Ended
                                                                         March 31,       March 31,
                                                                           1999            1998
                                                                                         Restated
                                                                                         (Note 2n)

<S>                                                                    <C>             <C>
Net Sales ..........................................................   $ 34,377,018    $ 23,019,748

Cost of sales ......................................................     19,590,784      15,222,746
                                                                       ------------    ------------

Gross profit .......................................................     14,786,234       7,797,002
                                                                       ------------    ------------

Operating expenses:
Operating expenses (Notes 13 and 15) ...............................     12,898,403       9,235,980
  Litigation related expenses (Note 10) ............................         27,659         583,541
  Depreciation and amortization ....................................        986,342         674,338
                                                                       ------------    ------------

          Total operating expenses .................................     13,912,404      10,493,859
                                                                       ------------    ------------

Operating income (loss) ............................................        873,830      (2,696,857)
                                                                       ------------

Other income:
          Interest and other income ................................         48,603            --

Interest expense: (Note 7)
  Interest and finance charges .....................................        796,202         526,875
  Amortization of debt issuance costs ..............................        168,849         288,645
                                                                       ------------    ------------
       Total interest expense ......................................        965,051         815,520
                                                                       ------------    ------------

(LOSS) BEFORE MINORITY INTERESTS ...................................        (42,618)     (3,512,377)

Effect of non-cash dividends on convertible preferred stock ........     (1,707,725)     (1,473,806)
                                                                       ------------    ------------
                                                                         (1,750,343)     (4,986,183)
                                                                       ------------    ------------

Minority interest in net (loss) of consolidated subsidiary (Note 12)        764,456       1,407,782
                                                                       ------------    ------------

Net (loss) .........................................................   $   (985,887)   $ (3,578,401)
                                                                       ============    ============

(Loss) per basic and diluted common share and share equivalents:
  Net loss before minority interest ................................   $       (.39)   $      (3.91)
  Minority interest in net loss ....................................            .17            1.10
                                                                       ------------    ------------

Net (loss) .........................................................   $       (.22)   $      (2.80)
                                                                       ============    ============

Weighted average number of common shares outstanding ...............      4,550,234       1,276,424
                                                                       ============    ============

</TABLE>

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



<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
             (A Subsidiary Multimedia Concepts International, Inc.)

             STATEMENT OF CHANGES IN STOCKHOLDERS' (DEFICIT) EQUITY
<TABLE>
<CAPTION>
                                            Common Stock            Additional       Common        Accumulated
                                                                      Paid-in         Stock          Deficit
                                       Shares         Amount          Capital       Subscribed

<S>            <C> <C>                  <C>        <C>            <C>            <C>             <C>
Balance, March 31, 1997 ........        978,805    $        979   $  7,145,852   $    150,000    $ (8,107,049)

Issuance of shares to Multimedia      3,571,429           3,571        996,429

Reversal of stock subscription .                                                     (150,000)

Net loss for the year ended
   March 31, 1998 (Note 2n) ....                                                                   (3,578,401)

Balance, March 31, 1998 ........      4,550,234           4,550      8,142,281           --       (11,685,450)

Net loss for the year ended
   March 31, 1999 ..............                                                                     (985,887)

                                      4,550,234    $      4,550   $  8,142,281   $          0    $(12,671,337)
                                   ============    ============   ============   ============    ============
</TABLE>


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


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                           Increase (Decrease) in Cash
<TABLE>
<CAPTION>
                                                                       For the Years Ended
                                                                       March 31,     March 31,
                                                                         1999          1998
                                                                                     Restated
                                                                                     (Note 2n)

         CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                  <C>            <C>
Net loss .........................................................   $  (985,887)   $(3,578,401)
                                                                     -----------    -----------
Adjustments to reconcile net loss to cash
   (used) provided for operating activities:
   Depreciation and amortization .................................       986,342        674,338
   Deferred rent .................................................        16,418        (16,574)
   Minority interest in net loss of subsidiary ...................      (764,456)    (1,407,782)
   Loss on abandonment of assets .................................          --           45,255

Changes in assets and liabilities:
  Decrease in Accounts Receivable ................................        17,895         45,007
  (Increase) decrease in Merchandise inventories .................    (3,633,480)      (748,769)
  Increase (decrease) in prepaid expenses and other current assets    (1,126,335)        63,385
  Increase (decrease) in deposits and other assets ...............       (88,238)         1,608
  Increase (decrease) in accounts payable ........................     6,139,243      5,038,000
  Increase (decrease) in accrued expenses and other liabilities ..      (190,973)       307,341
                                                                     -----------    -----------

          Total adjustments ......................................     1,356,416      4,001,809
                                                                     -----------    -----------

          Net cash provided (used) by operating activities .......       370,529        423,408
                                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of restricted certificates of deposit ...................      (100,000)    (2,250,000)
Purchases of property and equipment ..............................    (2,699,819)    (1,023,273)
  Loans (made to) officer ........................................       175,917        (15,256)
                                                                     -----------    -----------

          Net cash (used for) investing activities ...............    (2,623,902)    (3,288,529)
                                                                     -----------    -----------
</TABLE>

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


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                           Increase (Decrease) in Cash
<TABLE>
<CAPTION>
                                                             Twelve Months Ended
                                                                  March 31,     March 31,
                                                                    1999           1998
                                                                                Restated
                                                                                (Note 2n)

CASH FLOWS FROM FINANCING ACTIVITIES:

<S>                                                              <C>            <C>
   Net borrowings under financing agreement ..................   $ 2,369,468    $ 1,006,323
   Loans and advances - affiliates ...........................       112,723        (84,826)
   Issuance of common stock ..................................          --        1,000,000
   Repayment under capital leases ............................       (36,551)          --
   Proceeds from notes payable ...............................     2,700,000      1,750,000
   Repayment of notes payable ................................    (3,425,000)      (141,666)
   Reversal of stock subscription ............................          --         (150,000)
                                                                                -----------

          Net cash provided by (used for) investing activities     1,720,640      3,379,831
                                                                 -----------    -----------

NET INCREASE (DECREASE) IN CASH ..............................      (532,733)       514,710

Cash, beginning of period ....................................       659,358        144,668
                                                                 -----------    -----------

Cash, end of period ..........................................   $   126,625    $   659,378
                                                                 ===========    ===========

Supplemental disclosure of cash flow information:
Interest paid ................................................   $   796,202    $   526,875
Taxes paid ...................................................   $     2,150    $       800

</TABLE>

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



                                       F-6


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. DESCRIPTION OF COMPANY

     United  Textiles & Toys Corp.  (the  "Company" or "United  Textiles")  is a
Delaware  corporation which was organized in March 1991 and commenced operations
in October 1991. The Company engaged in the design,  manufacturing and marketing
of a variety of lower priced  women's  dresses,  gowns and separates for special
occasions  and formal  events.  The Company's  products  were sold  primarily in
retail clothing and department stores through the United States.

     As a result of continuing losses, the Company's Board of Directors voted to
discontinue operating activities as of March 31, 1998.

     Until July 1996, the Company was the majority shareholder of American Toys,
Inc. ("American Toys"). Since American Toys was then the majority shareholder of
Play Co. Toys & Entertainment  Corp.  ("Play Co."), the Company  indirectly held
the majority of Play Co. shares. By corporate resolution dated June 1, 1996, the
Company  authorized  its  subsidiary,  American Toys to spin-off (the  "Spin-off
Distribution")  the Play Co.  common  shares owned by American  Toys to American
Toy's stockholders. The Spin-off Distribution was effected in August 1996.

     Nature of Relationship with Affiliates:

     As  described  in  the  footnotes   following,   the  Company   engages  in
transactions with affiliated  entities,  many of which are under common control.
These entities and the nature of the affiliates are as follows:

Affiliates Under Common Control
Name of Entity and Nature of Affiliation

     Multimedia   Concepts   International,   Inc.   ("Multimedia"):    Majority
stockholder of UTTC.  Multimedia  currently owns 78.5% of the outstanding common
shares of the Company's  common stock.  The president and director of Multimedia
is Ilan Arbel, who is also the president and director of the Company.

     Europe American Capital Foundation  ("EACF"):  Foundation which is the sole
stockholder/beneficiary of Frampton Industries, Ltd. and ABC Fund, Ltd., and the
majority stockholder of American Telecom, PLC.



<PAGE>
Note 1. DESCRIPTION OF COMPANY (continued)

     Nature of Relationship with Affiliates (continued):

     Europe American Capital  Corporation  ("EACC"):  Entity of which Ilan Arbel
and/or his relatives is/are officer(s) and/or director(s).

     Frampton  Industries,  Ltd.  ("Frampton"):  Entity which is wholly owned by
EACF.

     American Telecom PLC: Entity 80% owned by EACF.

     ABC Fund, Ltd. ("ABC"): Entity which is wholly owned by EACF.

     U.S.  Stores Corp.  ("U.S.  Stores"):  A private company whose president is
Ilan Arbel, who is also a director. Parent company of Multimedia.


                                Other Affiliates
                    Name of Entity and Nature of Affiliation


     ZD Group,  L.L.C.  ("ZD"): ZD is a New York Trust, the beneficiary of which
is a member of the family of the Company's president.

     European Ventures Corp. ("EVC"): Parent company of Shopnet.com.  Ilan Arbel
is the president. Moses Mika is the majority shareholder.

     Shopnet.com  ("Shopnet"):  The chairman of Play Co. is the  president and a
director of Shopnet.

     Breaking Waves, Inc.  ("BWI"):  This entity is a wholly owned subsidiary of
Shopnet,  and also owns 25% of Play Co.'s common stock (Note 12). The  president
of BWI is also the  chairman  of the board of Play Co.  and a  relative  of Ilan
Arbel.


<PAGE>
                  UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. DESCRIPTION OF COMPANY (continued)

     Nature of Relationship with Affiliates (continued):

     The following chart graphically  depicts the Company's  ownership structure
at March 31, 1999 for those entities under common control:
                       Europe American Capital Foundation
          ||                            ||                       ||
          \/                            \/                       \/

Frampton Industries, Ltd.(100%) American Telecom PLC (80%) ABC Fund, Ltd. (100%)
                                       ||
                                       \/

                                     (100%)
                               U.S. Stores Corp.
                                       ||
                                       \/

                                    (67.7%)
                    Multimedia Concepts International, Inc.

                                       ||
                                       \/

                                    (78.5%)
                          United Textiles & Toys Corp.

                                       ||
                                       \/

                                    (45.2%)
                      Play Co. Toys & Entertainment Corp.


Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     a. Principles of Consolidation:

     The  consolidated  financial  statements  include  the  accounts  of United
Textiles and its  subsidiary  Play Co.. All material  intercompany  balances and
transactions have been eliminated in consolidation.


<PAGE>
Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     b. Use of Estimates:

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

     c. Concentration of Credit Risk:

     Financial   instruments   that   potentially   subject   the   Company   to
concentrations of credit risk consist primarily of cash and accounts receivable.

     The  Company  maintains,  at  this  time,  deposits  in  federally  insured
financial  institutions  in  excess  of  federally  insured  limits.  Management
attempts to monitor the soundness of the financial  institution and believes the
Company's risk is negligible.  Concentrations with regard to accounts receivable
are limited due to the Company's large customer base.

     d. Merchandise Inventories:

     Merchandise  inventories  are  stated  at  the  lower  of  cost  (first-in,
first-out method - "FIFO") or market.

     e. Fair value of Financial Instruments:

     The carrying amount of the Company's financial  instruments,  consisting of
accounts  receivable,  accounts  payable and borrowings  approximate  their fair
value.

     f. Fixed Assets and Depreciation:

     Property and equipment is recorded at cost.  Depreciation  and amortization
are provided  using the  straight-line  method over the  estimated  useful lives
(3-15 years) of the related assets.  Leasehold  improvements  are amortized over
the lesser of the  related  lease  terms or the  estimated  useful  lives of the
improvements. Maintenance and repairs are charged to operations as incurred.


<PAGE>
Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     g. Statements of Cash Flows:

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

     h. Income Taxes:

     The Company  accounts  for income  taxes in  accordance  with  Statement of
Financial Standards (SFAS) No. 109, Accounting for Income Taxes. Deferred income
taxes are recognized upon the differences between financial statement and income
tax bases of assets and  liabilities  using enacted rates in effect for the year
in which the  differences  are  expected to reverse.  Valuation  allowances  are
established,  when  necessary,  to reduce the  deferred tax assets to the amount
expected to be  realized.  The  provision  for income taxes  represents  the tax
payable for the period and the change  during the period in deferred  tax assets
and liabilities,  including the effect of change in the valuation allowance,  if
any.

     i. Net Loss Per Share:

     During the three-month  period ended December 31, 1997, the Company adopted
the  provisions  of SFAS  No.  123,  Earnings  Per  Share,  which  requires  the
disclosure of "basic" and "diluted"  earnings  (loss) per share.  Basic earnings
(loss) per share is computed  by dividing  net income  (loss),  by the  weighted
average number of common shares  outstanding.  Diluted earnings (loss) per share
is similar in  calculation  except that the  weighted  average  number of common
shares is increased to reflect the effects of potential  additional  shares that
would  result  from  the  exercise  of  stock   options  or  other   convertible
instruments.  For the year ended March 31, 1999, there is no difference  between
basic and diluted loss per common share.

                                       F-8


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     j. Store Openings and Closing Costs:

     Costs incurred to open a new retail location such as advertising,  training
expenses  and  salaries  of newly  hired  employees  are  generally  expensed as
incurred and improvements to leased facilities are capitalized. Upon permanently
closing a retail location,  the costs to relocate fixtures,  terminate employees
and other related costs are expensed as incurred.  In addition,  the unamortized
balances of any abandoned leasehold improvements are expensed.

     In April 1998, the AICPA's Accounting  Standards Executive Committee issued
Statement of Position (SOP) 98-5, Reporting on the Costs of Start-Up Activities.
The SOP, which is effective for fiscal years  beginning  after December 15, 1998
with earlier application  encouraged,  requires entities to expense start-up and
organization  costs for  establishing  new  operations.  The Company adopted the
provisions  of this  statement  as of March 31, 1999  without  impact  given its
historical treatment of store opening costs.

     k. Impairment of Long-Lived Assets:

     SFAS No.  121,  Accounting  for the  Impairment  of  Long-Lived  Assets and
Long-Lived Assets to be Disposed Of, requires that long-lived assets and certain
identifiable  intangibles  to be held  and used by an  entity  be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable. The Company adopted SFAS No.
121  effected  April 1,  1998.  There  was no  impact  of such  adoption  on the
Company's financial condition and results of operations.

                                       F-9


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     l. Stock-Based Compensation:

     SFAS  No.  123,  Accounting  for  Stock-Based   Compensation,   established
financial   accounting  and  reporting   standards  for   stock-based   employee
compensation  plans and certain  other  transactions  involving  the issuance of
stock.  The Company  adopted  the  disclosure  requirements  of SFAS No. 123 for
stock-based employee compensation  effective April 1, 1996. However, the Company
continues to use the intrinsic value method for recording  compensation expenses
as prescribed by Accounting  Principles Board Opinion (APB) No. 125,  Accounting
for Stock Issued to Employees.

     The  fair  value  method  prescribed  by SFAS  No.  123 is  used to  record
stock-based compensation to non-employees.

     m. Effect of New Accounting Pronouncements:

     In June 1997, the FSAB issued SFAS No. 130, Reporting Comprehensive Income.
This statement  establishes standards for reporting and display of comprehensive
income and its components (revenues,  expenses, gains and losses) in an entity's
financial  statements.  This  statement  requires an entity to classify items of
other comprehensive  income by their nature in a financial statement and display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in-capital in the equity section of a statement of
financial  position.  This  pronouncement,  which is effective  for fiscal years
beginning  after December 15, 1997, was adopted by the Company during the fiscal
year ending March 31, 1999 without impact to the financial statements for either
of the years ended March 31, 1999 or 1998.



                                      F-10


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     m. Effect of New Accounting Pronouncements (continued):

     In June 1997, the FASB issued SFAS No. 131, Disclosure About Segments of an
Enterprise and Related  Information.  This statement requires public enterprises
to report financial and descriptive  information about its reportable  operating
segments  and  establishes  standards  for  related  disclosures  about  product
services, geographic areas, and major customers. This pronouncement is effective
for fiscal years  beginning  after  December 15, 1997.  Management  reviewed the
provision of this statement during the year ended March 31, 1999. While Play Co.
has expanded into several  states during the year, it believes  operations to be
limited to one  reporting  segment being a retailer of  educational,  specialty,
collectible,  and traditional  toys. All of Play Co.'s sales have been domestic,
and there are no foreign operations.

     n. Restatement of Financial Statements - March 31, 1998

     The  consolidated  financial  statements  for the year ended March 31, 1998
have  been  restated  to  reflect  a  restatement  by Play Co.  of its  dividend
attributable  to the  beneficial  conversion  feature of its Series E  preferred
stock. This restatement  resulted in an increase of $1,473,806 in its originally
reported net loss.

Note 3. INVESTMENT BY MULTIMEDIA CONCEPTS INTERNATIONAL, INC.

     On January 2, 1998, the Company issued 3,571,429 shares of its common stock
to  Multimedia,  a company of which the Company's  President is also  President,
Chief Executive Officer, and a Director.  The issuance of these common shares at
a price of $.28 per share ($.01 above the closing  price on December  31,  1997)
represented payment for $1,000,000 loaned to the Company by Multimedia.

     As a result of this  transaction,  Multimedia owns 78.5% of the outstanding
shares  of  common  stock of the  Company,  effectively  making  the  Company  a
subsidiary of Multimedia. As the Company owns 45.2% of the outstanding shares of
common stock of Play Co., Multimedia and its management have obtained beneficial
voting control of Play Co.


                                      F-11


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Note 3. INVESTMENT BY MULTIMEDIA CONCEPTS INTERNATIONAL, INC. (continued)

     On January 20, 1998, U.S. Stores acquired  1,465,000 shares of Multimedia's
common stock.  U.S. Stores was  incorporated on November 10, 1997. The Company's
president is also President and Director of U.S. Stores. After this transaction,
U.S. Stores held an aggregate of 1,868,000 shares of Multimedia's  common stock,
or 63%, of the outstanding shares, effectively making Multimedia a subsidiary of
U.S. Stores.

     On February 28, 1998,  American Telecom  Corporation  ("American  Telecom")
acquired 100% of the outstanding common shares of U.S. Stores.  American Telecom
was incorporated on July 18, 1997. The Company's President is also President and
a Director  of  American  Telecom.  After  this  transaction,  American  Telecom
effectively   obtained   beneficial  voting  control  of  the  Company  and  its
subsidiary, Play Co.

     In April 1998,  American  Telecom  exchanged all of its outstanding  common
shares with American  Telecom,  PLC, a publicly traded company in Great Britain.
After this  transaction,  American  Telecom  effectively  became a subsidiary of
American  Telecom,  PLC.  Additionally,  as part of this  transaction,  American
Telecom,  PLC acquired 100% of the  outstanding  common  shares of U.S.  Stores,
thereby  effectively making U.S. Stores a direct subsidiary of American Telecom,
PLC and the Company and Play Co. indirect subsidiaries.

Note 4. RESTRICTED CERTIFICATE OF DEPOSIT

     At March 31, 1999 and 1998, the Company has three  certificates  of deposit
which are restricted as to their nature. The first, in the amount of $2,000,000,
represents  collateral against a letter of credit securing financing to Play Co.
under the FINOVA Capital Corporation agreement ("FINOVA Financing") (Note 7) and
is  classified  as a  non-current  asset since the funds in the  certificate  of
deposit will remain restricted until the letter of credit expires or is released
by FINOVA Capital Corporation ("FINOVA"). The second, in the amount of $250,000,
is collateral for a facility for letters of credit.  The third, in the amount of
$100,000,  is to cover an increase on the previously  mentioned letter of credit
facility.


                                      F-12


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





Note 5. WORKING CAPITAL GUARANTEE OF MAJORITY SHAREHOLDER

     For the year  ended  March  31,  1999  the  Company's  Play Co.  subsidiary
reported a net loss of $1,566,857.  For the year ended March 31, 1998,  Play Co.
reported a restated net loss of $3,528,276.  These amounts  include the minority
shareholders' pro-rata share of net income or loss.

     The Company's  beneficial  and majority  shareholder  has  represented  his
intent and ability to provide  additional working capital to the Company and its
subsidiary should such be necessary.

Note 6. FIXED ASSETS

                  Fixed assets consisted of the following:
<TABLE>
<CAPTION>

                                                                                March 31
                                                        1999                          1998
                                                        ----


<S>                                                      <C>                      <C>
Furniture, fixtures and equipment                        6,006,444                 $4,260,738
Leasehold improvements                                   2,763,711                  1,551,760
Signs                                                      501,798                    317,363
Vehicles                                                   104,912                    104,912
Construction in progress                                    68,065                               -
                                                         9,444,930                  6,234,773
Less: Accumulated depreciation and amortization
                                                        (4,096,755)                (3,452,387)
                                                        $5,348,175                 $2,782,386
                                            ============================     =======================
</TABLE>

Note 7. FINANCING AGREEMENTS

     On February 7, 1996,  Play Co.  borrowed,  under an agreement with Congress
Financial  Corporation  (Western)  (the  "Congress  Financing"),   approximately
$2,243,000,  the  proceeds  of which  were  used to repay  the then  outstanding
borrowings  under a bank  line  of  credit  agreement.  The  Congress  Financing
provided for maximum  borrowings up to $7,000,000 based upon a percentage of the
cost value of  eligible  inventory,  as  defined.  Outstanding  borrowings  bore
interest at 1.5% above the prime rate, as defined.




<PAGE>
Note 7. FINANCING AGREEMENTS (continued)

     In connection  with the Congress  Financing,  and the previous bank line of
credit agreement,  European American Capital Corp. ("EACC"),  an affiliate (Note
1), provided a $2,000,000  letter of credit for  collateral.  As compensation to
EACC,  Play Co.  granted EACC options to acquire  shares of its common stock and
preferred  stock,  the  aggregate  value of which was  $458,000.  The  aggregate
$458,000 was initially  included in other assets,  as debt issuance  costs,  and
additional  paid-in  capital.  The option  values were  amortized  into interest
expense  through  the  February  1, 1998  maturity  of the  Congress  Financing,
resulting in aggregate interest charges of $196,849 for the year ended March 31,
1998.

     In March 1997,  the Congress  Financing  was amended to provide for,  among
other things,  increased borrowing ratios and an additional $1,000,000 letter of
credit  as  collateral  from  EACC.  Thereafter,   the  Congress  Financing  was
collateralized  by an  aggregate  $3,000,000  in letters of credit  through  its
maturity on February 1, 1998.

     On  February  3,  1998,  Play Co.  borrowed  $4,866,324  under  the  FINOVA
Financing,  the  proceeds  of  which  were  used  primarily  to  repay  the then
outstanding  borrowings under the Congress  Financing and to pay fees related to
the FINOVA Financing.

     The FINOVA Financing, as amended currently, provides for maximum borrowings
up to $8,300,000 based on a percentage of the cost value of eligible  inventory,
as defined.  Outstanding  borrowings  bear interest at 1.5% above prime rate, as
defined  (the  prime  rate at  March  31,  1999 and 1998  was  7.75%  and  8.5%,
respectively. The agreement matures on August 3, 2000 and can be renewed for one
additional year at the lender's option.

                                      F-13


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS






Note 8. CAPITAL LEASE OBLIGATIONS

     During the year ended March 31, 1999,  Play Co. entered into several leases
with financing companies that have been classified as capital lease obligations.
The amounts  financed  ranged from  $49,901 to $232,098,  with  varying  monthly
installment  payments from $849 to $5,313,  at interest rates varying from 12.6%
to 19.6%. The leases, which have maturity dates ranging from October 15, 2001 to
March 1, 2004, require minimum payments as follows:

Year ending
March 31,

2000                                                            $    249,423
2001                                                                  249,423
2002                                                                  234,658
2003                                                                  213,986
2004                                                                  152,672
                                                                -------------

Total minimum ease payments                                        1,100,162

Less amount representing interest                                   (287,284)

Present value of minimum lease payments                               812,878

Less current portion                                                (227,197)

Long-term portion                                               $    585,681
                                                                ============




                                      F-14

<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 9. NOTES PAYABLE
<TABLE>
<CAPTION>
                                                                                             March 31,

                                                                              1999                          1998
<S>                                                                   <C>                                   <C>
Note payable to ABC, an affiliate (Note 1),
bearing interest at 5% per annum.
Converted with accrued interest of
$33,333, into 1,533,333 shares of Series E
Preferred Stock.

                                                                      $             -                       $ 1,500,000

Note payable to BWI, an affiliate (Note 1),
bearing interest at 15% per annum, paid in
ten monthly installments of $25,000 plus
accrued interest through maturity on December
31, 1998.  Note was subordinate to the FINOVA
Financing (Note 7).
                                                                                                               250,000
                                                                                    -

Note  payable  to  stockholder  of  Toys
International   non-interest  bearing,
guaranteed by UTTC,  an affiliate
(Note 1), paid in quarterly  installments of
$25,000 through its maturity on January 16, 1999.

                                                                                                                100,000
                                                                                    -

</TABLE>



                                      F-15


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>


Note 9. NOTES PAYABLE (continued)
                                                                                             March 31,

                                                                              1999                           1998
<S>                                                                               <C>                           <C>
Note payable to Shopnet, an affiliate
(Note 1), bearing interest at 9% per
annum, payable in monthly installments
of $25,000 with an original maturity of
June 15, 1999.  Note has been verbally
extended to an unspecified date.
                                                                                  75,000                             -

Note payable to Full Moon  Development,
Inc., an unaffiliated  entity,  bearing
interest at 12%, payable in monthly
installments of $50,000 through maturity on
July 30, 1999.

                                                                                 200,000                              -

Note payable to Full Moon  Development,
Inc., an unaffiliated  entity,  bearing
interest at 12%,  payable in monthly
installments  of  $66,667,  except for the
final  installment  which is due at maturity
on June 30, 1999, twenty days after
previous payment.
                                                                                 200,000                              -

Convertible debenture to Frampton, an
affiliate (Note 1), bearing interest at 5%
per annum,  with  interest only  payments
due monthly  beginning  March 1, 1999,
convertible to Series E Preferred Stock,
due at maturity on December 31, 1999.

                                                                                 500,000                              -

Convertible debenture to EACF, an affiliate
(Note 1), bearing interest at 5% per
annum,  with  interest  only  payments
due  monthly  beginning  March 1,  1999,
convertible to Series E Preferred Stock,
due at maturity on December 31, 1999.
                                                                                 150,000                              -

          Total notes payable                                                  1,125,000                         1,850,000
          Less current portion                                                (1,125,000)                         (350,000)
          Long-term portion                                                $          -                         $1,500,000
                                                                    =========================        =====================

</TABLE>

                                      F-16


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





Note 9. NOTES PAYABLE (continued)

     The above notes,  which are carried by Play Co., may carry  interest  rates
that  differ from  prevailing  interest  rates.  Play Co. has not  provided  for
imputed  interest on rate discounts or premiums as the effects are immaterial to
the financial statements.

     The above convertible  debentures to Frampton and EACF are both convertible
into Play Co.'s Series E preferred  stock. The debenture holder has the right at
any time prior to the  maturity  date to convert all or part of the  outstanding
principal plus any accrued  interest.  The  conversion  price is $.20 per share,
i.e. for every $100,000 converted, the holder would receive 500,000 shares. Each
share of Series E preferred  stock is convertible  into six shares of Play Co.'s
common stock, at the option of the holder, subject to holding periods.

Note 10. CLOSURE OF RETAIL STORES - LITIGATION

     During the year  ended  March 31,  1998,  Play Co.  closed  and  ultimately
vacated,  five  retail  locations  prior to the end of their lease  terms.  As a
result,  four of the five landlords  filed lawsuits  against Play Co. to collect
unpaid  rent as well as  rental  obligations  remaining  under  the terms of the
respective leases.

     Subsequent  to the filing of actions by the landlords and through May 1998,
Play Co., with the assistance of outside counsel,  reached settlement agreements
with the various  landlords.  These settlements  aggregated  $469,600,  of which
$57,820 remains outstanding on one settlement.

     The  settlement  of  operations  for the year ended March 31, 1999 and 1998
includes  $27,659 and $583,541 of "litigation  related  expenses" which comprise
the settlement costs on the  aforementioned  leases,  legal fees which comprises
the settlement costs on the aforementioned leases and legal fees associated with
negotiations.

     Play Co. currently has one remaining  landlord/tenant  matter which has yet
to be resolved as of March 31, 1999, Play Co. has accrued a liability related to
this matter,  which is an estimate by  management  on its  analysis.  Play Co.'s
management  expects this matter to be resolved  without further material effects
on the financial statements.

                                      F-17


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 11. INCOME TAXES

     The  reconciliation  of income taxes computed at the federal  statutory tax
rate to income  taxes at the  effective  income  tax rate in the  statements  of
operations is as follows:
<TABLE>
<CAPTION>

                                                                                       March 31,

                                                                         1999                         1998


<S>                                                                 <C>                                  <C>
Federal statutory income tax (benefit) rate                         34.0%                                (34.0%)
Permanent adjustments                                                 4.4                                   -
State income taxes, net of federal benefit                            1.5                                  0.1
Change in valuation allowance                                      (38.4)                                 33.9
                                                                   ------                                 ----

 Effective income tax rate                                            1.5%                                  -    %
                                                               ========================     =========================
</TABLE>

     At March 31, 1999, the Company has net operating  loss (NOL)  carryforwards
of approximately  $5,000,000 for federal purposes and  approximately  $4,800,000
for state  purposes.  The federal NOLs are  available to offset  future  taxable
income and expire at various  dates  through March 31, 2013 while the state NOLs
are available and expire at various dates through March 31, 2003.

     A portion  of the NOLs  described  above is subject  to  provisions  of the
Internal  Revenue  Code,  Section 382,  which limits use of net  operating  loss
carryforwards  when  changes in  ownership of more than 50% occur during a three
year testing period.

                                      F-18


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 11. INCOME TAXES (continued)

     Deferred income taxes reflect the net tax effects of temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes  and the  amounts  used for income  tax  purposes.  The tax  effects of
significant  items  comprising the Company's net deferred  income tax assets and
liabilities are as follows:
<TABLE>
<CAPTION>

                                                                                        March 31,

                                                                              1999                           1998

<S>                                                                  <C>                            <C>
Inventories                                                          $       (329,264)              $        (227,696)
AMT tax credits                                                               (23,260)                        (23,260)
Accrued expenses                                                               72,760                         (19,779)

          Current portion of net deferred income tax                                                         (279,764)
                (assets) liabilities                                                                         (270,735)

Depreciation and amortization                                                (211,108)                        (28,388)
Loss on disposal of assets                                                    127,043                          25,926
Net operating loss carryforwards                                           (3,471,124)                     (3,652,294)
Deferred rent liability                                                       (50,099)                        (43,891)
Income taxes                                                                      794                             508
Amortization of stock options                                                (200,520)                       (202,049)

Long-term portion of net deferred income tax (assets) liabilities                                          (3,805,014)
                                                                                                           (3,900,188)

Total net deferred income tax (assets) liabilities                         (4,084,778)                     (4,170,923)

Valuation allowance                                                         4,084,778                       4,170,923

          Net deferred income taxes                                  $               -              $            -
                                                                   ==========================     ==========================
</TABLE>

     At March 31, 1999 and 1998, a 100% valuation allowance has been provided on
the net deferred  income tax assets since the Company can not determine  that it
is "more likely than not" to be realized.


                                      F-19


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 12. MINORITY INTERESTS IN SUBSIDIARY

     The minority  interest in Play Co.  represents  the minority  shareholders'
interest (54.8%) of Play Co.'s equity at March 31, 1999. The minority  interest,
as reflected in the accompanying  consolidated  balance sheet,  consists of Play
Co.'s Series E preferred  stock only.  Due to operating  losses of Play Co., the
minority interest in common stock has been written down to zero.

     On November 24,  1998,  pursuant to a sales  agreement  entered into by and
between Play Co. and BWI, a wholly-owned subsidiary of Shopnet, a related party,
BWI  purchased 1.4 million  unregistered  shares of Play Co.'s common stock in a
private transaction. The President of Shopnet is also the Chairman of Play Co.'s
Board of Directors and the father-in-law of the Company's President.  Shopnet is
a publicly traded company.  The shares purchased by BWI represent  approximately
25.4% of the total common stock issued and outstanding after the transaction.

Note 13. COMMITMENTS AND CONTINGENCIES

     Operating Leases:

     The Company,  until June 30, 1999,  occupied  space at 1410  Broadway,  New
York, NY where it occupied office space with its parent,  Multimedia. It vacated
these premises and relocated along with  Multimedia to 1385 Broadway,  New York,
NY.  U.S.  Apparel  Corp.  is the prime  tenant on the lease and has allowed the
Company and its parent, Multimedia, to occupy space on a rent free basis.

     Play Co. leases its retail store properties under  noncancelable  operating
lease  agreements  which expire through October 2009 and require various minimum
annual rentals.  Several of the leases provide for renewal options to extend the
leases for additional five or ten year periods.

     Certain  store  leases also require the payment of property  taxes,  normal
maintenance  and  insurance  on the  properties  and  additional  rents based on
percentages of sales in excess of various specified retail sales levels.

     During the years ended March 31, 1999 and 1998,  Play Co.  incurred  rental
expense under all operating  leases of $4,104,073 and  $3,112,822  respectively.
Contingent rent expense was insignificant  during the years ended March 31, 1999
and 1998.


                                      F-20


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 13. COMMITMENTS AND CONTINGENCIES (continued)

     Operating Leases: (continued)

     At March 31, 1999,  the aggregate  future  minimum lease payments due under
these noncancelable leases,  including  approximately $448,000 for the remaining
term of the lease for a closed retail  location  through  November  2003, are as
follows:

<TABLE>
<CAPTION>

Year ending                     Related Party Office/                 Retail
March 31,                        Warehouse (Note 15)                 Locations                    Total
- ---------                        -------------------                 ---------                    -----

<S>                                        <C>                         <C>                         <C>
2000                                       $      247,289              $     5,148,190             $   5,395,479
2001                                               20,624                    4,952,250                 4,972,874
2002                                                    -                    4,536,291                 4,536,291
2003                                                    -                    4,374,766                 4,374,766
2004                                                    -                    3,472,774                 3,472,774
Thereafter                                              -                    7,447,655                 7,447,655

Total minimum lease payments
                                            $     267,913               $   29,931,926              $ 30,199,839
                                            =============
</TABLE>

     As of the date of this report, Play Co. has executed leases for the opening
of ten (10) additional  stores in California,  Nevada,  North  Carolina,  Texas,
Illinois,  and  Tennessee.  The stores are expected to open on various  dates in
August 1999 through  November  2000 and have varying  expiration  dates  through
2010. The new leases will require expected  minimum rental payments  aggregating
approximately  $27,434,000  over the life of the leases.  Accordingly,  existing
minimum  leases  commitments as of March 31, 1999,  plus those expected  minimum
commitments  for the proposed retail  locations  would  aggregate  minimum lease
commitments of approximately $57,634,000.


                                      F-21


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 13. COMMITMENTS AND CONTINGENCIES (continued)

     Convertible Debt Agreement:

     As discussed in Note 9, Play Co. has a $1.5 million note payable to ABC, an
affiliate.  Prior to the August 15,  2000  maturity  date,  the note  payable is
convertible  into the common stock of a  subsidiary  of Play Co. ABC may, at its
option, convert all or a portion of the note and accrued unpaid interest thereon
into up to 25% of the common stock of the  subsidiary at an exercise price equal
to the net book value of the subsidiary's shares.

     In June 1998,  ABC, a Belize  corporation  which is (i) an affiliate of the
Company  and  Play  Co.  under  common  control  and  (ii)  the  holder  of a 5%
convertible secured subordinated Play Co. debenture - dated January 21, 1998 and
due August 15, 2000 - offered to amend the terms of the  debenture to enable the
conversion of the principal  amount and accrued  interest thereon into shares of
Play Co.'s Series E preferred  stock, at a conversion  price of $1.00 per share.
Play Co. agreed to convert the debenture  since the  conversion of the debt into
equity would result in a strengthened  equity  position which Play Co.  believed
would  provide  confidence  to its working  capital  lender,  FINOVA,  and trade
creditors.  Further,  converting the debt to equity eliminated on-going interest
expense  requirements  as well as the cash flow required to repay the debenture.
Simultaneously  with its offer to amend the  debenture,  ABC  elected to convert
same as of June 30, 1998,  whereby $1.5 million in principal  amount and $33,333
in accrued  interest were converted into 1,533,333  shares of Series E preferred
stock.  ABC did not  receive  any  registration  rights  regarding  the  shares.
Simultaneously,  ABC terminated the Subordinated  Security Agreement between the
parties and the  Intercreditor and  Subordination  Agreement,  dated January 21,
1998, by and between ABC and FINOVA.

     The  debenture  provided for the  conversion,  at the option of ABC, of the
debenture into shares of common stock of either (i) a subsidiary  which Play Co.
intended to form for the purpose of acquiring  those stores operated by Play Co.
(or its subsidiaries)  which conduct business as "Toys  International,"  or (ii)
any other  subsidiary (such as Toys) which might acquire a portion of the assets
and business of Play Co. This option to convert was  exercisable at the net book
value of the  subsidiary's  shares on the date ABC  exercised  the option with a
limitation on such share ownership being 25% of the total outstanding  shares of
said  subsidiary.  In  September  1998,  in  accordance  with  the  terms of the
debenture,  ABC assigned its option to Tudor Technologies,  Inc.  ("Tudor"),  an
entity of which Mr.  Moses Mika (a  director of the Company and Play Co. and the
father of the Company's  president) is a  shareholder.  On July 15, 1999,  Tudor
elected to exercise its right to purchase and requested  that the exercise price
be amended to reflect the book value of Toys at the most recent fiscal  quarter,
June  30,  1999.  Play  Co.  agreed.  Note  13.  COMMITMENTS  AND  CONTINGENCIES
(continued)

     Dependence on Suppliers:

     For the year ended March 31, 1998,  the Company  (United  Textiles)  ceased
manufacturing activities. All remaining inventory has been disposed of.

     Approximately forty-one percent (41%) of Play Co.'s inventory purchases are
made directly from five (5) manufacturers. Play Co. typically purchases products
from its suppliers on credit  arrangements  provided by the  manufacturers.  The
termination  of  a  credit  line  or  the  loss  of  a  major  supplier  of  the
deterioration  of Play Co.'s  relationship  with a major  supplier  could have a
material adverse effect on Play Co.'s business.

     Seasonality:

     Play Co.'s business is highly seasonal with a large portion of its revenues
and  profits  being  derived   during  the  months  of  November  and  December.
Accordingly,  in order  for Play Co.  to  operate,  it must  obtain  substantial
short-term   borrowings  from  lenders  and  its  suppliers   during  the  first
three-quarters   of  each  year  to  purchase   inventory   and  for   operating
expenditures.  Historically,  Play  Co.  has been  able to  obtain  such  credit
arrangements  and  substantially  repay the amounts  borrowed from suppliers and
reduce  outstanding  borrowings from its lender during the fourth quarter of its
fiscal year.


                                      F-22


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 13. COMMITMENTS AND CONTINGENCIES (continued)

     Financing Agreement:

     In November  1998,  Play Co.  entered into an agreement  with ZD, a related
party (Note 1), to secure additional financing.  Pursuant to this agreement,  ZD
issued a  $700,000  irrevocable  standby  letter of credit  ("L/C")  in favor of
FINOVA, Play Co.'s working capital lender.  FINOVA then lent a matching $700,000
to Play Co. in the form of a term loan (Note 7). The term loan expires on August
3, 2000 and bears interest at prime plus one percent.

     As  consideration  for its  issuance of the L/C, ZD will  receive  payments
representing one-third (33%) of the net profits from three of Play Co.'s stores,
Great Lakes Crossing,  Gurnee Mills,  and Woodfield Mall (scheduled to open late
summer  1999).  The net  profit  of  each  store  will  include  an  appropriate
allocation  of  corporate  overhead.  The  expense  related  to the net  profits
interest due to ZD will be accrued  beginning  April 1, 1999, the effective date
of the agreement.  The duration of the agreement with ZD is equal to the current
lease term of each of the stores,  including any renewals,  but in any event not
beyond the  Company's  fiscal  year  ending  March 31,  2013.  The store  leases
currently expire,  including options for renewal,  at various dates through June
2009. The Company will  categorize  this expense as  (effective)  interest since
these costs represent compensation to secure additional financing.

     Additionally, as long as the agreement is in effect, ZD will have the right
to nominate and appoint one-third of Play Co.'s Board of Directors.

Note 14. YEAR 2000

     The  Company  does not  believe  that the impact of the Year 2000  computer
issue will have a significant  impact on its  operations or financial  position.
Furthermore,  the  Company  does  not  believe  that  it  will  be  required  to
significantly modify its internal computer systems. However, if internal systems
do not correctly recognize date information when the year changes to 2000, there
could be adverse impact on the Company's operations.  Furthermore,  there can be
no assurances that another entity's failure to ensure year 2000 capability would
not have an adverse effect on the Company and its subsidiary, Play Co.


                                      F-23


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 15. RELATED PARTY TRANSACTIONS

     Office and warehouse lease:

     Play Co. leases an  office/warehouse  building from a partnership  of which
one of the  partners is Play Co.'s Chief  Executive  Officer and  Director.  The
original  lease was executed in October  1986.  The lease term was for a 10-year
period, with increases in the monthly rent tied to the CPI, adjusted every three
years. The lease was amended in 1993 to extend the term through April 2000, with
an  option  to  extend  for a period  of five  years  under  the same  terms and
conditions of the lease. Rent expense under this lease totaled $247,289 for each
of the years ended March 31, 1999 and 1998.

     Consulting Fees:

     Play Co. made payments  aggregating  $33,000 and $25,000 to the Chairman of
its Board of Directors for various  consulting  services  during the years ended
March 31, 1999 and 1998, respectively.

     Commitment of Financing:

     The  individual,  beneficiary  majority  stockholder  of the Company,  in a
letter dated May 15,  1998,  has  represented  his intent and ability to provide
additional  working  capital  to Play Co.,  should  such be  necessary,  through
September 1999.

Note 16. SUPPLEMENTAL CASH FLOW INFORMATION:

     Cash paid for income taxes and interest was as follows:
<TABLE>
<CAPTION>


                                                  Years ended March 31,

                                            1999                            1998

<S>                                      <C>                        <C>
Interest paid                            $        809,601           $              511,924

Income taxes                             $            805           $                  800

</TABLE>



                                      F-24


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 17. SUBSEQUENT EVENTS

     Unsecured Promissory Notes:

     On April 22, 1999, Play Co. entered into an unsecured  promissory note with
Shopnet,  an  affiliate,  (Note 1) for  $100,000 at an  interest  rate of 9% per
annum. The principal payments and accrued interest are due monthly beginning May
31, 1999, with a maturity date of August 31, 1999.

     On May 17, 1999,  Play Co. entered into an unsecured  promissory  note with
Shopnet, an affiliate (Note 1) for $100,000 at an interest rate of 9% per annum.
The principal  payments and accrued interest are due monthly  beginning June 30,
1999, with a maturity date of September 30, 1999.

     Private Placement of Series F Stock:

     On May 18, 1999, the Board of Directors of Play Co.  unanimously  adopted a
Corporate  Resolution to enter into a Securities Purchase Agreement (the Private
Placement) with several investors.  The Private Placement was for 750,000 shares
of Play Co.'s Series F preferred stock ("Series F Stock"), par value of $.01 per
share, for gross proceeds of $750,000. Play Co. was also authorized to amend its
articles of  incorporation  to change the terms and  privileges  of the Series F
Stock.  The Series F Stock is convertible into two shares of common stock at any
time following the effective date of the registration  statement registering the
Series F Stock and underlying shares of common stock for resale.

     The Corporate  Resolution  also  authorized Play Co. to file a Registration
Statement with the Securities and Exchange  Commission for the securities issued
under the Private Placement.

     As part of the  Private  Placement,  Play  Co.  granted  an  option  to the
Placement  Agent and its  assignees to purchase an aggregate  350,000  shares of
common  stock,  with an  exercise  price of $3.00 per share for a period of four
years  from the date of  closing  of the  Private  Placement.  Additionally,  as
commission, the Placement Agent received a 10% fee, or $75,000, and a 1% fee, or
$7,500, to cover  administrative  expenses.  The Private Placement closed on May
27, 1999,  providing  net cash proceeds of $667,500 to Play Co. before legal and
other administrative expenses.

                                      F-25


<PAGE>
                   UNITED TEXTILES & TOYS CORP. AND SUBSIDIARY
            (A Subsidiary of Multimedia Concepts International, Inc.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 17 - SUBSEQUENT EVENTS (continued):

     Private Placement of Series F Stock (continued):

     On the May 27,  1999  closing  date of the  Private  Placement,  Play Co.'s
common  stock had a closing  price of $1.69.  As such,  the Series F Stock has a
beneficial  conversion  feature  which will result in  accounting  treatment  to
reflect non-cash dividends in future periods in a manner similar to the Series E
preferred stock transactions.

     Common Stock Compensation of Consultant:

     In May 1999,  Play Co. issued 45,333 shares of common stock to a consultant
as compensation  for site selections and negotiation of retail location  leases.
These  services  are being  provided for new Play Co.  stores  opening in fiscal
2000.  Play Co. has valued the shares based on the May 17, 1999 closing price of
$1.375 per share,  less a 10% discount  for  marketability  restrictions  for an
aggregate value of approximately $56,000.

     Private Placement of Common Stock:

     In July 1999, pursuant to Regulation S of the General Rules and Regulations
Under the  Securities  Act of 1933,  as amended,  Toys  International.COM,  Inc.
("Toys") sold 6.6% of its common stock in a private  transaction in exchange for
$2.8 million.

     Proposed Public Offering:

     In July  1999,  Toys also  entered  into an  investment  agreement  with an
investment banking firm to take Toys public in an initial public offering.  Toys
expects to raise  approximately  $20 million to $25 million  through the sale of
22% of its common stock within approximately 90 days.





                                      F-26
<PAGE>

                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
has duly  caused  this  report to be signed  on its  behalf by the  undersigned,
thereunto duly authorized this 30th day of July 1999.


United Textiles & Toys Corp.


By: /s/ Ilan Arbel
Ilan Arbel, President,
Chief Executive Officer, and Director


     In  accordance  with the Exchange Act, this report has been signed below by
the following persons on behalf of the Registrant,  in the capacities and on the
dates indicated.
<TABLE>
<CAPTION>



<S>                                                           <C>                                                  <C>
/s/Ilan Arbel                                                 Chief Executive Officer,                             7/30/99
Ilan Arbel                                                    President, and Director                              Date


/s/Allean Goode                                               Secretary, Treasurer, and                            7/30/99
Allean Goode                                                  Director                                             Date


/s/Moses Mika                                                 Director                                             7/30/99
Moses Mika                                                                                                         Date

/s/Rivka Arbel                                                Vice President and Director                          7/30/99
Rivka Arbel                                                                                                        Date

</TABLE>





<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>


                             FINANCIAL DATA SCHEDULE

                           ARTICLE 5 OF REGULATION S-X


     The schedule  contains  summary  financial  information  extracted from the
financial  statements  for the year ended March 31, 1999 and is qualified in its
entirety by reference to such statements.

</LEGEND>

<S>                                                    <C>
<PERIOD-TYPE>                                          12-mos
<FISCAL-YEAR-END>                                      mar-31-1999
<PERIOD-END>                                           mar-31-1999
<CASH>                                                 126,625
<SECURITIES>                                           0
<RECEIVABLES>                                          118,518
<ALLOWANCES>                                           0
<INVENTORY>                                            11,506,284
<CURRENT-ASSETS>                                       13,380,217
<PP&E>                                                 9,444,930
<DEPRECIATION>                                         (4,096,755)
<TOTAL-ASSETS>                                         21,147,039
<CURRENT-LIABILITIES>                                  17,309,487
<BONDS>                                                0
                                  0
                                            0
<COMMON>                                               4,550
<OTHER-SE>                                             (4,529,056)
<TOTAL-LIABILITY-AND-EQUITY>                           21,147,039
<SALES>                                                34,377,018
<TOTAL-REVENUES>                                       34,425,621
<CGS>                                                  19,590,784
<TOTAL-COSTS>                                          13,912,404
<OTHER-EXPENSES>                                       1,707,725
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                     965,051
<INCOME-PRETAX>                                        (985,887)
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                                    (985,887)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                           (985,887)
<EPS-BASIC>                                          (.22)
<EPS-DILUTED>                                          (.22)


</TABLE>


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