SIRCO INTERNATIONAL CORP
10-Q, 1998-10-15
LEATHER & LEATHER PRODUCTS
Previous: SHAW INDUSTRIES INC, SC 13G, 1998-10-15
Next: SOLITRON DEVICES INC, 10QSB, 1998-10-15



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549


                                    FORM 10-Q

(Mark One)
[ X ]    QUARTERLY  REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934.

For the quarterly period ended August 31, 1998.

                                       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 0-4465

                            Sirco International Corp.
- - --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)


           New York                                          13-2511270
- - --------------------------------------------------------------------------------
 (State or Other Jurisdiction                            (I.R.S. Employer
 of Incorporation or Organization)                       Identification No.)


 24 Richmond Hill Avenue, Stamford Connecticut                      06901
- - --------------------------------------------------------------------------------
   (Address of Principal Executive Offices)                      (Zip Code)
- - --------------------------------------------------------------------------------


Registrant's Telephone Number, Including Area Code            203-359-4100


(Former  Name,  Former  Address and Former  Fiscal Year,  if Changed  Since Last
Report)


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

         Indicate the number of shares  outstanding of each of the  registrant's
classes of common stock, as of the latest practicable date:  6,343,316 shares of
Common Stock, par value $.10 per share, as of September 30, 1998.
<PAGE>
                          PART 1. FINANCIAL INFORMATION
<TABLE>
<CAPTION>
Item 1.  Financial Statements
                   Sirco International Corp. and Subsidiaries
                      Condensed Consolidated Balance Sheets

                                                                      Aug 31, 1998     Nov. 30, 1997
                                                                      ------------      ------------
                                                                       (Unaudited)        (See note)
<S>                                                                   <C>               <C>         
Assets
Current assets:
    Cash and cash equivalents                                         $    510,632      $    114,190
    Accounts receivable                                                  2,220,805         3,166,804
    Inventories                                                          5,056,290         7,707,631
    Prepaid expenses                                                       345,207           253,225
    Other current assets                                                    19,219            44,231
    Recoverable income taxes                                                  --             125,517
Total current assets                                                     8,152,153        11,411,598
                                                                      ------------      ------------
Property and equipment at cost                                           1,888,363         1,762,533
Less accumulated depreciation                                            1,053,759           935,220
                                                                      ------------      ------------
Net property and equipment                                                 834,604           827,313
                                                                      ------------      ------------
Other assets                                                               144,442           207,940
Investment in and advances to subsidiary                                   480,070           514,797
Investment in Access One Communications, Inc.                            1,816,832         1,080,000
Goodwill                                                                 1,291,483              --
                                                                      ------------      ------------
Total assets                                                          $ 12,719,584      $ 14,041,648
                                                                      ============      ============

Liabilities and stockholders' equity
Current liabilities:
Current maturities of long-term debt                                  $  3,672,418      $  1,522,060
    Due to related parties                                                 212,783           974,046
    Accounts payable                                                     1,703,332         2,489,259
    Accrued expenses and other current liabilities                       1,182,591         1,318,863
Total current liabilities                                                6,771,124         6,304,228
                                                                      ------------      ------------
Long-term debt, less current maturities                                    287,777         4,521,795
                                                                      ------------      ------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Item 1.  Financial Statements
                   Sirco International Corp. and Subsidiaries
                      Condensed Consolidated Balance Sheets (continued)

                                                                      Aug 31, 1998     Nov. 30, 1997
                                                                      ------------      ------------
                                                                       (Unaudited)        (See note)
<S>                                                                   <C>               <C>         
Stockholders' equity:
    Preferred stock, $.10 par value; 1,000,000 shares authorized,
    Series A, 700 issued                                                        70              --
    Common stock, $.10 par value; 20,000,000 shares authorized,
    5,862,400 issued (1998), 4,300,400 issued (1997)                       586,240           430,040
    Capital in excess of par value                                      12,231,575         7,753,368
    Deficit                                                             (6,308,554)       (3,887,532)
    Treasury stock at cost                                                 (27,500)          (27,500)
      Treasury stock held by equity investee                               (85,000)         (420,000)
    Accumulated foreign translation adjustment                            (736,148)         (632,751)
                                                                      ------------      ------------
Total stockholders' equity                                               5,660,683         3,215,625
                                                                      ------------      ------------
Total liabilities and stockholders' equity                            $ 12,719,584      $ 14,041,648
                                                                      ============      ============
</TABLE>
See notes to the condensed consolidated financial statements.

 Note: The balance  sheet at November 30, 1997 has been derived from the audited
   financial  statements  at that date but does not include all the  information
   and footnotes required by generally accepted accounting principles.
<PAGE>
<TABLE>
<CAPTION>
                                   Sirco International Corp. and Subsidiaries
                                Condensed Consolidated Statements of Operations
                                                  (Unaudited)



                                               For The Nine Months Ended         For The Three Months Ended
                                            Aug 31, 1998      Aug 31, 1997      Aug 31, 1998      Aug 31, 1997
                                            ------------      ------------      ------------      ------------   
<S>                                         <C>               <C>               <C>               <C>         
Net sales                                   $ 13,403,557      $ 12,112,360      $  4,373,563      $  5,936,534
Cost of goods sold                            10,502,276         9,756,035         3,343,042         4,813,371
                                            ------------      ------------      ------------      ------------
Gross profit                                   2,901,281         2,356,325         1,030,521         1,123,163

Selling, warehouse, general and
     administrative expenses                   4,424,797         3,590,880         1,533,515         1,360,511
                                            ------------      ------------      ------------      ------------
Loss from operations                          (1,523,516)       (1,234,555)         (502,994)         (237,348)

Other (income) expense:
Interest expense                                 412,592           373,828           115,340           136,352
Interest income                                  (44,904)          (47,775)          (13,628)          (16,029)
Miscellaneous income, net                        (88,350)         (280,919)          (30,724)         (106,600)
Equity in loss of investee                       618,168              --             348,096              --
                                            ------------      ------------      ------------      ------------
                                                 897,506            45,134           419,084            13,723

Net loss                                    $ (2,421,022)     $ (1,279,689)     $   (922,078)     $   (251,071)
                                            ============      ============      ============      ============

Basic loss per share                        $      (0.49)     $      (0.43)     $      (0.17)     $      (0.07)
                                            ============      ============      ============      ============

Diluted loss per share                      $      (0.49)     $      (0.43)     $      (0.17)     $      (0.07)
                                            ============      ============      ============      ============

Shares used in computing loss per share

Basic and diluted                              4,942,134         2,985,061         5,553,270         3,361,107
                                            ============      ============      ============      ============

</TABLE>

See notes to the condensed consoladated financial statements
 
<PAGE>
<TABLE>
<CAPTION>
                          Sirco International Corp. and Subsidiaries
                        Condensed Consolidated Statements of Cash Flows
                                          (Unaudited)

                                                                 For the Nine Months Ended
                                                               Aug 31, 1998     Aug 31, 1997
                                                               ------------     ------------
<S>                                                             <C>              <C>         
Cash flows from operating activities:
Net loss                                                        ($2,421,022)     ($1,279,688)
Adjustments to reconcile net loss,
    to net cash provided by (used in) operating activities:
     Depreciation and amortization                                   70,649           78,522
     Provision for losses in accounts receivable                     37,458           54,033
     Loss in sale of property and equipment                            --              7,104
     Loss in equity of investee                                     618,168             --
Changes in operating assets and liabilities:
      Accounts receivable                                           894,156       (1,597,555)
      Inventories                                                 2,621,761       (2,587,150)
      Prepaid expenses                                               35,719         (319,780)
      Other current assets                                           25,012          115,969
      Other assets                                                   63,498          (84,616)
      Accounts payable and accrued expenses                        (693,722)        (648,561)
                                                                -----------      -----------
Net cash provided by (used in) operating activities:              1,251,677       (6,261,722)
                                                                -----------      -----------

Cash flows from investing activities:
Purchase of property and equipment                                 (152,263)         (36,277)
Proceeds from sale of property and equipment                           --              3,655
Cash inflow from agreement to sell subsidiary                        34,727           21,145
                                                                -----------      -----------
Net cash used in investing activities                              (117,536)         (11,477)
                                                                -----------      -----------

Cash flows from financing activities:
(Decrease) increase in loans payable to
    financial institutions and short-term
    and long-term loans payable- other                           (2,035,377)       4,153,675
Proceeds from exercise of stock options                              18,187          195,567
Proceeds from private placement of common stock                      75,000          609,000
Proceeds from exercise of warrants                                  488,250        1,347,592
Proceeds form private placement of preferred stock                  658,000             --
                                                                -----------      -----------
Net cash (used in) provided by financing activities                (795,940)       6,305,834
                                                                -----------      -----------

Effect of exchange rate changes on cash                              58,241          (23,249)
                                                                -----------      -----------
Increase in cash and cash equivalents                               396,442            9,386
Cash and cash equivalents at beginning of period                    114,190          390,043
                                                                -----------      -----------

Cash and cash equivalents at the end of period                  $   510,632      $   399,429
                                                                ===========      ===========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                          Sirco International Corp. and Subsidiaries
                        Condensed Consolidated Statements of Cash Flows
                                    (Unaudited) (continued)

                                                                 For the Nine Months Ended
                                                               Aug 31, 1998     Aug 31, 1997
                                                               ------------     ------------
<S>                                                             <C>              <C>         
Supplemental  disclosures of cash flow  information
Cash paid during the period for:
    Interest                                                    $   385,623      $   369,194
    Income taxes                                                $      --        $   300,015
</TABLE>

See notes to the condensed consolidated financial statements.


<PAGE>
                            SIRCO INTERNATIONAL CORP.

        Notes To Condensed Consolidated Financial Statements (Unaudited)


Note 1-Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals)  considered necessary for a fair presentation have
been included. Operating results for the nine month period ended August 31, 1998
are not necessarily  indicative of the results that may be expected for the year
ended  November 30, 1998.  For further  information,  refer to the  consolidated
financial  statements  and footnotes  thereto  included in the Company's  Annual
Report on Form 10-K, as amended, for the year ended November 30, 1997.


Note 2-Financing Arrangements

On December  17,  1996,  the  Company's  factoring  agreement  with  Rosenthal &
Rosenthal Inc. was terminated and replaced with a financing agreement with Coast
Business  Credit,  a division of Southern  Pacific  Thrift and Loan  Association
("Coast"),  that provides for revolving loans and letter of credit  financing in
the  amount  of the  lesser  of  $7,000,000  or the sum of (a)  80% of  eligible
accounts  receivable (as defined) and (b) 50% of eligible inventory (as defined)
up to a  maximum  inventory  loan of  $3,000,000  less 50% of  letter  of credit
financing outstanding. The amount of the facility available for letter of credit
financing  is limited to  $2,500,000.  The loan bears  interest  at 2% above the
prime rate,  matures on December 31, 1998,  and is  guaranteed  by the Company's
Chairman and Chief Executive  Officer.  The Company has granted Coast a security
interest in substantially all of the Company's travel division assets located in
the United  States.  The  agreement  with  Coast  contains  various  restrictive
covenants,  including among others,  a restriction on the payment or declaration
of any cash dividends, a restriction on the acquisition of any assets other than
in the ordinary course of business in excess of $100,000,  restrictions  related
to mergers,  borrowing and debt guarantees,  and a $100,000 annual limitation on
the acquisition or retirement of the Company's common and preferred stock, which
acquisitions  or  retirements  are  limited  to  transactions   with  employees,
directors and  consultants  pursuant to the terms of  employment,  consulting or
other  stock  restriction  agreements  with such  persons.  The  agreement  also
requires the Company to maintain a minimum tangible net worth of $1,400,000.  As
of August 31, 1998, the Company owed Coast  approximately  $3,665,000 and had no
outstanding letters of credit. At August 31, 1998, the prime rate was 8.50%.

In January 1997, the Company's Canadian subsidiary, Sirco International (Canada)
Ltd. ("Sirco Canada"), was advised by its bank, National Bank of Canada, that it
would no longer  provide  Sirco  Canada a  revolving  line of  credit  but would
continue to provide the real property mortgage loan on Sirco Canada's office and
warehouse  facility.  The mortgage  loan is payable in monthly  installments  of
approximately  $3,066,  including interest at 10.25%,  with a balloon payment of
approximately  $286,000  in the year 2000.  At August 31,  1998,  the  principal
amount of the mortgage loan was approximately $295,000.
<PAGE>
Note 3-Investment in Subsidiary

On February 27, 1998, the Company acquired all the outstanding  shares of common
stock of Essex Communications,  Inc. ("Essex") in exchange for 250,000 shares of
the Company's  common stock and warrants to purchase up to 225,000 shares of the
Company's  common stock at $2.75 per share, of which warrants to purchase 75,000
shares had vested at August 31, 1998 and  warrants to  purchase  150,000  shares
will vest if certain performance conditions are met. The purchase agreement also
provides for the issuance of up to 600,000  additional  shares of the  Company's
common stock if certain  performance  conditions  are met. As of  September  30,
1998,   100,000  of  such   shares  had  been   issued.   Essex  is  a  start-up
telecommunications provider that is certified to resell local telephone services
in the  states of  Connecticut,  New  Jersey  and New York.  Essex is  currently
seeking  certification  to resell  local  telephone  services  in the  states of
Massachusetts  and  Virginia.  The  acquisition  has  been  accounted  for  as a
purchase.

On  August  14,  1998,  the  Company  acquired  all the  outstanding  membership
interests of WebQuill  Internet  Services LLC ("WebQuill") and American Telecom,
LLC ("American  Telecom") in exchange for 375,000 shares of the Company's common
stock. The purchase  agreement also provides that 150,000  additional  shares of
the Company's  common stock be held in escrow and issued if certain  performance
objectives  are  achieved.   WebQuill  is  an  Internet  provider  and  web-site
developer. The acquisition has been accounted for as a purchase.
<PAGE>
Item 2.  Management's Analysis and Discussion of Financial Condition and Results
         of Operations

The following discussion and analysis contains  forward-looking  statements that
involve  risk  and  uncertainties.  The  Company's  actual  results  may  differ
materially from results discussed in  forward-looking  statements.  Factors that
might  cause  such  a  difference  include,   among  others,   general  economic
conditions;  industry trends; the loss of major customers; dependence on foreign
sources  of  supply;   the  loss  of  licenses;   availability   of  management;
availability,  terms and  deployment  of  capital;  the  seasonal  nature of the
Company's  business;  and  changes  in  state  and  federal  regulations  of the
telecommunications industry.

Three and Nine Months Ended August 31, 1998 vs. August 31, 1997

Net sales for the three and nine  months  ended  August 31,  1998  decreased  by
approximately   $1,563,000   and   increased   by   approximately    $1,291,000,
respectively,  to approximately $4,374,000 for the three months ended August 31,
1998 and approximately $13,404,000 for the nine months ended August 31, 1998, as
compared to approximately $5,937,000 and $12,112,000, respectively, reported for
the  comparable  periods  in 1997.  Net sales for the  Company's  United  States
operations decreased by approximately  $1,807,000 and increased by approximately
$1,311,000,  respectively,  for the three and nine months  ended August 31, 1998
over  comparable  periods in 1997. The decline in net sales for the three months
ended  August 31, 1998 was  primarily  due to decreases in the sales of licensed
product,  that were partially  offset by sales by the Company's  recently-formed
subsidiary,  Airline Ventures,  Inc. ("AVI"),  which was not in operation in the
prior fiscal period.  The increase in net sales for the nine months ended August
31,1998  was  primarily  due to sales of certain  discontinued  and  slow-moving
product and sales by AVI, which was not in operation in the prior fiscal period.
Net sales for the  Company's  Canadian  operations  increased  by  approximately
$151,000  for  the  three  months  ended  August  31,  1998  and   decreased  by
approximately $113,000 for the nine months ended August 31, 1998 over comparable
periods in 1997. The increase in net sales for the three months ended August 31,
1998 reflects an increased  penetration of the Company's Hedgren and Perry Ellis
product  lines in the Canadian  market,  while the decrease in net sales for the
nine months ended August 31, 1998  reflects the loss,  by Sirco Canada in fiscal
1996,  of the license from Airway  Industries  Inc.  ("Airway") to sell Atlantic
luggage (see below).  The sale of Airway  product  accounted  for  approximately
$472,000  in net sales for the first  three  months of fiscal  1997 prior to the
December 31, 1996 termination date.

The  Company's  gross profit for the three and nine months ended August 31, 1998
decreased by  approximately  $93,000 and  increased by  approximately  $545,000,
respectively,  to approximately  $1,030,000 and $2,901,000,  respectively,  from
approximately  $1,123,000 and  $2,356,000,  respectively,  reported in the prior
fiscal periods.  The gross profit percentage for the three and nine months ended
August 31, 1998 increased to approximately 23.6% and 21.6%,  respectively,  from
approximately  18.9% and  19.5%,  respectively,  reported  in the  prior  fiscal
periods.  While the gross profit  percentage has shown improvement for the three
and nine months  ended August 31, 1998 as a result of the  Company's  ability to
better  manage  its  inventory  levels,  the sales of certain  discontinued  and
slow-moving  products at prices below the  Company's  normal  selling  price for
similar  items  continues  to  have  a  negative  impact  on  the  gross  profit
percentage.
<PAGE>
During  fiscal  1996,  Airway  notified  the Company that it would not renew its
license  agreement with the Company,  pursuant to which Sirco Canada was granted
an exclusive  license to sell in Canada,  luggage and luggage  related  products
under the trade names  "Atlantic" and "Oleg Cassini"  through December 31, 1996.
In November  1996,  the Company  entered into an Asset  Purchase  Agreement with
Airway,  whereby  Airway agreed,  among other things,  to purchase any remaining
Atlantic  inventory  owned by Sirco  Canada on December  31,  1996,  to purchase
certain  fixed  assets  and to enter  into a two year  lease  for a  substantial
portion of the premises owned by Sirco Canada at fair market value. Sirco Canada
sold  approximately  $472,000 of Airway  product in the first  quarter of fiscal
1997 prior to the December  31, 1996  termination  date.  The loss of the Airway
license had an adverse  effect on the Company's  results of  operations  for the
three and nine months ended  August 31, 1998 and will have an adverse  effect on
Sirco Canada's  results of operations for the remainder of the fiscal year ended
November 30, 1998.

On  February  27,  1998,  the  Company  acquired  Essex  Communications,   Inc.,
("Essex"),  a start-up  telecommunications  provider that is certified to resell
local telephone services and value-added  products in the states of Connecticut,
New Jersey and New York. Essex commenced marketing efforts in May 1998 and first
provided  service in June 1998.  For the three and nine months  ended August 31,
1998,  Essex had net sales of approximately  $93,000.  At August 31, 1998, Essex
had customers utilizing  approximately 1,000 telephone lines. Essex is currently
seeking  certification  to  resell  local  telephone  service  in the  states of
Massachusetts  and  Virginia and expects to be certified in each of these states
by the end of the Company's current fiscal year.

Selling,  warehouse and general and  administrative  expenses  increased for the
three and nine  months  ended  August 31,  1998 by  approximately  $173,000  and
$834,000,    respectively,   to   approximately   $1,534,000   and   $4,425,000,
respectively,  from  approximately  $1,361,000  and  $3,591,000,   respectively,
reported in the prior fiscal  periods.  A major portion of the increase  relates
directly to the expenses incurred by the Company's wholly-owned subsidiaries AVI
and Essex, which were not in operation in the prior fiscal periods.

 Interest  expense for the three and nine months ended August 31, 1998 decreased
by approximately $21,000 and increased by approximately  $39,000,  respectively,
from the amounts reported in the same periods in fiscal 1997 due to the relative
changes in average borrowings for the periods.

Miscellaneous  income  for the three  and nine  months  ended  August  31,  1998
decreased by  approximately  $76,000 and  $193,000,  respectively,  from amounts
reported in the same periods in fiscal 1997. This decrease  represents a decline
in the Company's  commission income generated from sales arranged by the Company
between overseas  suppliers and certain customers that was offset by an increase
in rental income reported by Sirco Canada.

The Company is currently the largest  shareholder  of Access One  Communications
Inc. (formerly CLEC Holding Corp.) ("Access One"), owning approximately 30.6% of
Access  One's  capital  stock.  As the  Company's  investment  in Access  One is
accounted for under the equity method of accounting,  the Company is required to
include  its  portion  of Access  One's  net loss in the  Company's  results  of
operations. For the three and nine months ended August 31, 1998, the Company has
recorded a loss of approximately $348,000 and $618,000,  respectively,  relating
to its  investment  in Access  One.  The  Access  One  losses  are the result of
aggressive  customer growth and the related costs associated with gearing up for
<PAGE>
an expanded  customer base, which includes the hiring of employees to verify and
provision  lines,  to  staff a  customer  service  operation  and to  develop  a
management  information  system.  During the period from the  Company's  initial
investment in October 1997 until August 31, 1998, Access One experienced  growth
of approximately  10,000 installed access lines. The current Access One customer
base is not large enough to generate  the revenues  needed to cover the overhead
costs associated with a fully integrated  communications  service provider,  and
the Company  believes  that Access One will  continue to lose money for at least
the next twelve months.

Liquidity and Capital Resources

At August 31, 1998, the Company had cash and cash  equivalents of  approximately
$511,000 and working capital of approximately $1,381,000.

Net cash provided by (used in)  operating  activities  aggregated  approximately
$1,252,000  and  ($6,262,000)  in the nine month fiscal periods ended August 31,
1998 and August 31, 1997, respectively. The increase of approximately $7,514,000
in net cash  provided  by  operating  activities  in fiscal  1998 as compared to
fiscal 1997, primarily reflects a decrease in inventory and accounts receivable,
partially  offset by an increase in the net loss.  The  reduction  in  inventory
levels  is  primarily  due to  sales of  certain  discontinued  and  slow-moving
inventory,  the Company's ability to better manage its purchases relative to its
sales  forecasts  and the lack of import quota  constraints  in fiscal 1998 that
existed in fiscal 1997. The reduction in accounts receivable  primarily reflects
tighter credit and collection policies.

Net cash used in  investing  activities  aggregated  approximately  $118,000 and
$11,000 in the nine month  fiscal  periods  ended August 31, 1998 and August 31,
1997, respectively. The principal uses of cash in investing activities in fiscal
1998 and 1997 was for the purchase of equipment.  The  principal  source of cash
provided by  investing  activities  in 1998 and 1997 was the  proceeds of a note
receivable from a 1992 sale of a subsidiary.

Net cash (used in) provided by  financing  activities  aggregated  approximately
($796,000) and $6,306,000 in the nine month fiscal periods ended August 31, 1998
and August 31, 1997, respectively.  In the nine month fiscal period ended August
31, 1998,  net cash used in  financing  activities  resulted  from a decrease in
short-term debt of approximately  $2,035,000,  partially offset by approximately
$18,000  from the proceeds of the exercise of stock  options,  by  approximately
$488,000  from the  proceeds  of the  exercise  of  warrants,  by  approximately
$658,000  from the proceeds of a private  placement  of  preferred  stock and by
approximately  $75,000 from the proceeds of a private placement of common stock.
In the nine month fiscal period ended August 31, 1997,  approximately $4,154,000
of net cash was provided by short-term debt, approximately $196,000 was provided
from the proceeds of the exercise of stock options, approximately $1,348,000 was
provided  from the  proceeds  of the  exercise  of  warrants  and  approximately
$609,000 was provided from the proceeds of a private placement of common stock.

On December 17, 1996, the Company entered into a financing  agreement with Coast
Business  Credit,  a division  of  Southern  Pacific  Thrift & Loan  Association
("Coast").  See Note 2 to Notes to Condensed  Consolidated  Financial Statements
(Unaudited).  As of August 31,  1998,  the Company was  indebted to Coast in the
principal amount of approximately  $3,665,000 and had no outstanding  letters of
credit.  This loan  matures  on  December  31,  1998.  As a result,  the  entire
indebtedness is classified as a current liability, whereas a significant portion
of the indebtedness  was considered a long-term  liability at the Company's most
recent fiscal year-end.  The  reclassification in debt from long-term to current
<PAGE>
had a significant  impact on the Company's  working capital  position.  However,
management believes it can successfully refinance this working capital line in a
manner that will not be  disruptive  to  operations.  The  Company's  ability to
refinance the loan impacts materially on the Company's future liquidity.

In January 1997, Sirco Canada was advised by its bank,  National Bank of Canada,
that it would no longer  provide  Sirco  Canada a  revolving  line of credit but
would  continue to provide the real  property  mortgage  loan on Sirco  Canada's
office and  warehouse  facility.  See Note 2 to Notes to Condensed  Consolidated
Financial  Statements  (Unaudited).  At August 31, 1998, the principal amount of
the mortgage loan was approximately $295,000. The Company is currently using the
Coast line of credit to provide  letter of credit  financing  that was  formerly
provided by National Bank of Canada.

For the nine month period ended August 31, 1998,  the Company had  approximately
$152,000 in capital expenditures. The Company expects to make additional capital
expenditures  over  the  next  twelve  months  to  purchase  equipment  for  its
telecommunications  division,  but does not anticipate  that these  expenditures
will be significant.

The Company  currently owns  approximately  30.6% of Access One, a Florida-based
competitive local exchange carrier.  Access One is not publicly traded, there is
no  readily  ascertainable  market for the  stock,  and the  shares  held by the
Company  bear a  restrictive  legend  stating  that  the  shares  have  not been
registered  under the  Securities  Act of 1933.  The investment in Access One is
recorded on the Company's  books by the equity method of accounting.  In October
1998,  the Company  signed a  non-binding  letter of intent to acquire for stock
additional  shares of Access One to increase the  Company's  ownership in Access
One to 80%. The closing of this  proposed  transaction,  which is subject to the
negotiation  by November  30, 1998 of a  definitive  acquisition  agreement  and
typical  closing   conditions,   is  expected  to  occur  following  receipt  of
shareholder approval.  However, no assurances can be given that such transaction
will occur.

Management  believes that the Company's  present sources of financing,  combined
with its  present  working  capital  and cash  flow from  operations  may not be
sufficient to meet the cash and capital  requirements  of the  Company's  travel
division for the next twelve months.  If the depressed level in net sales of the
Company's  travel division does not increase or the Company is unable to improve
its cash position by raising capital,  the Company may experience temporary cash
shortages.  Such cash shortages may negatively  impact the Company's  ability to
purchase inventory in a timely manner,  which could impact the Company's results
of operations.

The Company  anticipates  that it will be able to raise $1,300,000 over the next
60 days to fund some of the losses of its  travel  division  and to support  the
business plan for the Company's  telecommunications division for the next twelve
months,  as it is expected  that this  division  will incur  losses  during this
period.  The Company  also  anticipates  that,  if it  completes  its  proporsed
purchase of additional  shares of Access One as discussed above, it will need to
raise  capital in excess of $2 million to support  the growth plan of Access One
into ten states that are located in the southeastern  United States. Even though
the Company has  identified  financing  sources  and has  negotiated  terms on a
preliminary  basis,  there can be no assurances that the Company will be able to
obtain such funding when needed,  or that such funding,  if  available,  will be
obtainable  on terms  acceptable  to the Company.  The failure by the Company to
raise the necessary funds to finance its telecommunications operations will have
an adverse  effect on the ability of the Company to carry out its business  plan
for its telecommunications division.
<PAGE>
                            SIRCO INTERNATIONAL CORP.

                            PART II-OTHER INFORMATION

Item 2.             Changes in Securities

                  On September 10, 1998,  the Company sold to Access One 400,000
                  shares of common stock of the Company in  consideration of the
                  issuance  to the  Company by Access  One of 400,000  shares of
                  common stock,  par value $.001 per share,  of Access One. Such
                  transaction  was  effected  pursuant  to  Section  4(2) of the
                  Securities Act of 1933, as amended.

                  On  September  4,  1998,  the  Company  issued  to the  former
                  shareholders  of Essex  50,000  shares of common  stock of the
                  Company  in  conjunction  with  the  satisfaction  of  certain
                  performance   criteria  established  in  connection  with  the
                  acquisition of Essex.  Such transaction was effected  pursuant
                  to Section 4(2) of the Securities Act of 1933, as amended.

                  On August 14, 1998,  the Company issued to the then members of
                  WebQuill  Internet  Services  LLC and American  Telecom,  LLC,
                  375,000  shares of the Company's  common stock in  conjunction
                  with the purchase of all the outstanding  membership interests
                  of  WebQuill  and  American  Telecom.   Such  transaction  was
                  effected  pursuant to Section  4(2) of the  Securities  Act of
                  1933 ,as amended.

                  On June  18,  1998,  the  Company  issued  700  shares  of the
                  Company's Series A Preferred Stock, par value $0.10 per share,
                  in  consideration  of a payment  of  $658,000.  Each  share is
                  entitled to dividends and  distributions  at the same rate and
                  in like kind as is  declared  on the  shares of the  Company's
                  common  stock;  shall  receive  preference to the common stock
                  shareholders in the event of any  liquidation,  dissolution or
                  winding-up  of the  corporation;  and  shall  have  a  minimum
                  conversion price into fully paid and non-assessable  shares of
                  common  stock at the  option  of the  holder  at a rate of 667
                  shares of common stock for each share of preferred  stock.  It
                  is  anticipated  that the  number of  shares  of common  stock
                  issuable  will be increased to 1,000 in  conjunction  with the
                  issuance of additional  shares of Series A Preferred  Stock in
                  October  1998.  Such  transaction  was  effected  pursuant  to
                  Section 4(2) of the Securities Act of 1933, as amended.

Item 6.           Exhibits and Reports on Form 8-K

 Exhibit No.                          Description
 -----------                          -----------

     3.1       Certificate  of Amendment of the  Certificate  of  Incorporation,
               June 24, 1998
     3.2       Certificate  of Amendment of the  Certificate  of  Incorporation,
               July 9, 1998
     27        Financial Data Schedule

Reports on Form 8-K

None
<PAGE>
                                   Signatures


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


                                                  Sirco International Corp.



    October 15, 1998                              By:  /s/Joel Dupre
    ----------------                                   ------------- 
    Date                                               Joel Dupre
                                                       Chairman of the Board and
                                                       Chief Executive Officer





    October 15, 1998                              By:  /s/Paul Riss
    ----------------                                   ------------ 
    Date                                               Paul Riss
                                                       Chief Financial Officer
                                                       (Principal Financial and
                                                       Accounting Officer)

<PAGE>


                                  EXHIBIT INDEX

           No.                     Description                                

           27                Financial Data Schedule.                          


                            CERTIFICATE OF AMENDMENT

                                     OF THE

                          CERTIFICATE OF INCORPORATION

                                       OF
                            SIRCO INTERNATIONAL CORP.
                Under Section 805 of the Business Corporation Law

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


         FIRST:  The name of the  corporation is Sirco  International  Corp. The
name under which the corporation was formed is Sirco Products Co. Inc.

         SECOND:  The certificate of  incorporation of the corporation was filed
by the Department of State on
July 22, 1964.

         THIRD:  The amendment to the certificate of  incorporation  effected by
this certificate of amendment is as follows:

                  To   increase   the  number  of   authorized   shares  of  the
                  corporation's  Common  Stock,  par value $.10 per share,  from
                  10,000,000 shares to 20,000,000 shares.

         FOURTH:  To accomplish the foregoing  amendment,  Article FOURTH of the
certificate of incorporation is hereby amended and restated as follows:

                  Fourth:  A. Authorized  Shares.  The total number of shares of
                  all  classes  of stock  which the  corporation  shall have the
                  authority  to issue is  Twenty-One  Million  (21,000,000),  of
                  which Twenty Million  (20,000,000)  shall be common stock, par
                  value $.10 per share,  and One  Million  (1,000,000)  shall be
                  preferred stock, par value $.10 per share.

                               B. Common Stock.  Each holder of shares of common
                  stock  shall be  entitled to one vote for each share of common
                  stock held by such holder. There shall be no cumulative voting
                  rights  in  the   election  of   directors.   Subject  to  any
                  preferential  rights of preferred stock, the holders of shares
                  of common  stock shall be  entitled  to  receive,  when and if
                  declared by the Board of  Directors,  out of the assets of the
                  corporation  which are by law  available  therefor,  dividends
                  payable  either in cash,  in property,  or in shares of common
                  stock.

                               C. Preferred  Stock.  The preferred  stock may be
                  issued from time to time in one or more  series.  The Board of
                  Directors is hereby expressly vested with the authority to fix
                  by resolution or resolutions the  designations and the powers,
                  preferences  and  relative,  participating,  optional or other
                  special   rights,   and    qualifications,    limitations   or
                  restrictions  thereof,  including,   without  limitation,  the
                  voting  powers,  if any, the  dividend  rate,  the  conversion
                  rights,  the redemption price, or the liquidation  preference,
                  of any  series of  preferred  stock,  and to fix the number of
                  shares  constituting  any  such  series,  and to  increase  or
                  decrease  the  number of shares  of any such  series  (but not
<PAGE>
                  below the number of shares thereof then outstanding).  In case
                  the number of shares of any such series shall be so decreased,
                  the shares  constituting such decrease shall resume the status
                  which  they had prior to the  adoption  of the  resolution  or
                  resolutions  originally  fixing  the  number of shares of such
                  series.  The  number  or  authorized  shares  of any  class or
                  classes of stock may be increased or decreased  (but not below
                  the  number  of  shares  thereof  then   outstanding)  by  the
                  affirmative  vote of the holders of a majority of the stock of
                  the corporation entitled to vote.

         FIFTH:  The manner in which the foregoing  amendment of the certificate
of incorporation was authorized is as follows:

                          The Board of Directors  duly  authorized the foregoing
                  amendment  at a Board of  Directors  meeting held on April 28,
                  1998.  The   shareholders  of  the  corporation   subsequently
                  authorized the amendment at an Annual Meeting of  Shareholders
                  held on June 11, 1998.

         IN WITNESS  WHEREOF,  we have subscribed this document on June 17, 1998
and do hereby  affirm  under  the  penalties  of  perjury,  that the  statements
contained therein have been examined by us and are true and correct.






                                                 /s/Joel Dupre
                                                 -------------
                                                 Joel Dupre
                                                 Chairman of the Board and Chief
                                                 Executive Officer







                                                 /s/Eric M. Hellige
                                                 ------------------
                                                 Eric M. Hellige
                                                 Secretary


                                                                     EXHIBIT 3.2

                            CERTIFICATE OF AMENDMENT

                                     OF THE

                          CERTIFICATE OF INCORPORATION

                                       OF

                            SIRCO INTERNATIONAL CORP.

                Under Section 805 of the Business Corporation Law

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


         FIRST:  The name of the  corporation is Sirco  International  Corp. The
name under which the corporation was formed is Sirco Products Co. Inc.

         SECOND:  The certificate of  incorporation of the corporation was filed
by the Department of State on July 22, 1964.

         THIRD:  The amendment to the certificate of  incorporation  effected by
this certificate of amendment is as follows:

                  To  create a series of  Preferred  Stock,  par value  $.10 per
                  share, designated Series A Preferred Stock.

         FOURTH:  To accomplish the foregoing  amendment,  Article FOURTH of the
certificate of incorporation is hereby amended to add the following paragraph D:


                  D.  Series A  Preferred  Stock.  A  series  of 700  shares  of
         preferred stock, par value $0.10 per share, of the corporation shall be
         created  and be  designated  "Series  A  Preferred  Stock"  having  the
         following rights and preferences:

                  SECTION 1. Dividends and  Distributions.  Commencing  from the
         date of initial  issuance  of shares of Series A  Preferred  Stock (the
         "Date of Issuance"), the holder of each issued and outstanding share of
         Series A Preferred Stock shall be entitled to receive, out of assets at
         the  time  legally   available   for  such   purpose,   dividends   and
         distributions,  whether in cash or  property  or in  securities  of the
         corporation,  including  subscription  or other  rights to  purchase or
         acquire  securities of the corporation  ("Distributions"),  when and as
         declared by the Board of Directors of the corporation  (each such date,
         a "Dividend  Payment  Date") on the shares of common  stock,  par value
         $0.10  per  share,  of  the  corporation,  such  that  when  and  as  a
         Distribution is declared,  paid and made on shares of common stock, the
         Board of Directors  shall also declare a Distribution  at the same rate
         and in like kind on the shares of Series A Preferred Stock, so that the
         Series A  Preferred  Stock  will  participate  equally  with the common
         stock, share for share, in such Distribution.  In connection therewith,
         each share of Series A Preferred Stock shall entitle the holder thereof
         to such  Distributions  based upon the number of shares of common stock
         into which such share of Series A Preferred Stock is then  convertible,
         rounded to the nearest one tenth of a share. If on any Dividend Payment
         Date the corporation shall not be lawfully permitted under New York law
         to pay  all  or a  portion  of any  such  declared  Distributions,  the
         corporation  shall take such  action as may be  lawfully  permitted  in
         order to enable the  corporation,  to the extent  permitted by New York
         law, lawfully to pay such Distributions.

                  SECTION 2.  Liquidation.  (a) In the event of any liquidation,
         dissolution  or  winding-up  of the  corporation,  either  voluntary or
         involuntary  (a  "Liquidation"),  the  holders  of  shares  of Series A
         Preferred  Stock then  issued and  outstanding  shall be entitled to be
         paid out of the assets of the corporation available for distribution to
         its shareholders, whether from capital, surplus or earnings, before any
         payment  shall be made to the holders of shares of common stock or upon
         any  other  series  of  preferred  stock  of  the  corporation  with  a
         liquidation preference subordinate to the liquidation preference of the
         Series A  Preferred  Stock,  an amount  equal to one  thousand  dollars
         ($1,000) per share.  If, upon any Liquidation of the  corporation,  the
         assets  of  the   corporation   available  for   distribution   to  its
         shareholders  shall be insufficient to pay the holders of shares of the
         Series A  Preferred  Stock,  and the  holders  of any  other  series of
         preferred stock with a liquidation  preference equal to the liquidation
         preference of the Series A Preferred  Stock,  the full amounts to which
         they shall respectively be entitled,  the holders of shares of Series A
         Preferred  Stock and the holders of any other series of preferred stock
         with liquidation  preference equal to the liquidation preference of the
         Series  A  Preferred  Stock  shall  receive  all of the  assets  of the
         corporation  available for  distribution and each such holder of shares
         of Series A  Preferred  Stock and the  holders  of any other  series of
         preferred stock with a liquidation  preference equal to the liquidation
         preference  of the Series A Preferred  Stock shall share ratably in any
         distribution  in  accordance  with the amounts  due such  shareholders.
         After  payment  shall  have been made to the  holders  of shares of the
         Series A  Preferred  Stock of the full  amount to which  they  shall be
         entitled,  as  aforesaid,  the  holders of shares of Series A Preferred
         Stock  shall be entitled  to no further  distributions  thereon and the
         holders of shares of common  stock and of shares of any other series of
         stock of the corporation shall be entitled to share, according to their
         respective  rights  and  preferences,  in all  remaining  assets of the
         corporation available for distribution to its shareholders.

                           (b) A merger or consolidation of the corporation with
         or into any other corporation,  or a sale, lease,  exchange or transfer
         of all or any part of the assets of the corporation  which shall not in
         fact result in the liquidation (in whole or in part) of the corporation
         and the  distribution  of its assets to its  shareholders  shall not be
         deemed to be a voluntary  or  involuntary  liquidation  (in whole or in
         part), dissolution or winding-up of the corporation.

                  SECTION 3. Conversion of Series A Preferred Stock. The holders
         of Series A Preferred Stock shall have the following conversion rights:

                           (a) Optional Right to Convert. Each share of Series A
         Preferred  Stock shall be  convertible  at the option of the holder (an
         "Optional  Conversion")  into fully paid and  non-assessable  shares of
         common  stock at any time after the  original  issuance of the Series A
         Preferred Stock (such date being referred to as a "Conversion Date") at
         the conversion price (the "Conversion Price") set forth below.

                           (b) Mechanics of Conversion.  Each holder of Series A
         Preferred  Stock who  desires to convert the same into shares of common
         stock  shall  provide  written  notice  (a  "Conversion   Notice")  via
         confirmed  facsimile  to the  corporation  at its  principal  executive
         offices.   The  original  Conversion  Notice  and  the  certificate  or
         certificates  representing  the  Series A  Preferred  Stock  for  which
         conversion is elected,  duly endorsed in blank or accompanied by proper
         instruments of transfer,  shall be delivered to the  corporation at its
         principal  executive  offices  by  overnight  domestic  courier  or  by
         international  courier.  The date  upon  which a  Conversion  Notice is
         properly received by the corporation shall be a "Notice Date".

                           (c)  Conversion   Price.   Each  share  of  Series  A
         Preferred Stock shall be convertible  into a number of shares of common
         stock  determined  in  accordance  with  the  following   formula  (the
         "Conversion Formula"):

                                          1,000
                                    ----------------
                                    Conversion Price
                  where:

                                    Conversion

                  Price = (A)  prior to May 31,  1999,  $3.33 or (B) on or after
         May 31, 1999, the lesser of (i) $3.33 or (ii) the average closing share
         price of the common stock,  as reported by NASDAQ,  for the twenty (20)
         trading days  immediately  preceding May 31, 1999;  provided,  however,
         that in no event shall the Conversion Price be less than $1.66.

                           (d) Mandatory  Conversion.  At any time after May 31,
         1999,   the   corporation   may  cause  the  conversion  (a  "Mandatory
         Conversion")  of the Series A Preferred  Stock  outstanding  into fully
         paid  and  non-assessable  shares  of  common  stock  pursuant  to  the
         Conversion Formula, based upon the Conversion Price then in effect.

                  To effect a Mandatory Conversion,  the corporation shall issue
         to each  holder  of  record of the  Series A  Preferred  Stock a notice
         stating that the  corporation is effecting a Mandatory  Conversion with
         regard to the Series A Preferred  Stock.  Such notice  shall  contain a
         statement  indicating the number of shares of Series A Preferred  Stock
         subject  to the  Mandatory  Conversion,  the number of shares of common
         stock to be received by holders upon  conversion and the effective date
         of such  conversion  (the  "Conversion  Date").  As soon as practicable
         after the  Conversion  Date,  each holder of Series A  Preferred  Stock
         shall  surrender  certificates  for all  shares  being  converted  duly
         endorsed in blank or accompanied by proper  instruments of transfer and
         the corporation  shall deliver to such holder or such holder's  nominee
         certificates representing the number of shares of common stock to which
         such holder shall be entitled.  The  Mandatory  Conversion  of Series A
         Convertible  Stock shall be deemed to have  occurred on the  Conversion
         Date without regard to the time of surrender of such shares of Series A
         Preferred  Stock and (i) such shares of Series A Preferred  Stock shall
         no longer be deemed  outstanding and all rights whatsoever with respect
         to such shares shall terminate (except the right of a holder to receive
         certificates representing the number of shares of common stock to which
         such holder is  entitled,  together  with a cash payment in lieu of any
         fractional shares of common stock) and (ii) holders entitled to receive
         shares of common stock  deliverable  upon  conversion of such shares of
         Series A  Preferred  Stock  shall be treated  for all  purposes  as the
         holder of record of such shares of common stock on the Conversion  Date
         notwithstanding  that the share register of the corporation  shall then
         be closed or the  certificates  representing the shares of common stock
         shall not then be actually delivered to such holder.

                           (e) Fractional  Shares.  No fractional share shall be
         issued upon the conversion of any of the Series A Preferred  Stock. All
         shares of common stock  (including  fractions  thereof)  issuable  upon
         conversion of the Series A Preferred Stock by a holder thereof shall be
         aggregated  for purposes of determining  whether the  conversion  would
         result  in  the  issuance  of  any  fractional  share.  If,  after  the
         aforementioned aggregation, the conversion would result in the issuance
         of a fraction of a share of common stock,  the  corporation  shall,  in
         lieu of issuing any fractional share, pay the holder otherwise entitled
         to such  fraction a sum in cash equal to the closing price per share of
         the common stock, as reported by NASDAQ,  on the Notice Date multiplied
         by such fraction.

                           (f)   Reservation   of  Common  Stock  Issuable  Upon
         Conversion.  The  corporation  shall  at all  times  reserve  and  keep
         available out of its  authorized  but unissued  shares of common stock,
         solely for the  purpose of  effecting  the  conversion  of the Series A
         Preferred  Stock,  such  number  of  shares  of  common  stock  free of
         preemptive  rights as shall be sufficient  to effect the  conversion of
         all shares of Series A Preferred Stock then outstanding;  and if at any
         time the number of authorized but unissued shares of common stock shall
         not be  sufficient  to effect the  conversion  of all then  outstanding
         shares of Series A  Preferred  Stock,  the  corporation  will take such
         action as may be  necessary  to increase  its  authorized  but unissued
         shares of common stock to such number of shares as shall be  sufficient
         for such purpose.

                           (g)      Adjustment of Conversion Price.

                                    (i)  If,  prior  to  the  conversion  of all
         outstanding  shares of Series A Preferred Stock, the corporation  shall
         reclassify, subdivide or combine its outstanding shares of common stock
         into a greater  or  smaller  number of shares by a stock  split,  stock
         dividend or other similar event,  then in each such case the Conversion
         Price  shall be  adjusted to that price which will permit the number of
         shares of common  stock  into  which  Series A  Preferred  Stock may be
         converted to be increased or reduced in the same  proportion as are the
         number of shares of common stock.

                                    (ii) If, prior to the  conversion  of all of
         the outstanding  shares of Series A Preferred Stock, there shall be any
         merger,   consolidation,    exchange   of   shares,   recapitalization,
         reorganization,  or other similar event, as a result of which shares of
         common  stock of the  corporation  shall be changed  into the same or a
         different  number of shares of the same or another  class or classes of
         stock or  securities of the  corporation  or another  entity,  then the
         holders of shares of Series A Preferred Stock shall thereafter have the
         right to purchase and receive upon conversion of the Series A Preferred
         Stock,  upon the basis and upon the terms and  conditions  specified in
         this  Paragraph D of this  Article  Fourth and in lieu of the shares of
         common stock  immediately  theretofore  issuable upon conversion,  such
         share of stock  and/or  securities  as may be  issued or  payable  with
         respect  to or in  exchange  for the  number of shares of common  stock
         immediately  theretofore purchasable and receivable upon the conversion
         of the Series A Preferred  Stock held by such  holders had such merger,
         consolidation,  exchange of shares,  recapitalization or reorganization
         not taken place, and in any such case  appropriate  provisions shall be
         made with  respect to the rights and  interests  of the  holders of the
         Series  A  Preferred  Stock  to the  end  that  the  provisions  hereof
         (including,  without  limitation,  provisions  for  adjustment  of  the
         Conversion  Price and of the number of shares  issuable upon conversion
         of the Series A Preferred  Stock) shall  thereafter be  applicable,  as
         nearly as may be  practicable  in  relation  to any  shares of stock or
         securities  thereafter   deliverable  upon  the  exercise  hereof.  The
         corporation  shall  not  effect  any  transaction   described  in  this
         subsection  unless the resulting  successor or acquiring entity (if not
         the  corporation)  assumes  by written  instrument  the  obligation  to
         deliver to the holders of the Series A  Preferred  Stock such shares of
         stock  and/or   securities   as,  in  accordance   with  the  foregoing
         provisions, the holders of the Series A Preferred Stock may be entitled
         to purchase.

                                    (iii)   If   any   adjustment   under   this
         subsection  would create a fractional  share of common stock or a right
         to acquire a fractional  share of common stock,  such fractional  share
         shall be disregarded  and the number of shares of common stock issuable
         upon conversion shall be the next higher number of shares.

                           (h) The  corporation  will  pay any and all  issue or
         other  taxes that may be payable in respect of any issue or delivery of
         shares of common  stock on  conversion  of shares of Series A Preferred
         Stock pursuant hereto. The corporation shall not, however,  be required
         to pay any tax which may be payable in respect of any transfer involved
         in the issue or delivery  of common  stock in a name other than that in
         which  the  shares  of  Series  A  Preferred  Stock so  converted  were
         registered,  and no such  issue or  delivery  shall be made  unless and
         until the person  requesting such issue has paid to the corporation the
         amount of such tax,  or has  established,  to the  satisfaction  of the
         corporation, that such tax has been paid.

                  SECTION 4. Status of Converted Shares. In the event any shares
         of Series A Preferred  Stock shall be converted as contemplated by this
         Paragraph D of this Article  Fourth,  the shares so converted  shall be
         canceled,  shall  return  to the  status  of  authorized  but  unissued
         preferred stock,  par value $0.10 per share, of the corporation,  of no
         designated  class  or  series,   and  shall  not  be  issuable  by  the
         corporation as Series A Preferred Stock.

                  SECTION 5. Voting Rights. (a) Except as otherwise specifically
         provided  by the New  York  Business  Corporation  Law or as  otherwise
         provided  herein,  the  holders of Series A  Preferred  Stock  shall be
         entitled to vote on any matters  required or  permitted to be submitted
         to the holders of shares of common stock for their  approval,  and such
         holders of shares of Series A Preferred  Stock and holders of shares of
         common stock shall vote as a single  class,  with the holders of shares
         of Series A  Preferred  Stock  having the number of votes to which they
         would be entitled if the Series A Preferred  Stock were  converted into
         shares of common stock in accordance with the Conversion Formula.

                           (b)  So  long  as   Series  A   Preferred   Stock  is
         outstanding, the corporation shall not, without the affirmative vote or
         consent  of  the  holders  of at  least  a  majority  (or  such  higher
         percentage,  if any, as may then be required by applicable  law) of all
         outstanding shares of Series A Preferred Stock,  voting separately as a
         class,  amend any provision of the certificate of  incorporation of the
         corporation  so as to  change  the  preferences,  conversion  or  other
         rights,  voting powers,  restrictions or limitations as to dividends or
         other distributions of the Series A Preferred Stock.

                  SECTION 6. Rank and Limitations of Preferred Stock. All shares
         of Series A Preferred Stock shall rank equally with each other share of
         Series A Preferred Stock and shall be identical in all respects.


         FIFTH:  The manner in which the foregoing  amendment of the certificate
of incorporation was authorized is as follows:

                          The Board of Directors  duly  authorized the foregoing
                  amendment  at a Board  of  Directors  meeting  held on May 19,
                  1998.
<PAGE>

         IN WITNESS  WHEREOF,  the undersigned  have subscribed this document on
June 17, 1998 and do hereby  affirm  under the  penalties  of perjury,  that the
statements  contained therein have been examined by the undersigned and are true
and correct.





                                      /s/Joel Dupre
                                      --------------------------------  
                                      Joel Dupre
                                      Chairman of the Board and Chief
                                           Executive Officer




                                      /s/Eric M. Hellige
                                      --------------------------------  
                                      Eric M. Hellige
                                      Secretary

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the Balance
Sheet and Income Statement and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          NOV-30-1998
<PERIOD-END>                               AUG-31-1998
<CASH>                                         510,632
<SECURITIES>                                         0
<RECEIVABLES>                                2,671,453
<ALLOWANCES>                                   450,648
<INVENTORY>                                  5,056,290
<CURRENT-ASSETS>                             8,152,153
<PP&E>                                       1,888,363
<DEPRECIATION>                               1,053,759
<TOTAL-ASSETS>                              12,719,584
<CURRENT-LIABILITIES>                        6,771,124
<BONDS>                                        287,777
                                0
                                         70
<COMMON>                                       586,240
<OTHER-SE>                                   5,074,373
<TOTAL-LIABILITY-AND-EQUITY>                12,719,584
<SALES>                                     13,403,557
<TOTAL-REVENUES>                            13,491,907
<CGS>                                       10,502,276
<TOTAL-COSTS>                                4,424,797
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             412,592
<INCOME-PRETAX>                            (2,421,022)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (2,421,022)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,241,022)
<EPS-PRIMARY>                                    (.49)
<EPS-DILUTED>                                    (.49)
        

</TABLE>


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