SOUND SOURCE INTERACTIVE INC /DE/
10KSB40, 1996-09-30
PREPACKAGED SOFTWARE
Previous: MANAGED HIGH YIELD FUND INC, NSAR-B, 1996-09-30
Next: FIRST SOUTHEAST FINANCIAL CORP, 11-KT, 1996-09-30



<PAGE>

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

                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C.  20549

                                FORM 10-KSB

X     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
- ----  ACT OF 1934 (FEE REQUIRED)

                   FOR THE FISCAL YEAR ENDED JUNE 30, 1996

                         COMMISSION FILE NO. 0-28604

                        SOUND SOURCE INTERACTIVE, INC.
                (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)

          Delaware                                         95-4264046
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                        Identification No.)


2985 E. Hillcrest Drive, Suite A
Westlake Village, California                                   91362
(Address of principal executive offices)                     (Zip Code)

                                (805) 494-9996
                          (Issuer's telephone number
                             including area code)

         SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:


   Title of each class:                                 Name of each exchange
                                                         on which registered:
Common Stock, par value $.001
    Redeemable Warrants                                 NASDAQ SmallCap Market


    Check whether the Issuer (1) filed all reports required to be filed by 
Section 12 or 15(d) of the Securities Exchange Act of 1934 during the 
preceding 12 months (or for such shorter period that the issuer 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 there is no disclosure of delinquent filers pursuant to Item 405 
of Regulation S-B contained herein, and such disclosure will not be 
contained, to the best of the Issuer'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 Issuer's revenues for its most recent fiscal year were $2,264,633.

    As of August 31, 1996, the aggregate market value of the shares of the 
Issuer's voting stock held by nonaffiliates of the Issuer was approximately 
$14,928,000, and the number of outstanding shares of the Issuer's common 
stock, par value $.001, was 4,367,824.

                      DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the Issuer's Proxy Statement to be filed with the Securities 
and Exchange Commission within 120 days of the close of its fiscal year ended 
June 30, 1996 are incorporated by reference into Part III of this Form 10-KSB.

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


<PAGE>


                                    PART I

ITEM 1.  DESCRIPTION OF BUSINESS AND PRODUCTS

The Company

    Sound Source Interactive, Inc. (the "Company") is engaged primarily in 
developing, publishing and marketing educational, interactive computer 
software for children. INTERACTIVE MOVIEBOOKS-TM-, which combine animation 
text, photos, sound clips and actual film footage of well recognized family 
films and cartoon series, are the Company's major software products.  
INTERACTIVE MOVIEBOOKS-TM- are developed and published by the Company on 
compact disk-read only memory ("CD-ROM") for multimedia personal computers 
("Multimedia PCs") as entertaining, interactive reading tools for young 
children.  The Company also produces a variety of entertainment computer 
software utilities which incorporate screen savers, sound clips known as 
AUDIOCLIPS-Registered Trademark- and other content based on licensed 
entertainment properties.  The new entertainment utilities are marketed as 
limited edition serialized collector editions.  The Company has developed 
another line of children's products which it refers to as creativity centers. 
This product line combines learning activities such as painting, drawing, 
matching, puzzles and mazes within a framework of three distinct skill 
levels.  In July 1996, the Company created a "games" division, and in August 
1996 signed an agreement with Twentieth Century Fox Licensing and 
Merchandising to produce a game sequel to the 1989 theatrical release THE 
ABYSS-TM-.

    The Company's products are based on licensed content of major motion 
pictures and television shows under agreement with major entertainment 
studios including Viacom Consumer Products (as agent for Paramount Pictures 
Corp.), Lucasfilm Ltd., Warner Bros. Consumer Products, CBS Entertainment, 
MCA/Universal Merchandising, Inc., Carolco Pictures, Inc., DC Comics, MGM/UA 
Merchandising, Inc. and others.  The Company's license agreements for 
existing products include BABE-TM-, LASSIE-TM-, THE LITTLE RASCALS-TM-, BLACK 
BEAUTY-TM-, THE ADVENTURES OF BATMAN AND ROBIN-TM-, TERMINATOR 2: JUDGMENT 
DAY-TM-, THE STAR WARS-TM- trilogy, FREE WILLY 2-TM-, THE SECRET GARDEN-TM-, 
STAR TREK-TM-, THE TWILIGHT ZONE-TM-, I LOVE LUCY-TM- and other popular 
titles.  The Company also holds licenses for new products based on STAR TREK: 
DEEP SPACE 9-TM-, STAR TREK: VOYAGER-TM-, ALL DOGS GO TO HEAVEN II-TM-, THE 
LAND BEFORE TIME-TM-, DRAGONHEART-TM- and I LOVE LUCY-TM-. The Company is 
continuing the negotiation of additional licenses for its INTERACTIVE 
MOVIEBOOKS-TM-, entertainment utilities and creativity centers. Management 
believes the Company is capable of continuing to obtain new licenses for 
major motion pictures and television shows and developing new, high quality 
software products using content from these entertainment properties.

    The powerful capabilities and declining price of Multimedia PCs have 
enabled them to draw acceptance as all purpose, functional educational and 
entertainment products for home and school use.  Industry sources state that 
the installed base of Multimedia PCs exceeds 9,000,000 units.  The 
technological capabilities of Multimedia PCs have allowed the Company to 
produce interactive software that is "user friendly" while maintaining what 
management believes are high standards in design, sound quality, 
three-dimensional sound effects and quality duplication of motion picture 
footage.  Management believes that the Company is well positioned to 
participate in this market, not only through expansion of its existing 
software products, but through development opportunities in other media 
formats, such as interactive television, and the Internet.

    The Company believes that as of August 31, 1996, its products were in 
distribution to approximately 6,000 retail outlets.  Retailers currently 
selling the Company's products include Target, Tower Records, Sears, 
Wal-Mart, Price/Costco, CompUSA, Best Buy, BJ's, Computer City, Egghead, 
Electronics Boutique, Babbages, Software, Etc., Kmart, Barnes & Noble, Sam's 
Club, Musicland and others.

    On June 1, 1996 the Company entered into a Distribution Services 
Agreement with Simon & Schuster Interactive Distribution Services 
("SSIDS").  SSIDS is the consumer software distribution unit of Simon & 
Schuster, Inc., the publishing operation of Viacom Inc.  Pursuant to this new 
distribution agreement, SSIDS will provide distribution, warehousing and 
order fulfillment services for all of the Company's products (subject to 
certain exceptions) throughout the United States and Canada. The



                                    -2-

<PAGE>


Company's relationship with SSIDS is exclusive except as regards the rights 
to distribute the Company's products in direct-to-the-customer programs 
including direct mail, telemarketing and in-box coupon fulfillment, which are 
nonexclusive.

    The Company's objective is to be a leading publisher of high quality, 
value priced, family- oriented software.  To achieve this objective, the 
Company intends to (i) focus primarily on developing products with 
educational and entertainment value which are based on popular movies, 
television series and comic book characters and are easy to use and install, 
(ii) develop a broad line of products, upgrade successful products and 
develop product line extensions and complementary products, (iii) leverage 
studio relationships to develop cross-marketing promotional programs, (iv) 
promote tradename recognition, (v) leverage its licensed content to develop 
products intended for the game market, and (vi) pursue strategic alliances 
and acquisitions.

    The Company is located at 2985 East Hillcrest Drive, Suite A, Westlake 
Village, California  91362.  Its telephone number is (805) 494-9996.  Its 
facsimile number is (805) 379-3446.

INDUSTRY BACKGROUND

    In recent years, the installed base of Multimedia PCs in households has 
grown substantially as prices have declined significantly and as improvements 
in computing power and capability have been achieved.  There are a number of 
factors driving the increased demand and use of Multimedia PCs in U.S. and 
foreign households beyond the general impact of falling prices and increased 
performance.  Enabling technologies and standards, such as graphical user 
interfaces and the Microsoft-Registered Trademark- Windows-Registered 
Trademark-  operating system, and the recent release of the Windows 
'95-Registered Trademark- operating system, have made Multimedia PCs easier 
to use for a broad range of applications, resulting in the transformation of 
Multimedia PCs into general-purpose tools. In addition, today's Multimedia 
PCs feature high-speed microprocessors, large amounts of memory, 
high-resolution monitors and enhanced sound, speaker and graphics 
capabilities. These advanced capabilities, along with the introduction of 
CD-ROM multimedia technology, have allowed software developers to produce 
more engaging software with advanced three-dimensional graphics, realistic 
sound and full-motion video. The Company believes CD-ROM multimedia 
technology will continue to impact the growth of the consumer software market 
as software developers take advantage of the multimedia capabilities of this 
more advanced hardware technology.

    The resulting increased penetration of Multimedia PCs into domestic 
households has created a large and growing mass market for consumer software 
as many consumers wish to maximize the utility of their Multimedia PCs.  The 
distribution of consumer software has also expanded beyond traditional 
software retailers and computer stores to include general mass merchandisers.

    In response to these developments, increasing numbers of consumer 
software products are being developed to address a broad range of consumer 
interests and everyday tasks.  The Company believes that consumers are more 
frequently purchasing software on impulse in the same way that they often buy 
books, music compact discs ("CDs") and motion picture videos.  With the 
increasing consummerization of the software market, the Company believes that 
the prices for consumer software products may fall.  If this occurs, the 
distribution channels for consumer software could continue to expand to 
include book and music stores, video outlets and supermarkets.

    As consumer software becomes more of a mass market product, the Company 
believes it will become increasingly important for consumer software 
companies to have direct relationships with retailers to effectively market 
their products to consumers. Competition for retail shelf space is also 



                                    -3-

<PAGE>


likely to increase due to the proliferation of consumer software products and 
companies.  As a result, the Company believes that in order to be successful, 
consumer software companies must have a consumer-driven focus, a broad 
offering of category-leading products, close relationships with retailers, a 
recognized brand name and a cost-efficient business model.

PRODUCTS

    INTERACTIVE CD-ROM

    The Company has created INTERACTIVE MOVIEBOOKS-TM- for children, which are 
electronic storybooks with full motion video based on the licensed property.  
INTERACTIVE MOVIEBOOKS-TM- are marketed as reading aids for young children.  
Research studies involving literacy have shown that children learn to read by 
repetitive reading -- usually with the aid of a parent or teacher.  This 
learning process begins at about 18 months of age and continues through the 
first and second grades for many children.  The targeted ages for INTERACTIVE 
MOVIEBOOKS-TM- are three through ten.  The Company has released nine of its 
INTERACTIVE MOVIEBOOKS-TM- on CD-ROM.  This product provides options for 
automatic reading by the computer, user reading, a dictionary invoked by 
"clicking" on a dictionary book icon, actual full motion video taken from 
the motion picture that coincides with the text pages, high-quality sound, 
art and animation as well as a quiz consisting of multiple choice questions 
on a related topic to the story, reinforcement through a "jigsaw" puzzle 
which can be printed, and a "bookmark" so the adventure can be stopped, put 
away and restarted at the same point at a later date.  More elaborate 
activities in the INTERACTIVE MOVIEBOOK-TM- have been included in BABE-TM-, THE 
LITTLE RASCALS-TM-, FREE WILLY 2-TM-, EXOSQUAD-TM-, THE ADVENTURES OF BATMAN 
AND ROBIN-TM- and THE LAND BEFORE TIME-TM-, and will be further incorporated 
in the next generation of products.

    The Company first introduced its INTERACTIVE MOVIEBOOK-TM- product line 
into the marketplace in August 1994 with the release of THE SECRET GARDEN-TM- 
(Warner Bros.).  The Company released BLACK BEAUTY-TM- (Warner Bros.) in 
November 1994, Broadway Video's LASSIE-TM- (Broadway Video, a Paramount 
Pictures release), in December 1994 and LITTLE RASCALS-TM- (Universal 
Pictures) in June 1995. The Company released FREE WILLY 2-TM- (Warner Bros.) 
in July 1995. During November 1995, three new INTERACTIVE MOVIEBOOKS-TM- were 
completed and released: BABE-TM- (Universal Pictures), EXOSQUAD-TM- 
(Universal Pictures) and THE ADVENTURES OF BATMAN & ROBIN-TM- (DC Comics). 
These three products, however, did not receive widespread distribution until 
the first calendar quarter of 1996. The Company released THE LAND BEFORE 
TIME-TM- (MCA/Universal) in August 1996. All products are Windows 
'95-Registered Trademark- compatible. Currently, the products are sold at a 
suggested retail price of up to $30 each, a price point intended to generate 
impulse purchases among consumers at the retail level.

    The Company intends to introduce four to five new children's titles 
annually in the future.  Each is expected to experience its highest sales 
prices and volumes within the 12 months following its introduction.  Although 
the products may continue to be sold after 12 months, they typically will be 
sold on a discounted basis.

    The Company has begun development of a game sequel to the 1989 theatrical 
release THE ABYSS-TM-, under a license from Twentieth Century Fox Licensing 
and Merchandising. The Company recently acquired a three-dimensional "game 
engine" and purchased four Windows NT-Registered Trademark- workstations 
equipped with SoftImage-R- three-dimensional rendering graphics software to 
produce the product. The game, tentatively titled RETURN TO THE ABYSS, will 
have a development cycle of 12 to 18 months.

                                    -4-

<PAGE>


    The following is a listing of the Company's INTERACTIVE MOVIEBOOK-TM- 
products which are currently existing or planned for release, all of which 
are on CD-ROM:

<TABLE>
<CAPTION>

MOVIEBOOK-TM-  TITLE            LICENSOR           RELEASE DATE            CURRENT PLATFORM
- --------------------            --------           ------------            ----------------
<S>                             <C>                <C>                     <C>

THE SECRET GARDEN-TM-          Warner Bros.         August 1994             Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
BLACK BEAUTY-TM-               Warner Bros.         November 1994           Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
LASSIE-TM-                     Broadway Video       December 1994           Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
THE LITTLE RASCALS-TM-         Universal Pictures   June 1995               Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
FREE WILLY 2-TM-               Warner Bros.         July 1995               Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
BABE-TM-                       Universal Pictures   November 1995           Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
EXOSQUAD-TM-                   Universal Pictures   November 1995           Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
THE ADVENTURES OF              DC Comics            November 1995           Windows-Registered Trademark- and 
 BATMAN AND ROBIN-TM-                                                       Windows '95-Registered Trademark-
THE LAND BEFORE TIME-TM-       Universal Pictures   August 1996             Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
ALL DOGS GO TO HEAVEN II-TM-   MGM                  October 1996            Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
BATMAN AND ROBIN II-TM-        DC Comics            March 1997              Windows-Registered Trademark- and 
                                                                            Windows '95-Registered Trademark-
</TABLE>

    The Company has developed a second line of interactive CD-ROM based 
products which it refers to as creativity centers.  This product line 
combines learning activities such as painting, drawing, matching, puzzles and 
images within a framework of three distinct skill levels. The Company 
introduced its first creativity center product in June 1996, and plans to 
introduce two or three new creativity centers annually thereafter.

    The following creativity center products which have been or are planned 
for release in 1996.

<TABLE>
<CAPTION>

CREATIVITY CENTER TITLE        LICENSOR              RELEASE DATE            CURRENT PLATFORM
- -----------------------        --------              ------------            ----------------
<S>                            <C>                   <C>                     <C>

DRAGONHEART-TM-            Universal Pictures        June 1996               Macintosh-Registered Trademark-,
                                                                             Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-
THE LAND BEFORE TIME-TM-   Universal Pictures        March 1997              Macintosh-Registered Trademark-,
                                                                             Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-

</TABLE>



                                    -5-

<PAGE>


    ENTERTAINMENT UTILITIES

    The Company was one of the first to license motion picture studio 
properties to create entertainment utility software.  The first product was 
Star Trek AUDIOCLIPS-Registered Trademark- and the second was a sub-license 
for a STAR TREK-TM- Screen Saver. The Company followed its STAR TREK-TM- 
products with STAR WARS-TM-, THE WIZARD OF OZ-TM-, TERMINATOR 2: JUDGMENT 
DAY-TM- and others.  The Company's screen saver line-up now includes 
TERMINATOR 2: JUDGMENT DAY-TM-, THE TWILIGHT ZONE-TM- and SATURDAY NIGHT 
LIVE-TM-.  Additionally, the sub-license for STAR TREK-TM- 
AUDIOCLIPS-Registered Trademark- now extends to STAR TREK: THE NEXT 
GENERATION-TM-, STAR TREK: THE MOTION PICTURES-TM- and a Stardate Desktop 
Calendar.

    Entertainment utility products may include AUDIOCLIPS-Registered 
Trademark-, screen savers based on animation, video and still images, and 
wallpaper, VISUALCLIPS-Registered Trademark-, jigsaw puzzles and other 
content as applicable.

    -  LIMITED EDITION ENTERTAINMENT UTILITIES. The Company's new 
       entertainment computer software utilities incorporate screen savers, 
       AUDIOCLIPS-Registered Trademark- and other content based on entertainment
       properties. The new entertainment utilities are marketed as limited
       issue, serialized collector editions. For Christmas 1995, the Company
       released a Limited Edition BABYLON 5-TM- (Warner Bros.) Entertainment
       Utility which contains screen savers, desktop art and
       AUDIOCLIPS-Registered Trademark-. Limited edition products are serialized
       and retail at approximately $30 each.  The Company expects the limited
       edition products to replace stand alone screen savers and
       AUDIOCLIPS-Registered Trademark- by Christmas of 1996. The Company 
       plans to release two to four limited edition entertainment utilities in 
       1997. The Company currently sells the following limited edition 
       entertainment utilities:


<TABLE>
<CAPTION>

TITLE                          LICENSOR              RELEASE DATE            CURRENT PLATFORM
- -----                          --------              ------------            ----------------
<S>                            <C>                   <C>                     <C>

STAR WARS TRILOGY-TM-        Lucasfilm, Ltd.         July 1995               Macintosh-Registered Trademark-,
                                                                             Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-
BABYLON 5-TM-                Warner Bros.            November 1995           Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-
TERMINATOR 2;                Carolco Pictures        July 1996               Windows-Registered Trademark- and
 JUDGMENT DAY-TM-                                                            Windows '95-Registered Trademark-
STAR TREK: DEEP SPACE        Paramount/Viacom        August 1996             Windows-Registered Trademark- and
 NINE-TM-                                                                    Windows '95-Registered Trademark-
STAR TREK: VOYAGER-TM-       Paramount/Viacom        November 1996           Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-
I LOVE LUCY-TM-              CBS                     November 1996           Windows-Registered Trademark- and
                                                                             Windows '95-Registered Trademark-

</TABLE>

    -  AUDIOCLIPS-Registered Trademark-. The Company's AUDIOCLIPS-Registered
       Trademark- Desktop Diversion Utilities are audio computer software 
       utilities which utilize segments of dialogue, music or sound effects 
       from original soundtracks of major motion pictures and hit television 
       shows to provide complementary audio "cues" for certain computer 
       system functions. The AUDIOCLIPS-Registered Trademark- utilities are 
       packaged with default assignments to enable consumers to personalize 
       their computing environment. Thus, although AUDIOCLIPS-Registered 
       Trademark- are pre-programmed for use by the computer novice, the 
       technology enables the user to assign other sounds to the computer 
       function of their choice. AUDIOCLIPS-Registered Trademark- products 
       were first introduced into the marketplace in December 1991. 
       Currently, the products are sold at a suggested retail price of 
       approximately $15 each, a price point intended to generate impulse 
       purchases among


                                    -6-

<PAGE>


       consumers at the retail level. The Company currently sells the 
       following AUDIOCLIPS-Registered Trademark- products: 


<TABLE>
<CAPTION>

AUDIOCLIPS-Registered
Trademark- TITLE               LICENSOR              RELEASE DATE            CURRENT PLATFORM
- -------------------            --------              ------------            ----------------
<S>                            <C>                   <C>                     <C>

TERMINATOR 2:
 JUDGMENT DAY-TM-             Carolco Pictures       January 1993             Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
TOTAL RECALL-TM-              Carolco Pictures       February 1993            Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
STAR WARS-TM-                 Lucasfilm, Ltd.        October 1992             Macintosh-Registered Trademark-
                                                                              Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
STAR WARS-TM-                 Lucasfilm, Ltd.        August 1993              Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
THE EMPIRE STRIKES BACK-TM-   Lucasfilm, Ltd.        August 1994              Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
RETURN OF THE JEDI-TM-        Lucasfilm, Ltd.        October 1994             Windows-Registered Trademark- and
                                                                              Windows '95-Registered Trademark-
STAR TREK-TM-                 Paramount/Viacom       March 1995               Windows-Registered Trademark- and
 (original TV show)                                                           Windows '95-Registered Trademark-
STAR TREK:                    Paramount/Viacom       March 1995               Windows-Registered Trademark- and
 THE NEXT GENERATION-TM-                                                      Windows '95-Registered Trademark-
STAR TREK:                    Paramount/Viacom       October 1994             Windows-Registered Trademark- and
 THE MOTION PICTURES-TM-                                                      Windows '95-Registered Trademark-

</TABLE>

    -  SCREEN SAVERS. Originally developed as a utility to protect computer 
       monitors from image "burn-in," screen saver utilities have evolved 
       into desktop entertainment software. Market observers estimate the 
       screen saver market currently to exceed $80 million per annum. The 
       Company first introduced its screen saver product line into the 
       marketplace in August 1993 with the release of its TERMINATOR 2: 
       JUDGMENT DAY-TM- screen saver. In November 1994, the Company released 
       its THE TWILIGHT ZONE-TM- screen saver and SATURDAY NIGHT LIVE-TM- 
       screen saver. 

PRODUCT DISTRIBUTION

    On June 1, 1996 the Company entered into a Distribution Services 
Agreement with Simon & Schuster Interactive Distribution Services ("SSIDS", 
as previously defined).  SSIDS is the consumer software distribution unit of 
Simon & Schuster, Inc., the publishing operation of Viacom Inc.  Pursuant to 
this new distribution agreement, SSIDS will provide distribution, warehousing 
and order fulfillment services for all of the Company's products throughout 
the United States and Canada.  The Company's relationship with SSIDS is 
exclusive except as regards the rights to distribute the Company's products 
in direct-to-the-customer programs including direct mail, telemarketing and 
in-box coupon fulfillment, which are nonexclusive.

    SSIDS will make a monthly payment to the Company in an amount equal to 
its "gross revenues" during such month from the Company's products, less a 
distribution fee and reserve for returns equal to stated percentages of the 
gross revenues and less certain other items, including out-of-pocket costs 
associated with inventory maintenance and order fulfillment.  "Gross 
revenues" are defined as amounts actually billed by SSIDS to its customers 
for Company products sold by it.  The payments by SSIDS will be due not later 
than 75 days after the calendar month.  Under the SSIDS distribution 
agreement, SSIDS will be responsible for collection of accounts, whereas the 
Company will be responsible for product returns.  The Company intends to 
maintain an appropriate reserve for



                                    -7-

<PAGE>


product returns based upon its prior experience and current market conditions 
against which credits for actual returns will be applied.

SALES AND MARKETING

    By offering a wide variety of products, the Company can provide retailers 
with an assortment of titles in categories of interest to consumers. The 
Company also supports its retailers by setting up special displays, end caps 
and kiosks, executing targeted promotions and analyzing sales trends to help 
build incremental sales. The Company is currently developing a variety of 
cross-marketing promotional programs with its movie studio licensors and 
other licensees of movie titles. These promotional programs may include 
discount coupons for products in video cassettes, rebate coupons with action 
figures, movie trailers in the Company's software products, and promotional 
contests with various motion picture studios.

    Drawing upon established consumer marketing techniques, the Company's 
marketing department creates and executes high-impact merchandising programs 
with the goal of maximizing each product's retail exposure. The Company 
believes that its consumer-driven marketing, the high perceived value and 
competitive price points of its products, and easily identifiable packaging 
which emphasizes high-impact design and concise, nontechnical product 
information lead to higher visibility and impulse purchases of its products 
in retail stores.

    The Company provides technical support by telephone at no additional 
charge. The Company has installed a telephone system and a call handling 
center to facilitate its response to customer inquiries. Customer feedback 
is shared among other support representatives and made available to product 
managers for development of product enhancements and upgrades.

    Under the new SSIDS distribution agreement, the Company's direct retail 
accounts will be serviced by the SSIDS sales force with direction and 
assistance from the Company. The Company will work closely with SSIDS's to 
assure that wholesale and retail accounts are adequately serviced and that 
inventory levels are adequate and that merchandising programs are properly 
executed. See "Product Distribution."

DEVELOPMENT

    The Company develops a broad line of products in sustainable market 
categories in which a leading market share can be obtained. The Company 
depends on a flow of creative ideas to develop high-quality, value-priced 
products. The Company believes that its efficient development model has 
certain key advantages including consistent product quality, reliable 
delivery schedules, cost containment and low investment risk.

    The Company's product managers oversee the development of various 
products from conception through completion, and control the content, design, 
scope and development schedule. New product ideas are evaluated with each 
studio partner based upon upcoming theatrical releases, detailed market 
research on the subject matter, the type and demographics of the target 
consumer, and the existence and characteristics of competitive products. The 
Company seeks to design new products which incorporate all of the important 
functions and features of the leading competitive products. Once a product is 
approved for development, a detailed design specification is created that 
includes the product's features and a user interface that is consistent with 
other Company products. Whenever possible, the software is designed to 
incorporate technology used in existing Company products in an effort to 
shorten the development cycle and improve quality and consistency.  The

                                    -8-

<PAGE>


overall product, including documentation, is designed to meet a manufacturing 
specification that will meet the Company's margin requirements at consumer 
price points.

    The product managers then execute the development project with a team 
that includes programmers, sound engineers, artists, animators, designers, 
writers and testers. The Company's internal development efforts are focused 
primarily on product design and features, consistent user interfaces, and 
product quality consistency. The Company supplements its internal product 
development resources by utilizing existing technologies and externally 
developed programming when such utilization can result in a more efficient 
method of creating a higher quality product.  Using this method, the Company 
maintains internal control over the creative and market-driven aspects of 
product development while using external resources to shorten development 
time and lower development risks. Development costs associated with 
externally licensed technology are generally paid by royalties based on net 
sales, which lowers the Company's investment risk. The Company's agreements 
with its external developers typically grant the Company an exclusive 
worldwide license to use the developers' software. The agreements typically 
have three-year terms, with renewal provisions upon mutual agreement of the 
parties. The Company has recently decided fully to develop some of its 
products in-house.

    The Company currently is the licensee under technology licenses with 
Apple Computer, Inc., Iterated Systems, Inc., Qsound Labs, Inc., Rock Ridge 
Enterprises, EchoMedia, Inc. and Rhode Island Soft Systems, Inc. The Company 
utilizes technology provided by these licensors to develop and operate 
several of its products. With the exception of the Apple Computer license, 
there are alternative products for each of the technologies now licensed by 
the Company. Therefore, the Company believes that it could readily obtain 
licenses to comparable products from other sources at comparable costs.

    Products under development are extensively tested by the quality 
assurance department, and must be approved by the licensor before being 
released for production.  The department tests for bugs, functionality, 
ease-of-use and compatibility with the many popular Multimedia PC 
configurations that are available to consumers.

    Product managers are also responsible for reviewing customer feedback, 
competitive products, product performance and market positioning in order to 
introduce upgrades that keep abreast of consumer tastes and trends.  The 
Company has increased its development of new CD-ROM products to address the 
shift to CD-ROM-based products.

OPERATIONS

    The Company controls all purchasing, inventory, scheduling, order 
processing and accounting functions related to its operations, with all 
production and warehousing performed by independent contractors in accordance 
with the Company's specifications. The Company intends to invest in 
management information systems and other capital equipment which it believes 
are necessary to achieve operational efficiencies and support increasing 
sales volumes.

    The Company prepares master software disks, user manuals and packaging 
designs.  Disk and CD-ROM duplication, printing of documentation and 
packaging, as well as the assembly of purchased components and the shipment 
of finished products, are performed by third parties in accordance with the 
Company's specifications.  The Company has multiple sources for all 
components, with assembly and shipping currently performed by two independent 
fulfillment houses.  To date, the Company has not experienced any material 
difficulties or delays in the production and assembly of its products.



                                    -9-

<PAGE>


COMPETITION

    The market for the Company's consumer software products is intensely and 
increasingly competitive.  The Company's competitors range from small 
companies with limited resources to large companies with substantially 
greater financial, technical and marketing resources than those of the 
Company.  Existing consumer software companies may broaden their product 
lines to compete with the Company's licensed products, and potential new 
competitors, including computer hardware and software manufacturers, 
diversified media companies and book publishing companies, may enter or 
increase their focus on the consumer software market, resulting in greater 
competition for the Company.

    Only a small percentage of products introduced in the consumer software 
market achieve any degree of sustained market acceptance.  Principal 
competitive factors in marketing consumer software include product features, 
quality, reliability, tradename and licensed title recognition, ease-of-use, 
merchandising, access to distribution channels and retail shelf space, 
marketing, price, and the availability and quality of support services.  The 
Company believes that it continues to compete effectively in these areas, 
particularly in the areas of quality, brand recognition, ease-of-use, 
merchandising, access to distribution channels and retail shelf space and 
price.  To the extent that competitors achieve performance, price or other 
selling advantages, the Company could be adversely affected.  There can be no 
assurance that the Company will have the resources required to respond to 
market or technological changes or to compete successfully in the future.  In 
addition, increasing competition in the consumer software market may cause 
prices to fall, which could adversely affect the Company's business, 
operating results and financial condition.

    The Company considers Microsoft Corp., Broderbund, Inc., Knowledge 
Adventure, Disney, Maxis, Davidson, GT Interactive Software Corp., 7th Level, 
Inc. and A.D.A.M. Software, Inc. its chief competitors in the interactive 
entertainment CD-ROM market.  The Company considers Microsoft, Inc. and 
Berkeley Systems its chief competitors in the entertainment utility software 
market.  Microsoft offers screen savers and generic sounds, as well as 
licensed sounds from the MGM/Turner film library.  The Company considers 
Berkeley Systems its chief competitor in the screen saver market.  The 
Company developed the concept and provided the introductions that led to the 
development of the Star Trek  series of screen savers by Berkeley Systems.  
The Company has received over $300,000 in earnings from this sublicense, 
which continues until 1997.  The Company notes that there are a number of 
other smaller entertainment utility publishers competing in this market.  For 
the fiscal year ended June 30, 1996, $9,213 was received by the Company in 
earnings from this sub-license, which terminates on August 31, 1997.  The 
Company notes that there are a number of other smaller entertainment utility 
publishers competing in this market.

    The Company has entered into license agreements with Viacom Consumer 
Products (as agent for Paramount Pictures Corp.), Lucasfilm Ltd., Warner 
Bros. Consumer Products, CBS Entertainment, MCA/Universal Merchandising, 
Inc., Carolco Pictures, Inc., DC Comics, MGM/UA Merchandising, Inc. and 
others.  Several of the major motion picture studios now have captive 
interactive software divisions.  As these types of software become better 
known in the marketplace, these profit centers may begin to vie for their 
studio's product.  Management believes that Disney, Lucasfilm, Fox and 
Paramount/Viacom are currently the most active studios in publishing their 
own product to create software packages.  Universal Pictures, Sony Pictures 
and Warner Bros. each have announced the formation of divisions to publish 
software products using their own license content.



                                    -10-

<PAGE>


PROPRIETARY RIGHTS AND LICENSES

    The Company regards its software as proprietary and relies primarily on a 
combination of trademark, copyright and trade secret laws, employee and third 
party nondisclosure agreements and other methods to protect its proprietary 
rights.  All of the Company's new products are CD-ROM based, and hence are 
difficult to copy.  During the fiscal year ended June 30, 1996, the Company 
was unaware of any of its products' unauthorized copying.

    The Company's products are based upon licensed content of major motion 
pictures and television shows under license and/or development agreements 
with major entertainment studios.  All of such license and development 
agreements to which the Company currently is a party are for fixed terms 
which will expire over the next one to five years.  The Company anticipates 
that the licensor under each agreement will extend its terms, although no 
licensor is required to extend any license, provided that the Company is in 
compliance with all requirements of each license, including most 
significantly that the Company have satisfied the applicable minimum royalty 
guarantees.

EMPLOYEES

    As of August 31, 1996, the Company had 31 full-time employees, including 
five employees in sales and marketing, 15 employees in development and 
customer support, six employees in administration and finance, two employees 
in licensing and three employees in production and shipping.  None of the 
Company's employees are represented by a labor union or are subject to a 
collective bargaining agreement.

EXECUTIVE OFFICERS

    The executive officers of the Company, their ages and their positions 
with the Company as of June 30, 1996, are as follows:

    NAME                        AGE          POSITION
    ----                        ---          --------

    Vincent J. Bitetti          41           Chairman of the Board, 
                                              Chief Executive Officer 
                                              and Director

    Eric H. Winston             49           President, Chief Operating Officer
                                              and Director

    Ulrich E. Gottschling       38           Chief Financial Officer, Treasurer,
                                              Secretary and Director

    VINCENT J. BITETTI founded Sound Source Interactive, Inc., a California 
corporation (the "Subsidiary"), in 1989 and served as the President of the 
Subsidiary from its formation. Since the Company acquired the Subsidiary in 
1994, Mr. Bitetti has served as the Chairman of the Board and Chief Executive 
Officer and as a director of the Company and the Subsidiary. Prior to 
founding the Subsidiary, from 1986 to 1988 Mr. Bitetti was President of 
Fantastic Planet Consultants, a sound and musical instrument design 
consulting company. Mr. Bitetti is a published music composer and lyricist.  
From 1986 to 1993, Mr. Bitetti was a consultant to manufacturers of keyboard 
synthesizers in the music industry. Mr. Bitetti developed the concepts for 
the Company's INTERACTIVE MOVIEBOOKS-TM-, AUDIOCLIPS-Registered Trademark-, 
VISUALCLIPS-Registered Trademark-, limited edition and creativity center 
products.


                                    -11-

<PAGE>


    ERIC H. (RICK) WINSTON has served as President and director of the 
Company and the Subsidiary since April 1994, and Chief Operating Officer of 
the Company and the Subsidiary since October 1995.  Prior to joining the 
Company, Mr. Winston was President of E.H. Winston & Associates, a business 
consulting firm which he established in 1991.  Mr. Winston was President and 
Chief Executive Officer of Computer Data Information Systems, Inc. from 1985 
to 1989, when it was acquired by NYNEX.  As part of that acquisition, Mr. 
Winston was retained as Vice President and General Manager of The DATAGROUP, 
a  NYNEX subsidiary, and remained with The DATAGROUP until 1991 when he 
departed to start E.H. Winston & Associates.

    ULRICH E. GOTTSCHLING was appointed as Chief Financial Officer, Treasurer 
and director of the Company on October 9, 1995, and as Secretary of the 
Company on November 17, 1995.  Prior to joining the Company, Mr. Gottschling 
was employed from June 1991 through September 1995 as a certified public 
accountant with Corbin & Wertz, the Company's independent auditors.  From 
1987 through May 1991, he was employed as a certified public accountant by 
Deloitte & Touche.  From 1980 through 1986, Mr. Gottschling held various 
management positions with Westin Hotels and Marriott Corporation.

ITEM 2.  DESCRIPTION OF PROPERTY.

    The Company leases approximately 7,315 square feet of office and 
warehousing space in Westlake Village, Ventura County, California under a 
lease which expires on February 28, 1997.  The Company leases an additional 
1,915 square feet of warehouse space in an adjoining building under a 
month-to-month arrangement.  The Company currently expects that these 
facilities will be sufficient for its needs at least through the term of the 
leases.  The Company may lease additional adjacent space as its needs 
require, which it believes will be available on acceptable terms.

ITEM 3.  LEGAL MATTERS.

    The Company and its officers and directors are, and in the future the 
Company and/or its officers and directors may be, involved in suits and 
actions incidental to the Company's business.  The Company does not believe 
that the resolution of any of the current suits or actions will result in any 
material adverse effect on the financial condition or operations of the 
Company.

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

    Pursuant to a written consent of the Company's majority stockholder, 
Vincent J. Bitetti, dated May 15, 1996, the Company adopted Amended and 
Restated Bylaws.  On such date no class of the Company's equity securities 
was registered under the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), and consequently the solicitation of such written consent 
was not subject to the requirements of Section 14 of the Exchange Act.  The 
written consent was effectuated by Mr. Bitetti as the beneficial owner of 
1,557,901 shares of the Company's outstanding Common Stock, of which a total 
of 1,808,291 shares then were outstanding.  No other votes were cast for or 
against the matter in question.



                                    -12-

<PAGE>


                                   PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

    The Company's Common Stock and Redeemable Warrants have been traded on 
the NASDAQ SmallCap Market under the symbols "SSII" and "SSIIW," 
respectively, since July 2, 1996, and were not traded on any market or 
exchange prior to that date.  Therefore, no information is available as to 
the range of sales prices for these securities for any period prior to July 
2, 1996.

    As of August 31, 1996, there were approximately 125 holders of record of 
the Common Stock and 16 holders of record of the Redeemable Warrants.  Most 
such securities are held in street name by nominees who hold stock 
certificates for an unknown number of beneficial owners.

    The Company has never paid cash dividends on its Common Stock.  The 
Company currently intends to retain any earnings for use in its operations 
and does not anticipate payment of cash dividends in the foreseeable future.

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

OVERVIEW

    The Company derives substantially all of its revenues from sales of its 
retail consumer software and original equipment manufacturer ("OEM") versions 
of its retail consumer software. The Company designs, develops, markets and 
supports a broad line of consumer software products.  The Company focuses 
primarily on nonviolent, family-oriented products with educational and 
entertainment value, which are easy to use and install, using popular movies, 
television series and comic book characters.

    In June 1995, the Company entered into a Sales and Distribution Agreement 
with Acclaim Distribution, Inc., a subsidiary of Acclaim Entertainment, Inc. 
(collectively, "Acclaim") a distributor of entertainment software and related 
products.  The Company had no sales to or through Acclaim during its fiscal 
year ended June 30, 1995.  During the fiscal year ended June 30, 1996, of the 
Company's net sales of $2,264,633 a total of $1,889,750 were generated by 
Acclaim.  Under the terms of this agreement, Acclaim was the exclusive 
distributor of the Company's products on a worldwide basis, subject to 
certain limited exceptions.  The Company was not satisfied with the 
distribution of its products through Acclaim, and determined to terminate the 
Acclaim distribution agreement in March 1996.  The Company and Acclaim 
terminated the distribution agreement as of April 1, 1996.  To date, the 
Company has received a net payment of $912,134 from Acclaim pursuant to the 
distribution agreement, which exceeded the net account receivable reflected 
in the financial statements included in the registration statement pertaining 
to the Company's initial public offering.  The Company, however, believes 
that further amounts are due from Acclaim, and Acclaim and the Company are in 
discussions regarding a final accounting to the Company together with payment 
of the amounts due to the Company under the distribution agreement.  Acclaim 
was obligated to notify its accounts that it will not accept returns of any 
of the Company's software products after June 30, 1996.

    Effective June 1, 1996 the Company entered into a Distribution Services 
Agreement with SSIDS.  Pursuant to this new distribution agreement, SSIDS 
will provide distribution, warehousing and order fulfillment services for all 
of the Company's products (subject to certain exceptions) throughout the 
United States and Canada.  The Company's relationship with SSIDS will be 
exclusive except as



                                    -13-


<PAGE>

regards the rights to distribute the Company's product in 
direct-to-the-customer programs including direct mail, telemarketing and 
in-box coupon fulfillment, which are nonexclusive.

    Net sales consist of gross sales net of allowances for returns, credit 
losses and other adjustments.  The Company adjusts its allowance for returns 
as it deems appropriate.  The Company could be forced to accept substantial 
product returns or other concessions to maintain its relationships with 
retailers and distributors and its access to distributor channels.  The 
Company is also exposed to the risk of returns of defective, shelf-worn and 
damaged products from retailers and distributors.

    Costs of sales consist primarily of product cost, freight charges, 
royalties to outside programmers and content providers, and an inventory 
provision for damaged and obsolete products.  Product costs consist of the 
costs to purchase the underlying materials and print both boxes and manuals, 
media costs (disks and CD-ROMs) and fulfillment (assembly and shipping).

    From the Company's inception through October 24, 1995, the Company sold 
synthesizer sound libraries.  In July 1995, the Company's Board of Directors 
approved a formal plan to license the proprietary assets related to such 
revenues in exchange for royalties.  The Results of Operations discussion and 
analysis which follows includes only the continuing operations of the 
Company, which is primarily comprised of software sales.  The Company 
sustained losses from these discontinued synthesizer operations of $143,106 
in fiscal 1995, including an estimated loss of $32,000 during the phase-out 
period.  No additional losses from the discontinued operations were recorded 
during fiscal 1996.

RESULTS OF OPERATIONS

    FISCAL YEAR ENDED JUNE 30, 1995 COMPARED TO FISCAL YEAR ENDED JUNE 30, 1996

    NET SALES.  Net Sales from continuing operations increased by 5.1 percent 
from $2,154,926 for the fiscal year ended June 30, 1995 (fiscal 1995) to 
$2,264,633 for the fiscal year ended June 30, 1996 (fiscal 1996).  In fiscal 
1996, the Company determined to concentrate its focus on development of its 
educational and entertainment utility interactive CD-ROM software and to 
reduce its development work for third parties.  Consequently, total retail 
sales of the Company's software products increased by 72.2 percent from 
$1,255,230 in fiscal 1995 to $2,161,351 in fiscal 1996.  However, the Company 
had no development revenues during fiscal 1996 as compared with $343,250 for 
fiscal 1995.  Revenues from OEM sales declined from $479,675 for fiscal 1995 
to $70,895 for fiscal 1996, reflecting a one-time agreement with Acer that 
produced significant revenues in calendar 1994 but not in calendar 1995.  In 
addition, the Company's royalty fees declined from $76,771 for fiscal 1995 to 
$32,387 for fiscal 1996.  The higher royalty revenues for the fiscal year 
ended June 30, 1995 resulted primarily from product introductions 
incorporating content sublicensed by the Company that were not repeated in 
the fiscal year ended June 30, 1996.  This decline in royalty revenues also 
reflected the Company's current strategy of focusing on developing all 
product licenses itself rather than sublicensing them to third parties.

     During fiscal 1996, of the Company's net sales of $2,264,633 a total of 
$1,889,750 were generated by Acclaim.  None of the Company's net sales of 
$2,154,926 during the fiscal 1995 were generated by Acclaim.  As described 
above, the Company terminated its exclusive distribution agreement with 
Acclaim as of April 30, 1996 and entered into a new distribution agreement 
with SSIDS as of June 1, 1996.

     COST OF SALES.  Cost of Sales increased by 28.9 percent from $1,072,691 
for fiscal 1995 to $1,382,999 for fiscal 1996, representing 49.8 percent and 
61.1 percent of net sales, respectively,



                                    -14-


<PAGE>


and 85.5 percent and 64.0 percent of product sales, respectively.  This 
decrease is attributable to the above noted 72.2 percent increase in software 
product sales partially offset by decreased production costs resulting from 
the Company's switch from floppy disk to CD-ROM media for a majority of its 
products, decreased per unit costs due to larger quantity purchases, 
decreased royalty costs, and diminishing inventory writedowns and writeoffs.

    MARKETING AND SALES.  Marketing and sales expenses increased by 104.0 
percent from $516,886 for fiscal 1995 to $1,054,602 for fiscal 1996, and 
increased as a percentage of net sales from 24.0 percent to 46.7 percent, 
respectively.  These increases were primarily due to increased marketing 
activities to promote the Company's products and brand name among retail 
purchasers, and increased personnel costs.

    GENERAL AND ADMINISTRATIVE.  General and administrative expenses 
decreased by 12.2 percent from $1,743,023 for fiscal 1995 to $1,530,434 for 
fiscal 1996, and decreased as a percentage of net sales from 80.9 percent to 
67.6 percent, respectively.  The increase is primarily attributable to costs 
incurred by the Company during fiscal year 1996 related to the Company's 
initial public offering and two private placements and increases in executive 
salaries related to the addition of a Chief Financial Officer, partially 
offset by decreased noncash compensation incurred in connection with issuance 
of Common Stock and Common Stock options.  A total of $733,165 of the general 
and administrative expenses for fiscal 1995 relates to a noncash charge to 
earnings in connection with the vesting of stock options granted to 
employees, determined as the difference between the fair market value of the 
date of grant and the exercise price.  No such charge was incurred during 
fiscal year 1996.

    DEVELOPMENT.  Development expenses increased by 89.7 percent from 
$378,471 for fiscal 1995 to $717,994 for fiscal year 1996, and increased as a 
percentage of net sales from 17.6 percent to 31.7 percent, respectively.  
These increases were primarily attributable to costs related to product 
upgrades and new product development activities.  The Company believes that 
development expenses will increase in dollar amount in the future as the 
Company continues to expand its development activities.

    TAX PROVISION.  The current period income tax provision is comprised of 
minimum State of California Franchise Taxes of $1,600.  There is no provision 
for Federal income taxes as the Company has a loss in fiscal 1995 and 1996, 
respectively.

    OTHER.  Other income (expense) increased from $6,691 for fiscal 1995 to 
$(2,051,980) for fiscal 1996, and increased as a percentage of net sales from 
 .3 percent to (90.6) percent, respectively.  This increase is primarily 
comprised of amortization of deferred loan costs of $1,035,200 and interest 
expense of $374,175 both of which relate to private placements of the 
Company's debt securities, and an allowance for doubtful accounts receivable 
from Acclaim of $663,421 during fiscal 1996.

    FISCAL YEAR ENDED JUNE 30, 1994 COMPARED TO FISCAL YEAR ENDED JUNE 30, 1995

    NET SALES.  Net sales from continuing operations increased by 28 percent 
from $1,685,871 for fiscal 1994 to $2,154,296 for fiscal 1995.  Retail 
software sales decreased by 5 percent from $1,313,890 for fiscal 1994 to 
$1,255,230 for fiscal 1995 due principally to discounting and pricing 
declines for the Company's software products.  Development revenues increased 
by 205 percent from $112,520 for fiscal 1994 to $343,250 for fiscal 1995, 
primarily as a result of an agreement to develop INTERACTIVE MOVIEBOOKS-TM-
under a contract with a motion picture studio.  OEM sales increased from 
$5,500 for fiscal 1994 to $479,675 for fiscal 1995.  This increase in OEM 
sales resulted



                                    -15-

<PAGE>


principally from sales pursuant to a software bundling agreement with a PC 
manufacturer.  Royalty fees decreased by 70 percent from $253,961 for fiscal 
1994 to $76,771 for fiscal 1995.  The decline in royalty revenues reflected 
the Company's strategy of focusing on developing all product licenses itself 
rather than sublicensing them to third parties.

     The Company has established a reserve for returns that it believes to be 
adequate based upon historical return data and its analysis of current 
customer inventory levels and sell through rates.

     COST OF SALES.  Costs of sales decreased by 9 percent from $1,180,803 
for fiscal 1994 to $1,072,691 for fiscal 1995, and decreased as a percentage 
of net sales from 70 percent to 50 percent, respectively.  This percentage 
decrease was principally attributable to the substantially lower costs 
associated with the sale of the single "golden master" for certain of the 
Company's products sold to a PC manufacturer under an OEM bundling agreement 
in the first 6 months of 1995, partially offset by a change in the product 
mix to higher priced items and a decrease in OEM sales.

     MARKETING AND SALES.  Marketing and sales expenses increased by 45 
percent from $356,381 for fiscal 1994 to $516,886 for fiscal 1995, and 
increased as a percentage of net sales from 21 percent to 24 percent, 
respectively.  These increases were primarily due to increased marketing 
activities to promote the Company's products and brand name, and an increase 
in personnel.

     GENERAL AND ADMINISTRATIVE.  General and administrative expenses 
decreased by 53 percent from $3,821,728 for fiscal 1994 to $1,783,023 for 
fiscal 1995, and decreased as a percentage of net sales from 227 percent to 
83 percent, respectively.  The decrease was primarily due to a decrease in 
noncash compensation in connection with Common Stock issued for services 
provided, partially offset by increased staffing and associated overhead 
expenses necessary to manage and support the Company's growth.  A total of 
$2,992,862 of the fiscal 1994 general and administrative expenses and 
$733,165 of the fiscal 1995 general and administrative expenses relates to 
noncash charges to earnings in connection with the vesting of stock options 
granted to employees, determined as the difference between the fair market 
value on the date of grant and the exercise price.

     DEVELOPMENT.  Development expenses increased by 225 percent from 
$116,559 for fiscal  1994 to $378,471 for fiscal 1995, and increased as a 
percentage of net sales from 7 percent to 18 percent, respectively.  These 
increases were primarily attributable to costs relating to product upgrade 
and new product development activities.  The Company developed its first four 
INTERACTIVE MOVIEBOOKS-TM- in fiscal 1995.

     TAX PROVISION.  The income tax provision for fiscal 1994 and fiscal 1995 
is comprised of minimum State of California Franchise Taxes of $1,600.  There 
is no provision for Federal income taxes as the Company has a current year 
loss and has a net operating loss carryforward.

QUARTERLY RESULTS OF OPERATIONS

     The Company has experienced, and may continue to experience, 
fluctuations in operating results due to a variety of factors, including the 
size and rate of growth of the consumer software market, market acceptance of 
the Company's products and those of its competitors, development and 
promotional expenses relating to the introduction of new products or new 
versions of existing products, product returns, changes in pricing policies 
by the Company and its competitors, the accuracy of retailers' forecasts of 
consumer demand, the timing of the receipt of orders from major customers, 
and account cancellations or delays in shipment.  The Company's expense 
levels are based, in part, on its expectations as to future sales and, as a 
result, operating results could be


                                    -16-

<PAGE>
disproportionately affected by a reduction in sales or a failure to meet the 
Company's sales expectations.

SEASONALITY

     The consumer software business traditionally has been seasonal.  
Typically, net sales are the highest during the fourth calendar quarter and 
decline sequentially in the first and second calendar quarters.  The seasonal 
pattern is due primarily to the increased demand for consumer software during 
the year-end holiday buying season.  The Company expects its net sales and 
operating results to continue to reflect seasonality.  Nevertheless, 
management believes that in the future its results may be less subject to 
seasonal fluctuations because its products will be marketed in connection 
with the releases of major motion pictures and home videos, which occur 
throughout the year.

LIQUIDITY AND CAPITAL RESOURCES

     Since its formation, the Company has financed its operations and capital 
expenditures primarily with cash provided by operating activities, securities 
issuances and financing arrangements.  As of the fiscal year ended June 30, 
1996, the Company had negative working capital of $(5,373,974) and cash 
equivalents of $181,985.


     On July 1, 1996, pursuant to its initial public offering, the Company 
issued 2,400,000 shares of common stock at $4.00 per share and 1,200,000 
redeemable warrants (the "Redeemable Warrants") at $.25 per warrant. Net 
proceeds totalled $7,973,305, net of offering costs of $1,926,695. On August 
14, 1996, the Company's underwriters for the initial public offering 
exercised a portion of their "over-allotment" option, pursuant to the 
underwriting agreement, which resulted in the Company issuing an additional 
160,000 shares of common stock at $4.00 per share and 171,775 Redeemable 
Warrants at $.25 per warrant. Net proceeds totalled $594,161, net of offering 
costs of $88,783.

     On July 1, 1996, the Company repaid certain notes payable aggregating 
$4,987,500 plus accrued interest of $373,753. On July 7, 1996, the 
Company issued 2,016,657 Redeemable Warrants in connection with the 
conversion of the note payable to ASSI, Inc., a related party, of $500,000, 
plus accrued interest of $4,164.

     The Company invested approximately $47,855 during fiscal 1995 and 
approximately $129,456 during fiscal 1996 for capital equipment to expand 
into new product lines and to address potential capacity constraints created 
by the Company's growing unit sales volumes.  From time to time, the Company 
evaluates acquisitions of products, businesses and technologies that are 
complementary to the Company's business.

     Management expects that in the future, cash in excess of current 
requirements will be invested in investment-grade, interest-bearing 
securities.  To date, the Company has not invested in derivative securities 
or any other financial instruments that involve a high degree of complexity 
or risk, and management does not intend to invest in these types of 
securities or financial instruments in the future.

NEW ACCOUNTING STANDARDS

    In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based 
Compensation" ("SFAS No. 123").  SFAS No. 123 establishes a method of 
accounting for stock compensation plans based on fair value of grants made 
under such plans on the date of grant using certain option-pricing models.  
SFAS No. 123 allows companies to continue to account for their stock option 
plans in accordance with APB opinion 25 "Accounting for Stock Issued to 
Employees," which provides for an intrinsic valuation model that recognizes 
only the difference between the fair market value of a company's stock and 
the price paid to acquire the stock under the stock compensation plan.  
However, SFAS No. 123 encourages the adoption of the fair value accounting 
method.  Companies electing not to follow the new fair value based method are 
required to provide expanded footnote disclosures, including pro forma net 
income and earnings per share, determined as if the company had applied the 
new method.  SFAS No. 123 is required to be adopted prospectively beginning 
January 1, 1996.  The Company plans to use the intrinsic valuation model and 
provide footnote disclosure with respect to the fair value of options for 
fiscal years beginning after January 1, 1996.

                                    -17-

<PAGE>


ITEM 7.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.


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

         None.


                                 PART III

     Items 10, 11 and 12 of Part III of this Form 10-KSB are omitted because 
the Company intends to file with the Securities and Exchange Commission, 
within 120 days of the close of its fiscal year ended June 30, 1996, a 
definitive Proxy Statement containing information pursuant to Regulation 14A 
of the Exchange Act, and that such information shall be deemed incorporated 
herein by reference from the date of filing of such document.

ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K.

       (a)  Exhibits.


      EXH.
      NO.         DESCRIPTION OF EXHIBITS
      ----        -----------------------
      3.1         Second Restated Certificate of Incorporation of the 
                  Registrant.  [Filed as Exhibit 3.1 to the Company's 
                  Registration Statement No. 33-80827 (the "Registration 
                  Statement") and incorporated herein by reference.]
      3.2         Amended and Restated Bylaws of the Registrant.  [Filed as 
                  Exhibit 3.2 to the Registration Statement and incorporated 
                  herein by reference.]
      4.1         Specimen Common Stock Certificate.  [Filed as Exhibit 4.1 to 
                  the Registration Statement and incorporated herein by 
                  reference.]
      4.2         Form of Warrant Agreement and Warrant.  [Filed as Exhibit 4.2
                  to the Registration Statement and incorporated herein by 
                  reference.]
      4.3         Form of Representative's Warrant Agreement and Warrant. [Filed
                  as Exhibit 4.3 to the Registration Statement and incorporated 
                  herein by reference.]
      4.4         Warrant dated April 30, 1996 issued to ASSI, Inc.  [Filed as
                  Exhibit 4.4 to the Registration Statement and incorporated 
                  herein by reference.]
      9.1         Stockholder Voting Agreement, dated as of April 30, 1996, 
                  among ASSI, Inc., Vincent J. Bitetti and Eric H. Winston.  
                  [Filed as Exhibit 9.1 to the Registration Statement and 
                  incorporated herein by reference.]
      9.2         Irrevocable Proxy of Vincent J. Bitetti to ASSI, Inc., dated
                  April 30, 1996.  [Filed as Exhibit 9.2 to the Registration 
                  Statement and incorporated herein by reference.]
      9.3         Irrevocable Proxy of Eric H. Winston to ASSI, Inc., dated 
                  April 30, 1996.  [Filed as Exhibit 9.3 to the Registration 
                  Statement and incorporated herein by reference.]
      9.4         Irrevocable Proxy of ASSI, Inc. to Vincent J. Bitetti, dated
                  April 30, 1996.  [Filed as Exhibit 9.4 to the Registration
                  Statement and incorporated herein by reference.]
      9.5         Irrevocable Proxy and Voting Agreement of Martin Meyer to 
                  Vincent J. Bitetti, dated May 4, 1994.  [Filed as Exhibit 9.5
                  to the Registration Statement and incorporated herein by 
                  reference.]



                                    -18-

<PAGE>



      10.1        Second Amended and Restated Employment Agreement of Vincent
                  J. Bitetti dated as of April 30, 1996.  [Filed as Exhibit 
                  10.1 to the Registration Statement and incorporated herein 
                  by reference.]
      10.2        Second Amended and Restated Employment Agreement of Eric H.
                  Winston dated as of April 30, 1996.  [Filed as Exhibit 10.2
                  to the Registration Statement and incorporated herein by 
                  reference.]
      10.3        Employment Agreement of Ulrich E. Gottschling, as amended.
                  [Filed as Exhibit 10.3 to the Registration Statement and 
                  incorporated herein by reference.]
      10.4        Sound Source Interactive, Inc. 1992 Stock Option Plan. [Filed
                  as Exhibit 10.4 to the Registration Statement and incorporated
                  herein by reference.]
      10.5        Sound Source Interactive, Inc. and 1995 Stock Option Plan.
                  Filed herewith.
      10.6        Sales and Distribution Agreement, dated as of June 15, 1995,
                  between the Registrant and Acclaim Distribution, Inc. [Filed
                  as Exhibit 10.13 to the Registration Statement and 
                  incorporated herein by reference.]
      10.7        Retail License Agreement, dated June 16, 1994, between Warner
                  Bros. Consumer Products and "Sound Source Interactive," 
                  pertaining to the motion picture, "Willy 2."  [Filed as 
                  Exhibit 10.14 to the Registration Statement and incorporated
                  herein by reference.]
      10.8        Retail License Agreement, dated July 7, 1995, between Warner
                  Bros. Consumer Products and "Sound Source Interactive," 
                  pertaining to the television series, "Babylon 5."  [Filed
                  as Exhibit 10.15 to the Registration Statement and 
                  incorporated herein by reference.]
      10.9        Retail License Agreement, dated June 16, 1994, between Warner
                  Bros. Consumer Products and "Sound Source Interactive," 
                  pertaining to the motion picture, "The Secret Garden."
                  [Filed as Exhibit 10.16 to the Registration Statement and 
                  incorporated herein by reference.]
      10.10       Retail License Agreement, dated June 16, 1994, between Warner
                  Bros. Consumer Products and "Sound Source Interactive," 
                  pertaining to the motion picture, "Black Beauty."  [Filed as
                  Exhibit 10.17 to the Registration Statement and incorporated
                  herein by reference.]
      10.11       Merchandising License Agreement, dated March 7, 1995, between
                  Sony Signature, Inc., as agent for Columbia Pictures 
                  Industries, Inc., and the Subsidiary, pertaining to the 
                  motion picture, "Close Encounters of the Third Kind."
                  [Filed as Exhibit 10.18 to the Registration Statement and 
                  incorporated herein by reference.]
      10.12       CD-ROM Development Agreement, dated August 30, 1994, between
                  Fox Electronic Publishing, Inc., doing business as Fox 
                  Interactive, and "Sound Source Interactive."   [Filed as 
                  Exhibit 10.19 to the Registration Statement and incorporated
                  herein by reference.]
      10.13       (a) Merchandising Licensing Agreement, dated December 5, 1994,
                  between MCA/Universal Merchandising, Inc. and "Sound Source
                  Interactive," pertaining to the motion picture, "The Little
                  Rascals."  [Filed as Exhibit 10.20(a) to the Registration
                  Statement and incorporated herein by reference.]
                  (b) Multimedia Rights License, dated June 14, 1995, between 
                  The Harry Fox Agency, Inc. and "Sound Source Interactive,"
                  pertaining to the motion picture, "The Little Rascals."
                  [Filed as Exhibit 10.20(b) to the Registration Statement and
                  incorporated herein by reference.]
                  (c) Letter of Agreement, dated June 28, 1995, between Roy 
                  Shield Music Company and "Sound Source Interactive," 
                  pertaining to the motion picture, "The Little Rascals."
                  [Filed as Exhibit 10.20(c) to the Registration Statement and
                  incorporated herein by reference.]



                                    -19-

<PAGE>


                  (d) Multi Media Rights License, dated July 27, 1995, between
                  MCA, Inc. and "Sound Source Interactive," pertaining to the 
                  motion picture, "The Little Rascals."  [Filed as Exhibit 
                  10.20(d) to the Registration Statement and incorporated 
                  herein by reference.]
      10.14       Merchandising Licensing Agreement, dated March 16, 1995,
                  between MCA/Universal Merchandising, Inc. and "Sound Source
                  Interactive," pertaining to the animated television series, 
                  "ExoSquad."  [Filed as Exhibit 10.21 to the Registration 
                  Statement and incorporated herein by reference.]
      10.15       Merchandising Licensing Agreement, dated August 10, 1995,
                  between MCA/Universal Merchandising, Inc. and "Sound Source
                  Interactive," pertaining to the motion picture, "Babe."
                  [Filed as Exhibit 10.22 to the Registration Statement and
                  incorporated herein by reference.]
      10.16       (a) License Agreement, dated October 1, 1994, between 
                  Lucasfilm Ltd. ("LFL") and "Sound Source Interactive," 
                  pertaining to AUDIOCLIPS-C- of sound effects, dialogue and 
                  movie soundtracks for the motion pictures, "Star Wars,"
                  "The Empire Strikes Back," and "Return of the Jedi."
                  [Filed as Exhibit 10.23(a) to the Registration Statement and
                  incorporated herein by reference.]
                  (b) License Agreement, dated October 1, 1994, between LFL and 
                  "Sound Source Interactive," pertaining to VISUALCLIPS-C- of 
                  film/video cues for the motion pictures, "Star Wars," "The
                  Empire Strikes Back," and "Return of the Jedi."  [Filed as
                  Exhibit 10.23(b) to the Registration Statement and 
                  incorporated herein by reference.]
                  (c) Soundtrack License Agreement, dated October 1, 1994,
                  between LFL and "Sound Source Interactive," pertaining to the
                  use of the soundtrack of the "Star Wars Films" (as defined
                  therein).  [Filed as Exhibit 10.23(c) to the Registration
                  Statement and incorporated herein by reference.]
                  (d) Film Footage License, dated October 1, 1994, between LFL
                  and "Sound Source Interactive," pertaining to the use of the
                  film footage of the "Star Wars Films" (as defined therein).
                  [Filed as Exhibit 10.23(d) to the Registration Statement and
                  incorporated herein by reference.]
                  (e) Letter of Intent and Star Wars Classic License Agreement,
                  dated September 15, 1995, between LFL and "Sound Source
                  Interactive, Inc.," pertaining to the grant of a license for
                  sales in Canada.  [Filed as Exhibit 10.23(e) to the
                  Registration Statement and incorporated herein by reference.]
                  (f) Addendum to the agreement dated October 28, 1992, between
                  Horatio Productions and the Subsidiary, pertaining to the use
                  of preexisting dialogue of the Darth Vader character.  [Filed
                  as Exhibit 10.23(f) to the Registration Statement and
                  incorporated herein by reference.]
      10.17       Merchandising License Agreement, dated July 8, 1994, between
                  Viacom Consumer Products, as agent for Paramount Pictures
                  Corporation, and "Sound Source Interactive, Inc.," pertaining
                  to the television series, "Star Trek:  The Original Series,"
                  the first six motion pictures based thereon and the 
                  television series, "Star Trek: The Next Generation."  [Filed
                  as Exhibit 10.24 to the Registration Statement and 
                  incorporated herein by reference.]
      10.18       (a) License Agreement, dated as of July 10, 1995, between DC
                  Comics and "Sound Source Interactive," pertaining to the 
                  animated television series initially entitled "Batman:  The
                  Animated Series" and thereafter entitled, "The Adventures
                  of Batman and Robin." [Filed as Exhibit 10.25(a) to the 
                  Registration Statement and incorporated herein by reference.]
                  (b) Interactive/Multimedia Adherence Letter, dated 
                  November 10, 1995, between the Screen Actors Guild and 
                  "Sound Source Interactive," pertaining to the animated 
                  television series initially entitled "Batman:  The 
                  Animated Series" and thereafter 

                                    -20-

<PAGE>

                  entitled, "The Adventures of Batman and Robin." [Filed as
                  Exhibit 10.25(b) to the Registration Statement and 
                  incorporated herein by reference.]
      10.19       Licensing Agreement, dated as of June 14, 1994 among 
                  CBS Entertainment ("CBS"), Rod Serling Trust and "Sound 
                  Source Interactive," pertaining to the television series, 
                  "The Twilight Zone."  [Filed as Exhibit 10.26 to the 
                  Registration Statement and incorporated herein by reference.]
      10.20       Merchandising License Agreement, dated as of October 
                  30, 1992, among Carolco Pictures Inc., Carolco 
                  International N.V. and "Sound Source Unlimited, Inc.," 
                  pertaining to the motion picture, "Total Recall.  [Filed as
                  Exhibit 10.27 to the Registration Statement and incorporated
                  herein by reference.]
      10.21       Merchandising License Agreement, dated as of October 
                  30, 1992, among Carolco Pictures Inc., Carolco 
                  International N.V. and "Sound Source Unlimited, Inc.,"
                  pertaining to the motion picture, "Terminator 2:  
                  Judgment Day."  [Filed as Exhibit 10.28 to the Registration
                  Statement and incorporated herein by reference.]
      10.22       License Agreement, dated as of September 20, 1994, 
                  between Palladium Limited Partnership and "Sound Source 
                  Interactive," pertaining to the motion picture, "Lassie." 
                  [Filed as Exhibit 10.29 to the Registration Statement and 
                  incorporated herein by reference.]
      10.23       License Agreement, dated as of September 20, 1994, 
                  between Broadway Video Entertainment and "Sound Source 
                  Interactive," pertaining to the television series, 
                  "Saturday Night Live."  [Filed as Exhibit 10.30 to the 
                  Registration Statement and incorporated herein by reference.]
      10.24       Merchandising License Agreement, dated as of October 
                  12, 1995, between DESILU, TOO, CBS and "Sound Source 
                  Interactive," pertaining to the television series, "I 
                  Love Lucy."  [Filed as Exhibit 10.31 to the Registration 
                  Statement and incorporated herein by reference.]
      10.25       Memorandum of Understanding, dated May 26, 1994, 
                  between Brian Leader, doing business as Sentient Software, 
                  and "Sound Source Interactive, Inc.," pertaining to 
                  program development and licensing agreements related to 
                  INTERACTIVE MOVIEBOOKS-TM-.  [Filed as Exhibit 10.32 to the
                  Registration Statement and incorporated herein by reference.]
      10.26       (a) Royalty Programming Contract, dated July 12, 
                  1993, between Rhode Island Soft Systems (""RISS") and the 
                  Subsidiary, pertaining to screen saver modules.  [Filed as
                  Exhibit 10.33(a) to the Registration Statement and 
                  incorporated herein by reference.]
                  (b) Amendment to Royalty Programming Contract, dated 
                  September 12, 1994, between RISS and the Subsidiary. [Filed
                  as Exhibit 10.33(b) to the Registration Statement and
                  incorporated herein by reference.]
                  (c) Agreement, dated April 12, 1995, between RISS and 
                  "Sound Source Interactive," pertaining to INTERACTIVE 
                  MOVIEBOOKS-TM-.  [Filed as Exhibit 10.33(c) to the
                  Registration Statement and incorporated herein by reference.]
                  (d) Letter of Intent, dated August 24, 1995, between RISS 
                  and "Sound Source Interactive," pertaining to 
                  INTERACTIVE MOVIEBOOKS-TM-.  [Filed as Exhibit 10.33(d) to the
                  Registration Statement and incorporated herein by reference.]
      10.27       Merchandising License Agreement, dated September 1, 
                  1995, between Greytsounds Sound Development and "Sound 
                  Source Interactive," pertaining to Registrant's Sound 
                  Library.  [Filed as Exhibit 10.34 to the Registration 
                  Statement and incorporated herein by reference.]
      10.28       Indemnification Agreement, dated as of January 1, 1996,
                  between the Registrant and Vincent J. Bitetti.  [Filed as
                  Exhibit 10.35 to the Registration Statement and
                  incorporated herein by reference.]

                                    -21-

<PAGE>


      10.29       Indemnification Agreement, dated as of January 1, 
                  1996, between the Registrant and Eric H. Winston.  
                  [Filed as Exhibit 10.36 to the Registration Statement and
                  incorporated herein by reference.]
      10.30       Indemnification Agreement, dated as of January 1, 
                  1996, between the Registrant and Ulrich Gottschling.  
                  [Filed as Exhibit 10.37 to the Registration Statement and
                  incorporated herein by reference.]
      10.31       Merchandising License Agreement, dated October 24, 
                  1995, between MCA/Universal Merchandising, Inc. and 
                  "Sound Source Interactive," pertaining to the motion picture,
                  "Dragonheart."  [Filed as Exhibit 10.38 to the Registration
                  Statement and incorporated herein by reference.]
      10.32       Merchandising License Agreement, dated January 10, 
                  1996, between MCA/Universal Merchandising, Inc. and 
                  "Sound Source Interactive," pertaining to the motion 
                  pictures, "The Land Before Time" (I, II and III).  [Filed as
                  Exhibit 10.39 to the Registration Statement and incorporated
                  herein by reference.]
      10.33       Agreement, dated March 18, 1996, between Musicians' 
                  Union and "Sound Source Interactive," pertaining to the 
                  use of music from the motion pictures, "The Land Before 
                  Time" (I, II and III).  [Filed as Exhibit 10.40 to the
                  Registration Statement and incorporated herein by reference.]
      10.34       License Agreement, dated February 27, 1996, between 
                  MGM/UA Merchandising, Inc. and Subsidiary, pertaining to 
                  the motion picture, "All Dogs Go To Heaven 2."  [Filed as
                  Exhibit 10.41 to the Registration Statement and incorporated
                  herein by reference.]
      10.35       Agreement, dated January 4, 1996, between Universal 
                  Studios Florida and "Sound Source Interactive," 
                  pertaining to the "Universal Studios Florida T2 
                  Screensaver Sweepstakes."  [Filed as Exhibit 10.42 to the
                  Registration Statement and incorporated herein by reference.]
      10.36       Agreement, dated January 24, 1996, between Warner 
                  Bros. Television and "Sound Source Interactive," 
                  pertaining to the "Babylon 5 Contest."  [Filed as Exhibit
                  10.43 to the Registration Statement and incorporated herein
                  by reference.]
      10.38       Consulting Agreement, dated as of April 30, 1996, 
                  between the Company and ASSI, Inc.  [Filed as Exhibit 10.45
                  to the Registration Statement and incorporated herein by
                  reference.]
      10.39       Share Purchase Agreement, dated April 3, 1995, 
                  between Eric Winston and Vincent Bitetti.  [Filed as Exhibit
                  10.46 to the Registration Statement and incorporated herein
                  by reference.]
      10.40       Distribution Services Agreement, dated June 1, 1996, 
                  between the Registrant and Simon & Schuster Interactive 
                  Distribution Services.  [Filed as Exhibit 10.47 to the
                  Registration Statement and incorporated herein by reference.]
      10.41       Note Purchase Agreement, dated as of May 30, 1996, 
                  between the Registrant and ASSI, Inc.  [Filed as Exhibit
                  10.48 to the Registration Statement and incorporated herein
                  by reference.]
      10.42       Convertible Promissory Note, dated May 30, 1996, 
                  issued by the Company to ASSI, Inc.  [Filed as Exhibit 10.49
                  to the Registration Statement and incorporated herein by
                  reference.]
      10.43       Merchandising License Agreement, dated July 22, 
                  1996, between Twentieth Century Fox Licensing and 
                  Merchandising, a unit of Fox, Inc., and Sound Source 
                  Interactive, Inc., a California corporation pertaining to 
                  the motion picture "The Abyss."  Filed herewith.
      21.1        Subsidiary of the Registrant.  [Filed as Exhibit 21.1 to
                  the Registration Statement and incorporated herein by
                  reference.]
      23.1        Consent of Corbin & Wertz.  Filed herewith.
      27.1        Financial Data Schedule. Filed herewith.

                                    -22-

<PAGE>



                  (b)  Reports on Form 8-K.

                       None.














                                    -23-



<PAGE>

                                 SIGNATURES

    In accordance with Section 13 or 15(d) of the Securities Exchange Act of 
1934, as amended (the "Exchange Act"), the issuer has caused this report to 
be signed on its behalf by the undersigned, thereunto duly authorized.


Date:  September 30, 1996              SOUND SOURCE INTERACTIVE, INC.


                                         By /s/ VINCENT J. BITETTI
                                           ___________________________________
                                           Vincent J. Bitetti, Chairman of the
                                            Board and Chief Executive Officer

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

<TABLE>
<CAPTION>

SIGNATURE                             TITLE                                DATE
- ---------                             -----                               -----
<S>                           <C>                                    <C>


/s/ VINCENT J. BITETTI
______________________
Vincent J. Bitetti            Chairman of the Board and              September 30, 1996
                              Chief Executive Officer (principal
                              executive officer)


/s/ ERIC H. WINSTON
___________________
Eric H. Winston               President and Chief Operating          September 30, 1996
                              Officer



/s/ ULRICH E. GOTTSCHLING
_________________________
Ulrich E. Gottschling         Chief Financial Officer, Treasurer     September 30, 1996
                              and Secretary (principal financial
                              and accounting officer)


/s/ RONALD W. HART
_______________________
Ronald W. Hart                Director                               September 29, 1996


/s/ MARK A. JAMES
_______________________
Mark A. James                 Director                               September 26, 1996



/s/ ERNEST T. KLINGER
_____________________
Ernest T. Klinger             Director                               September 24, 1996
</TABLE>


    No annual report or proxy materials have been sent to security holders.  
An annual report for the Company's fiscal year ended June 30, 1996 will be 
forwarded to stockholders.



                                    -24-
<PAGE>




                    SOUND SOURCE INTERACTIVE, INC. AND SUBSIDIARY

                          CONSOLIDATED FINANCIAL STATEMENTS

                      For The Years Ended June 30, 1995 and 1996

                                         with

                         INDEPENDENT AUDITORS' REPORT THEREON













<PAGE>

                             INDEPENDENT AUDITORS' REPORT



Board of Directors 
 Sound Source Interactive, Inc.


We have audited the accompanying consolidated balance sheet of Sound Source 
Interactive, Inc. (a Delaware corporation) and subsidiary (collectively 
referred to as the "Company") as of June 30, 1996 and the related 
consolidated statements of operations, stockholders' deficit and cash flows 
for each of the years in the two-year period then ended.  These consolidated 
financial statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these consolidated financial 
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of Sound 
Source Interactive, Inc. and subsidiary as of June 30, 1996, and the results 
of their operations and their cash flows for each of the years in the 
two-year period then ended in conformity with generally accepted accounting 
principles.

See Note 1 to the consolidated financial statements regarding the Company's 
historical losses and distributor relationships.





                                                CORBIN & WERTZ

Irvine, California
September 16, 1996

<PAGE>
                    SOUND SOURCE INTERACTIVE, INC. AND SUBSIDIARY

                              CONSOLIDATED BALANCE SHEET

                                    June 30, 1996

<TABLE>
<S>                                                                       <C>

                                        ASSETS (Note 4)

Current assets:
  Cash and cash equivalents                                       $    181,985
  Accounts receivable, net of allowance for doubtful
   accounts of $703,421 (Notes 6, 14 and 15)                           912,904
  Inventories, net of valuation allowance of 
   $201,499 (Note 2)                                                   262,657
  Prepaid royalties                                                    628,676
  Deferred offering costs (Note 15)                                    620,904
  Prepaid expenses and other                                            15,864
                                                                     ---------
     Total current assets                                            2,622,990

Property and equipment, net of accumulated
 depreciation of $129,954 (Note 3)                                     177,067
Other assets                                                            12,900
                                                                     ---------
                                                                  $  2,812,957
                                                                     =========

                        LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
  Notes payable (Note 4)                                          $  4,987,500
  Accrued interest (Notes 4 and 5)                                     367,695
  Accounts payable and accrued expenses (Note 8)                       664,736
  Accrued legal fees                                                   347,710
  Accrued compensation and related taxes                                74,901
  Note payable to related party (Note 5)                               500,000
  Accrued royalties                                                    542,804
  Short-term advance (Note 6)                                          400,000
  Deferred revenue (Note 7)                                             84,360
  Current portion of capital lease obligations
   (Note 8)                                                             27,058
                                                                     ---------

     Total current liabilities                                       7,996,964
                                                                     ---------

Capital lease obligations, net of current 
 portion (Note 8)                                                       13,811
                                                                     ---------
     Total liabilities                                               8,010,775
                                                                     ---------
Commitments and contingencies (Note 8)

Stockholders' deficit (Notes 4, 5, 9, 10, 11 and 15):
  Common stock, $.001 par value; 20,000,000
   shares authorized; 1,807,824 shares issued
   and outstanding                                                       1,808
  Warrants                                                             263,350
  Additional paid-in capital                                         5,124,576
  Accumulated deficit                                              (10,587,552)
                                                                     ---------
     Total stockholders' deficit                                    (5,197,818)
                                                                     ---------
                                                                  $  2,812,957
                                                                     =========
</TABLE>

                  See independent auditors' report and accompanying
                      notes to consolidated financial statements
                                          F-2

<PAGE>
                        CONSOLIDATED STATEMENTS OF OPERATIONS

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996
<TABLE>
<CAPTION>
                                                          1995              1996
                                                       -----------      -----------
<S>                                                    <C>              <C>
Revenues (Notes 14 and 15):

  Product sales                                        $ 1,255,230      $ 2,161,351
  Development fees                                         343,250           ---
  Original equipment manufacturing                         479,675           70,895
  Royalties (Note 7)                                        76,771           32,387
                                                       -----------      -----------
     Net revenues                                        2,154,926        2,264,633

Cost of sales                                            1,072,691        1,382,999
                                                       -----------      -----------
     Gross profit                                        1,082,235          881,634
                                                       -----------      -----------
Operating costs and expenses:
  Marketing and sales (Note 8)                             516,886        1,054,602
  Compensation in connection with
   common stock and common stock
   options issued for services
   rendered (Note 11)                                      733,165           ---   
  Other general and administrative
   (Note 8)                                              1,009,858        1,530,434
  Reserve for bad debts                                     40,000          663,421
  Research and development (Note 8)                        378,471          717,994
                                                       -----------      -----------
     Total operating costs and expenses                  2,678,380        3,966,451
                                                       -----------      -----------

     Operating loss                                     (1,596,145)      (3,084,817)

Interest income                                             16,994           35,430
Interest expense (Notes 4, 5 and 8)                         (7,045)        (374,175)
Amortization of deferred loan costs
 (Note 4)                                                  ---           (1,035,200)
Other expense, net                                          (3,258)         (14,614)
                                                       -----------      -----------
     Loss before provision for income
      taxes                                             (1,589,454)      (4,473,376)

Provision for income taxes (Note 13)                         1,600            1,600
                                                       -----------      -----------
     Loss from continuing operations                    (1,591,054)      (4,474,976)
                                                       -----------      -----------
Discontinued operations (Note 12):
  Loss from operations of discontinued
   music division                                         (111,106)         ---    
  Estimated operating loss and loss on
   disposal of discontinued music
   division during phase-out period                        (32,000)         ---    
                                                       -----------      -----------
     Loss from discontinued operations                    (143,106)         ---    
                                                       -----------      -----------
     Net loss                                         $ (1,734,160)   $  (4,474,976)
                                                       ===========      ===========
Net loss per common share:
  Loss from continuing operations                    $       (0.85)  $        (2.44)
                                                       ===========      ===========
  Loss from discontinued operations                          (0.08)         ---   
                                                       ===========      ===========
  Net loss per common share                          $       (0.93)  $        (2.44)
                                                       ===========      ===========

Weighted average number of common 
 shares outstanding                                      1,862,908        1,837,759
                                                       ===========      ===========
</TABLE>

                  See independent auditors' report and accompanying
                      notes to consolidated financial statements
                                          F-3

<PAGE>

                    SOUND SOURCE INTERACTIVE, INC. AND SUBSIDIARY

                   CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT

                        For Each Of The Years In The Two-Year
                              Period Ended June 30, 1996

<TABLE>
<CAPTION>


                                                    COMMON STOCK                   ADDITIONAL
                                                   --------------                    PAID-IN       ACCUMULATED
                                                 SHARES       AMOUNT   WARRANTS      CAPITAL         DEFICIT        TOTAL
                                                --------     -------   --------    ----------      -----------  ------------
<S>                                             <C>

Balances, July 1, 1994                          1,753,533    $  1,754  $  ---      $3,685,108    $(4,378,416)   $  (691,554)

Issuance of common stock in connection 
 with private offering, net of offering 
 costs of $61,759 (Note 9)                         59,238          59                 706,048                       706,107

Shares issued for services performed 
 in connection with private offering
 (Note 9)                                          42,227          42                 504,644                       504,686

Offering costs (Note 9)                                                              (504,686)                     (504,686)

Issuance of stock options for services
 (Note 11)                                                                            733,165                       733,165

Issuance of common stock in connection
 with exercise of options (Note 11)                 4,184           4                     246                           250

Net loss                                                                                          (1,734,160)    (1,734,160)
                                               ----------     -------   -------     ---------     ----------    ------------ 
Balances, June 30, 1995                         1,859,182       1,859     ---       5,124,525     (6,112,576)      (986,192)

Issuance of warrants in connection with
 private offerings (Note 4)                                             263,350                                     263,350

Cancellation of shares in connection with
 settlement (Notes 8 and 9)                       (15,120)        (15)                     15

Cancellation of shares for which the Company
 had not received valid consideration 
 (Note 9)                                         (36,238)        (36)                     36

Net loss                                                                                          (4,474,976)    (4,474,976)
                                               ----------     -------   -------     ---------     ----------    ------------
Balances, June 30, 1996                         1,807,824    $  1,808  $263,350    $5,124,576    $(10,587,552)  $ 5,197,818
                                               ==========     =======   =======     =========     ===========    ==========
</TABLE>

                  See independent auditors' report and accompanying
                      notes to consolidated financial statements
                                         F-4
<PAGE>

                        CONSOLIDATED STATEMENTS OF CASH FLOWS

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996

<TABLE>
<CAPTION>


                                                          1995            1996
                                                      ------------     ------------
<S>                                                   <C>             <C>
Cash flows from operating activities:
  Net loss from continuing operations                $  (1,591,054)   $  (4,474,976)
  Adjustments to reconcile net loss
   to net cash used by operating
   activities:
    Depreciation and amortization                           27,541           45,230
    Allowance for sales returns                             (8,732)         (64,250)
    Allowance for bad debt reserve                         (56,566)         663,421
    Allowance for inventories                               ---             201,499
    Common stock and stock options
     issued for services rendered                          733,165            ---  
    Changes in operating assets and
     liabilities:
      Accounts receivable                                   66,352       (1,451,247)
      Inventories                                          (99,576)        (313,836)
      Prepaid royalties                                      1,537         (147,264)
      Prepaid expenses and other                            ---             (15,864)
      Accounts payable and accrued
       expenses                                           (206,037)         210,241
      Accrued legal fees                                    80,351          267,359
      Accrued compensation and related
       taxes                                                92,394         (169,138)
      Accrued interest                                      ---             367,695
      Commissions payable                                  114,786         (159,593)
      Accrued royalties                                    (20,697)             291
      Deferred revenue                                      (8,795)          20,360
                                                      ------------     ------------
Net cash used by continuing operations                    (875,331)      (5,020,072)
                                                      ------------     ------------
  Net loss from discontinued operations                   (143,106)           ---   
  Reserve for estimated loss on disposal                    32,000            ---   
  Depreciation                                               8,878            ---   
  Changes in operating assets and
   liabilities of discontinued operations:
    Accounts receivable                                     (2,471)           ---   
    Inventories                                              1,351            ---   
    Accounts payable and accrued expenses                    3,098            ---   
    Accrued royalties                                        3,415            ---   
    Commissions payable                                     12,498            ---   
                                                      ------------     ------------
Net cash used by discontinued operations                   (84,337)           ---   
                                                      ------------     ------------
Cash flows from investing activities of
 continuing operations:
  Purchases of property and equipment                      (38,876)         (90,985)
  Other assets                                              ---              (9,840)
                                                      ------------     ------------
Net cash used in investing activities                      (38,876)        (100,825)

Cash flows from investing activities of
 continued operations -
  Purchases of property and equipment                       (6,665)           ---   
                                                      ------------     ------------

</TABLE>


Continued

                                         F-5

<PAGE>

                  CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996

<TABLE>
<CAPTION>
                                                          1995            1996    
                                                      ------------     -----------
<S>                                                   <C>              <C>
Cash flows from financing activities:
  Proceeds from issuance of common stock                   684,107          ---   
  Proceeds from issuance of warrants                        ---            263,350
  Proceeds from issuance of notes payable                   ---          5,306,700
  Repayments of notes payable                               ---           (319,200)
  Notes payable to officers                                 13,500         (13,500)
  Note payable to related party                             ---            500,000
  Payments on note payable                                 (19,587)         
  Deferred offering costs                                   ---           (620,904)
  Payments on capital lease obligations                    (13,678)        (27,294)
  Short-term advance                                       400,000          ---   
                                                      ------------     -----------
Net cash provided by financing activities                1,064,342       5,089,152
                                                      ------------     -----------

Net change in cash and cash equivalents                     59,133         (31,745)

Cash and cash equivalents, 
 beginning of period                                       154,597         213,730
                                                      ------------     -----------
Cash and cash equivalents, 
 end of period                                       $     213,730    $    181,985
                                                      ============     ===========
Supplemental disclosure of cash flow
 information -
  Cash paid during the year for:
    Interest                                         $       9,742    $      6,480
                                                      ============     ===========
    Income taxes                                     $       1,600    $      1,600
                                                      ============     ===========

</TABLE>


See the accompanying notes to consolidated financial statements for 
supplemental disclosure of noncash investing and financing activities.





                  See independent auditors' report and accompanying
                      notes to consolidated financial statements
                                         
                                         F-6

<PAGE>

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

Sound Source Interactive, Inc., (a California corporation) was incorporated 
on March 8, 1990, under the name Sound Source Unlimited, Inc. 
("SSI-California").  On May 16, 1994, SSI-California consummated a 
stock-for-stock exchange with Basic Science Associates, Inc. ("BSA"), a 
publicly-held Delaware corporation.  As part of the exchange, BSA issued 
1,474,232 shares of its common stock and 1,000,000 shares of its Series A 
preferred stock (see Note 10) in exchange for all of the outstanding shares 
of SSI-California. The exchange has been accounted as a reverse acquisition 
because stockholders of SSI-California maintained control of the surviving 
entity, BSA. Accordingly, for financial reporting purposes, the shares 
issued by BSA are considered outstanding since the date of incorporation of 
SSI-California, and the 99,992 shares of common stock retained by the 
stockholders of BSA are reflected as consideration issued to consummate the 
stock-for-stock exchange.  No value was ascribed to the shares of common 
stock retained by the stockholders of BSA since as of the date of the 
exchange, BSA had nominal assets and stockholders' equity and was an 
inactive company.  Concurrent with the stock-for-stock exchange, BSA 
changed its name to Sound Source Interactive, Inc. (a Delaware corporation) 
("SSI-Delaware"). 

SSI-Delaware, through its wholly-owned subsidiary, 
SSI-California (collectively called the "Company"), is in the business of 
developing, publishing and distributing entertainment software, 
specializing in interactive educational software, entertainment computer 
software utilities and sound clips for customers primarily in North America.

HIHSTORICAL LOSSES AND DISTRIBUTOR RELATIONSHIPS

As shown in the accompanying consolidated financial 
statements, the Company has incurred net losses of $1,734,160 and 
$4,474,976 for the years ended June 30, 1995 and 1996, respectively.  The 
Company has not historically generated sufficient cash flows to fund 
operations due in part to its problems with its major distributor, Acclaim 
Entertainment, Inc. ("Acclaim") (see Notes 14 and 15).  The Company has 
entered into a new distributor agreement effective June 1, 1996 (see Note 
14).  The success of this new relationship is, to date, unproven.  The 
Company has had to rely on debt and equity financings to fund operations.  
The Company effected an initial public offering on July 1, 1996 and raised 
proceeds to repay certain of its debt and to fund its working capital 
requirements (see Note 15).  The future success of the Company is largely 
dependent upon its new distributor relationship and the Company's ability 
to generate revenues sufficient to fund operations.

PRINCIPLES OF CONSOLIDATION

The accompanying consolidated financial statements include the accounts of 
the SSI-Delaware and its wholly-owned subsidiary SSI-California.  All 
significant intercompany transactions and balances have been eliminated in 
consolidation.


Continued

                                         F-7

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

DISCONTINUED OPERATIONS

In July 1995, the Company approved a formal plan to license the rights to 
its music division (which developed and sold sound patches for electronic 
keyboards and synthesizers) and sold the related inventory and property and 
equipment to an unrelated third party (see Note 12). Accordingly, the 
Company has classified such as discontinued operations in the accompanying 
consolidated financial statements for both years presented.

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 and 
disclosure of contingent assets and liabilities at the date of the 
financial statements and the reported amounts of revenues and expenses 
during the periods reported. Actual results could materially differ from 
those estimates.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The consolidated financial statements contain financial instruments whereby 
the fair value of the financial instruments could be different than those 
recorded on a historical basis in the accompanying consolidated financial 
statements.  The Company's financial instruments consist of cash and cash 
equivalents, accounts receivable, notes payable, accounts payable, note 
payable to related party and short-term advance.  The carrying amounts of 
the Company's financial instruments approximated their fair values at June 
30, 1996.

CONCENTRATION OF CREDIT RISK

The Company at times maintains cash balances at certain financial 
institutions in excess of the federally insured deposits.

The Company performs periodic credit evaluations of its customers and 
maintains allowances for potential credit losses and returns.  The Company 
estimates credit losses and returns based on management's evaluation of 
historical experience and current industry trends.  Although the Company 
expects to collect amounts due, actual collections may differ from the 
estimated amounts.  The Company is subject to rapid changes in technology and 
shifts in consumer demand which could result in product returns which differ 
from estimates.  

As of June 30, 1996, reserves for credit losses totalled $703,421.  
Reserves for sales returns were not deemed necessary by management of the 
Company.  Such reserves relate solely to Acclaim (see Notes 6, 14 and 15).

One customer accounted for 18% of consolidated total revenues for the year 
ended June 30, 1995. Acclaim accounted for 83% of consolidated total 
revenues for the year ended June 30, 1996.  The Company's accounts 
receivable at June 30, 1996 are primarily from Acclaim (see Notes 6, 14 and 
15).

No one company accounted for more than 10% of consolidated purchases for 
the year ended June 30, 1995.  The Company purchased certain products from 
two companies, which accounted for approximately 49% and 37%, respectively, 
of consolidated purchases for the year ending June 30, 1996.  Accounts 
payable to two companies accounted for 11% and 11%, respectively, of 
consolidated accounts payable as of June 30, 1996.


Continued

                                         F-8

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

RISKS AND UNCERTAINTIES

TECHNOLOGICAL OBSOLESCENCE

The entertainment software industry is characterized by rapid technological 
advancement and change.  Should demand for the Company's products prove to 
be significantly less than anticipated, the ultimate realizable value of 
such products could be substantially less than the amount shown in the 
consolidated balance sheet.  Included in the accompanying consolidated 
balance sheet is inventories at a carrying value of $262,657 as of June 30, 
1996, which represents management's estimate of its net realizable value.  
Such value is based on forecasts for sales of such inventories.

LICENSES

The Company's products are based upon the licensed content of major motion 
pictures and television shows and/or development agreements with major 
entertainment studios.  All of such license and development agreements to 
which the Company currently is a party are for fixed terms which will 
expire over the next one to five years.  Although no licensor is required 
to extend any license, the Company anticipates that the licensor under each 
agreement will extend its terms, provided that the Company is in compliance 
with all requirements of each license, including most significantly that 
the Company has satisfied the applicable minimum royalty guarantees.  In 
the event that any licensor fails to renew its license agreement, then the 
subject license will terminate and the Company will no longer be entitled 
to sell the licensed product.  The loss of one or more of the licenses 
could have a material adverse effect on the Company's revenues and 
operating results.  There can be no assurance that the Company will satisfy 
its performance obligations under any license or development agreement or, 
that even if such requirements are satisfied, all material licenses will be 
renewed.   Generally, the terms of a license agreement state that, upon any 
bankruptcy or liquidation of the Company, licensing rights revert to the 
license holder.

DISTRIBUTION

As discussed in Note 14, the Company entered into a distribution agreement 
which is exclusive except for sales in the direct-to-the-customer programs, 
as defined.  The term of the agreement is for two years.  The Company will 
be substantially dependent upon such distributor for the marketing and 
selling of its products throughout North America during the term of this 
agreement. The distributor, however, will not be obligated to sell any 
specified minimum quantity of the Company's products.  There can be no 
assurance as to the volume of product sales that may be achieved by the 
distributor.  Because the Company's rights to market and sell its products 
are limited, the Company's ability to realize cash flow necessary to fund 
its ongoing operations and to achieve profitability will be largely 
dependent upon the success of the distributor in marketing and selling the 
Company's products.

SEASONALITY

Traditionally, the consumer software business has been seasonal.  
Typically, net revenues are highest during the fourth calendar quarter and 
decline sequentially in the first three calendar quarters.  The seasonal 
pattern is due primarily to the increased demand for consumer software 
during the holiday season.  The Company expects its net sales and operating 
results to reflect such seasonality.


Continued

                                         F-9

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with a remaining 
maturity of 90 days or less when purchased to be cash equivalents.

INVENTORIES

Inventories, which consist primarily of software media, manuals and related 
packaging materials, are stated at the lower of cost or market with cost 
determined on a first-in, first-out (FIFO) basis.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost less accumulated depreciation.  
Property and equipment are depreciated using the straight-line method over 
the estimated useful lives of the related assets, generally ranging from 
five to seven years. Repairs and maintenance are charged to expense as 
incurred; replacements and  betterments are capitalized.

Depreciation expense related to continuing operations totalled $27,541 and 
$45,230 for the years ended June 30, 1995 and 1996, respectively and is 
included in other general and administrative expense in the accompanying 
consolidated statements of operations.

DEFERRED OFFERING COSTS

Deferred offering costs represent costs associated with the Company's 
Initial Public Offering ("IPO").  Deferred offering costs will be recorded 
as a reduction of proceeds upon completion of the IPO (see Note 15).

REVENUE RECOGNITION

Direct-to-the-customer sales are recognized at the time the products are 
shipped, in accordance with the provisions of Statement of Position 91-1, 
"SOFTWARE REVENUE RECOGNITION".  While the Company has no obligations to 
perform future services subsequent to shipment, the Company provides 
telephone customer support as an accommodation to purchasers of its 
products for a limited time. Costs associated with this effort are expensed 
as incurred and charged to cost of sales in the accompanying consolidated 
statements of operations.

Through June 30, 1996, the Company recognized revenue, net of distribution 
fees, for product shipped to Acclaim on the date that Acclaim purchased 
such product and shipped it to their customers.  Acclaim is obligated to 
pay the Company on the earlier of the month following the date of receipt 
of payment by it or 120 days following the end of the month that the 
product was shipped.  The Company is responsible for product returns 
through June 30, 1996, and records a reserve for returns based on 
management's evaluation of historical experience and current industry 
trends, as discussed above (see Notes 6, 14 and 15).

Continued

                                         F-10

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

ROYALTIES

The Company enters into license agreements with movie studios, actors and 
sound developers for recognizable movie and television properties which 
require the Company to pay royalties to such movie studios, actors and 
sound developers.  The license agreements generally require the Company to 
pay a percentage of sales of the products but no less than a specified 
amount (the minimum guaranteed royalty).  The Company records the minimum 
guaranteed royalty as a liability and a related asset at the time the 
agreement is consummated.  The liability is extinguished as payments are 
made to the license holders and the asset is amortized on a straight-line 
basis over the expected number of units to be sold.  Royalty liabilities 
are recognized upon the sale of the related product.  Royalty liabilities 
in excess of the minimum guaranteed amount are recorded when such amounts 
are earned by the license holders.  Royalties for the years ended June 30, 
1995 and 1996 amounted to $325,981 and $535,065, respectively, and are 
included in cost of sales on the accompanying consolidated statements of 
operations.

The Company assesses the recoverability of royalty assets by determining 
whether the amortization of the minimum guarantee will be recovered through 
anticipated sales on a per unit basis.  Any amounts not expected to be 
recovered are charged to operations in the period assessed by management.  
For the years ended June 30, 1995 and 1996, management made such an 
assessment and charged $66,559 and $99,798, respectively, to cost of sales 
on the accompanying consolidated statements of operations.

SOFTWARE DEVELOPMENT COSTS

In accordance with Statement of Financial Accounting Standards No. 86, 
"ACCOUNTING FOR THE COST OF CAPITALIZED SOFTWARE TO BE SOLD, LEASED OR 
OTHERWISE MARKETED," ("SFAS No. 86"), the Company examines its software 
development costs after technological feasibility has been established to 
determine if capitalization is required.  Through June 30, 1996, all 
software development costs have been expensed.

INCOME TAXES

The Company accounts for income taxes under Statement of Financial 
Accounting Standards No. 109, "ACCOUNTING FOR INCOMES TAXES" ("SFAS No. 
109"), which requires that deferred income taxes be recognized for the tax 
consequences in future years of differences between the tax basis of assets 
and liabilities and their financial reporting basis at rates based on 
enacted tax laws and statutory tax rates applicable to the periods in which 
the differences are expected to affect taxable income. 

Valuation allowances are established when necessary to reduce deferred tax 
assets to the amount expected to be realized. Current income tax expense 
represents the tax payable for the period. The deferred income tax expense 
(benefit) represents the change during the period in the balance of 
deferred taxes (see Note 13).

STOCK SPLIT

In September, 1995, the Company effectuated a 1-for-5.976 reverse stock 
split of issued and outstanding common shares and common shares reserved 
for options in connection with the August 1995 private placement (see Note 
4).  The accompanying consolidated financial statements have been adjusted 
to reflect the reverse stock split for all periods presented. 


Continued

                                         F-11

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

NET LOSS PER COMMON SHARE

Net loss per common share is computed by dividing net loss by the weighted 
average number of shares of common stock and common stock equivalents 
outstanding during the respective period. Common stock equivalents include 
shares issuable upon the exercise of the Company's stock options. For the 
years ended June 30, 1995 and 1996, common stock equivalents were excluded 
from the computation of loss per common share because the effect of 
including such in the computation would have been anti-dilutive (see Notes 
4, 5, 11 and 15), except as discussed below.

Pursuant to Securities and Exchange Commission Staff Bulletin No. 83, 
common shares issued for consideration below an assumed initial public 
offering price ($4.00 per share) and stock options granted (see Note 11) 
with exercise prices below the IPO price during the twelve-month period 
preceding the date of the filing of the Registration Statement have been 
included in the calculation of common share equivalents, using the treasury 
stock method, as if they were outstanding for all periods presented, 
including loss years where the impact is anti-dilutive.

The only securities issued within twelve months of the Registration 
Statement which effect the computation of the weighted average common shares
are vested options to purchase 100,000 shares granted at $3.40 per share 
(see Note 11).

The computations of the weighted average common shares and equivalents 
outstanding follows:

<TABLE>
<CAPTION>
                                                     1995              1996   
                                                  ----------        ---------- 
<S>                                               <C>               <C>
Weighted average common shares
 outstanding during the period                     1,847,908         1,822,759

Incremental shares assumed to be
 outstanding related to stock 
 options granted                                      15,000            15,000
                                                  ----------        ----------
Weighted average common shares and
 equivalents outstanding                           1,862,908         1,837,759
                                                  ==========        ==========  

</TABLE>

RECLASSIFICATIONS

Certain reclassifications have been made to the 1995 amounts to conform 
with the 1996 presentation.

NOTE 2 - INVENTORIES

Inventories consisted of the following as of June 30, 1996:


<TABLE>                                                          
<S>                                           <C>
Finished goods                                $    159,151
Raw materials (components)                         103,506
                                                ----------
                                              $    262,657     
                                                ==========

</TABLE>

Continued

                                         F-12

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996

NOTE 3 - PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of June 30, 1996:

<TABLE>
<S>                                           <C>
Studio computers and equipment                $    246,107
Office furniture and equipment                      60,914
                                                ----------
                                                   307,021
Less accumulated depreciation                     (129,954)
                                                ----------
                                              $    177,067     
                                                ==========
</TABLE>

As of June 30, 1996, the Company had a total cost of $86,723 of assets 
under capital leases (see Note 8).

NOTE 4 - NOTES PAYABLE

1995 BRIDGE FINANCING

During June through August 1995, the Company offered up to $700,000 of 
Units (the "1995 Bridge Financing"), each consisting of $9,975 in principal 
amount of the Company's 10% Secured Promissory Notes (the "Bridge Notes") 
and warrants to purchase 586 shares of the Company's common stock (the 
"Bridge Warrants").  Pursuant to this offering, the Company sold 32 Units 
for net proceeds to the Company of $278,400, net of costs of $41,600. 
 A total of 18,747 Bridge Warrants were issued in connection therewith.  
The dealer/manager received 20,918 Bridge Warrants for $50 as partial 
consideration for services in connection with this offering.  Upon completion 
of the IPO the Bridge Warrants were automatically converted into Redeemable 
Warrants (see Note 15).

The principal and accrued interest on the Bridge Notes was due and payable 
in full on August 15, 1995.  The Company did not repay the Bridge Notes 
upon their maturity.  During the pendency of any such default, the Bridge 
Note holders were entitled to receive a penalty of two percent per month in 
addition to the interest otherwise payable on the Bridge Notes.  These 
notes, plus accrued interest, were repaid in full during September 1995 in 
connection with the 1995 Private Placement, discussed below.

1995 PRIVATE PLACEMENT

In August 1995, the Company engaged two dealer/managers to assist in a 
private placement (the "1995 Private Placement") to sell a minimum of 
$1,000,000 of Units to a maximum of $5,000,000 of Units, each consisting of 
$95,000 in principal amount of the Company's 10% Secured Promissory Notes 
(the "Private Notes") due on the earlier of September 1, 1996 or the 
completion by the Company of an IPO, and 100,000 warrants (the "Private 
Warrants") to purchase one share of the Company's common stock.  A total of 
5,250,000 Private Warrants were issued in connection therewith (see below). 
 As of June 30, 1996, the Company had sold 52.5 units for net 
proceeds of $4,256,400, of which $262,500 represents the Private Warrants, 
net of costs of $993,600.  Included in accrued interest on the accompanying 
consolidated balance sheet as of June 30, 1996 is accrued interest of 
$364,188 related to this private placement.  In connection with this 
offering, the Company issued 400,000 Private Warrants as partial 
consideration for services provided by a dealer/manager (see below).

The obligations of the Company under the Private Notes were secured by a 
security interest in all the assets of the Company, including a pledge of 
all of the issued and outstanding capital stock of its Subsidiary.  A 
portion of the net proceeds of this private placement were utilized to 
retire all of the outstanding indebtedness of the 1995 Bridge Financing, 
discussed above.  The Private Notes plus accrued interest, were repaid in full 
during July 1996 in connection with the Company's IPO (see Note 15). 


Continued

                                         F-13

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 4 - NOTES PAYABLE, CONTINUED

Upon completion of the IPO, the Private Warrants were converted into Redeemable 
Warrants (see Note 15).

NOTE 5 - RELATED PARTY TRANSACTIONS

PRIOR NOTES PAYABLE

During the year ended June 30, 1995, the Company repaid a note due to a 
stockholder amounting to $19,587.  The Company also repaid a $22,000 note 
in 1995 due to an affiliate of a stockholder through issuance of shares.  
During 1996, the Company repaid $13,500 of short-term non-interest bearing 
advances to certain officers of the Company.

NOTE PAYABLE TO RELATED PARTY

On May 30, 1996, ASSI, Inc., a shareholder, loaned the Company $500,000 
(the "ASSI Convertible Loan").  The ASSI Convertible Loan bore interest at 
8% per annum and principal and accrued interest was due on the earlier of 
September 1, 1996 or the completion of the Company's IPO.  Upon the closing 
of the Company's IPO, ASSI, Inc. had the option to convert all or part of 
the ASSI Convertible Loan plus accrued interest into warrants to purchase 
common stock at a conversion price of $.25 per warrant (the "ASSI Loan 
Warrants").

On July 7, 1996, in connection with the Company's IPO, ASSI, Inc. exercised 
the conversion option to convert this note, plus accrued interest, into 
warrants to purchase common stock at the conversion price of $.25 per 
warrant.  The ASSI Loan Warrants have the same terms as the Redeemable 
Warrants except as discussed below (see Note 15).

ASSI WARRANTS

On April 30, 1996, in consideration of certain financial and personnel 
consulting service provided to the Company in 1996, including advising the 
Company regarding capital raising alternatives and executive recruiting, 
the Company has entered into an agreement to issue to ASSI, Inc. warrants 
to purchase 2,000,000 shares of common stock at an exercise price of $4.40 
per share (the "ASSI Warrants").  The terms of the ASSI Warrants and the ASSI 
Loan Warrants are identical to those of the Redeemable Warrants issued in 
connection with the IPO (see Note 15), except that they will become 
exercisable October 1, 1996, they will not be mandatorily redeemable by the 
Company and they will be subject to separate registration rights, including 
one demand registration right and unlimited piggyback registration rights for 
as long as they are held by ASSI, Inc. or one of its affiliates. Upon a 
transfer of the ASSI Warrants or ASSI Loan Warrants to any nonaffiliate of 
ASSI, Inc., the terms of such transferred ASSI Warrants and ASSI Loan 
Warrants will become identical to those of the Redeemable Warrants. The 
demand registration rights will expire on August 31, 2001. Until and unless 
exercised, the holders of the ASSI Warrants and ASSI Loan Warrants will have 
no voting, dividend or other rights as shareholders of the Company.

NOTE 6 - SHORT-TERM ADVANCE

In June 1995, the Company entered into a five-year sales and distribution 
agreement (the "Agreement") with a subsidiary of Acclaim, a distributor of 
entertainment software.  Under the terms of the Agreement, Acclaim was 
responsible for the distribution of the Company's products on a world-wide 
basis to retail accounts.  The Company retained the rights to certain 
direct distribution, such as direct mail and infomercials.  


Continued

                                         F-14

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 6 - SHORT-TERM ADVANCE, CONTINUED

In conjunction with the signing of the Agreement, the Company received a 
non-interest bearing advance from Acclaim in the amount of $400,000.  The 
advance was due in twelve monthly installments of $33,333 each, commencing 
no later than 90 days subsequent to first billing by the Company.  The 
installments were to be deducted from amounts due the Company from Acclaim 
related to product sales. 

Effective April 1, 1996, such Agreement was terminated.  In connection 
therewith, the advance was deducted from the final amounts due the Company, 
as reported by Acclaim (see Notes 14 and 15).

NOTE 7 - DEFERRED REVENUE

In August 1994, the Company entered into a contract to develop computer 
software for Fox Interactive, a division of Fox, Inc.  In exchange, the 
Company received nonrefundable advances based upon the attainment of 
certain milestones.  The Company recognizes these advances into revenues 
based upon the percentage of completion method.  As of June 30, 1996, the 
Company had received $24,000 of advances in excess of earnings and has 
therefore recorded such amount as deferred revenue in the accompanying 
consolidated balance sheet.

The Company has entered into various agreements with computer manufacturers 
to sell and distribute certain of the Company's products.  In exchange, the 
Company receives royalties and advances against expected royalties.  As of 
June 30, 1996, the Company received $48,360 of advances in excess of 
royalties earned. As of June 30, 1996, the Company received $12,000 of 
advance royalties in connection with the licensing of the music division 
(see Note 12).  Accordingly, the Company has recorded such amounts as 
deferred revenues on the accompanying June 30, 1996 consolidated balance 
sheet. 

NOTE 8 - COMMITMENTS AND CONTINGENCIES

EMPLOYMENT CONTRACTS

The Company has entered into employment contracts with five of its 
employees, including three officers, which expire on various dates through 
September 1998 and provide for certain expense allowances.

In April 1996, effective March 31, 1996, the Company modified the 
employment contracts of two officers.  Such modifications reduced the 
annual base compensation by a specified amount.  Upon the Company achieving 
specified sales levels, the annual base compensation is increased by the 
amount of the specified reduction.  The Company also modified the 
employment contract of a third officer in March 1996 to change the number 
and vesting period of options previously granted and to grant additional 
options (see Note 11).

Future minimum base salaries, by year and in the aggregate, after giving 
effect to the modification of two of the contracts, consist of the 
following as of June 30, 1996:

<TABLE>
<CAPTION>
               Years Ending
                June 30,
               -----------
              <S>                               <C>
                  1997                          $   508,625
                  1998                              332,083
                  1999                               62,500
                                                 ----------
                                                $   903,208
                                                 ==========
</TABLE>
Continued
                                         F-15

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 8 - COMMITMENTS AND CONTINGENCIES, CONTINUED

Certain of the employment contracts provided for commissions based on net 
revenues.  Commissions under employment contracts for the years ended June 
30, 1995 and 1996, related to continuing operations amounted to $132,078 
and $66,067, respectively, and are included in marketing and sales costs in 
the accompanying consolidated statements of operations.  As of June 30, 
1996, all such amounts have been paid.  Effective November 1995, 
commissions are no longer paid under any of the employment contracts.

OPERATING LEASES

The Company leases its facilities and certain equipment under noncancelable 
operating leases which expire at various dates through February 1997.

The facility lease expense is being recognized on a straight-line basis 
over the term of the related lease.  The excess of the expense recognized 
over the cost paid is included in accounts payable and accrued expenses in 
the accompanying consolidated balance sheet.

Future minimum lease payments as of June 30, 1996, due through June 30, 
1997 under such leases total $56,273.

Rent expense under operating lease agreements totalled $94,006 and $89,192 
for the years ended June 30, 1995 and 1996, respectively, and is included 
in other general and administrative expenses on the accompanying 
consolidated statements of operations.

CAPITAL LEASES

The Company leases certain equipment and computers under capital lease 
obligations with interest rates ranging from 14.19% to 35.08% per annum.  
Aggregate monthly principal and interest payments total $3,306 as of June 
30, 1996.

Future minimum lease payments, by year and in the aggregate, under capital 
leases for equipment and computers with initial or remaining terms of one 
year or more, consist of the following as of June 30, 1996:

<TABLE>
<CAPTION>

        YEARS ENDING
          JUNE 30,      
        ------------

             <S>                                      <C>
            1997                                 $    31,438
            1998                                      14,068
            1999                                       4,196
                                                  ----------
                                                      49,702

            Less amount representing interest         (8,833)
                                                  ----------

            Present value of net minimum lease 
              payments                                40,869

            Less current portion                     (27,058)
                                                  ----------
                                                 $    13,811
                                                  ==========

</TABLE>

Interest expense under capital lease obligations amounted to $7,045 and 
$10,500 for the years ended June 30, 1995 and 1996, respectively.


Continued
                                         F-16

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 8 - COMMITMENTS AND CONTINGENCIES, CONTINUED

CONSULTING AGREEMENT

On October 16, 1995, the Company entered into a one year binding letter of 
intent with a consultant whereby for consulting services the Company would 
pay a minimum $39,000 per year plus royalties up to 3%, as defined, on 
products as specified.  Through June 30, 1996, the Company paid a total of 
$73,340 under this agreement.  During the year ended June 30, 1996, $39,581 
is included in marketing and sales expense and $33,759 is included in cost 
of sales on the accompanying consolidated statements of operations.

DEVELOPMENT CONTRACTS

Periodically, the Company enters into certain agreements with software 
developers whereby for specified development services, the Company will pay 
a fixed fee and/or a percentage of sales of the product developed.  As of 
June 30, 1996, the Company was party to two such contracts.  No amounts 
were paid under such agreements during the year ended June 30, 1995.  For 
the year ended June 30, 1996, the Company paid a total of $146,416 under 
such agreements.  Of such amounts, $113,125 is included in research and 
development and $33,291 is included in cost of sales in the accompanying 
consolidated statements of operations. 

LITIGATION

In July 1995, a stockholder of the Company filed a complaint in the United 
States District Court for the District of Washington, naming, among others, 
the Company and its subsidiary, and Bentley Richards Investments (the 
"Placement Agent") claiming federal and state securities violations, breach 
of contract, and negligent misrepresentation related to the 1994 Private 
Placement (see Note 9).  The complaint sought rescission of all monies paid 
to the Company and unspecified amounts of punitive damages, attorney's fees 
and costs, prejudgment and postjudgment interest and cost of suit.

In September 1995, the stockholder entered into a settlement agreement 
whereby the stockholder dismissed all defendants, including the Company and 
its subsidiary, upon delivery of certain shares of the Company's common 
stock owned by the Placement Agent and its affiliates.  A portion of these 
shares have been distributed to the 1994 Private Placement holders and the 
balance has been canceled (see Note 9).  Pursuant to the settlement, the 
Placement Agent's options also were canceled.  The Company was not required 
to pay any consideration as a part of the settlement.  The Company has been 
dismissed with prejudice from the complaint.  

In August 1996, the Company and certain officers were named in a suit filed 
by a former officer of the Company with the Superior Court of California, 
East County District.  The former officer alleges breach of an employment 
contract and is seeking monetary restitution and punitive damages in an 
unspecified amount.  Management of the Company believes such claim has no 
merit.  No provision for loss has been made to the accompanying consolidated 
financial statements for any loss which may arise from the result of this 
matter.

Continued

                                         F-17

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 9 - COMMON STOCK

During the fiscal year 1994, the Company engaged an agent (the "Placement 
Agent") to sell a private placement of up to 125,502 shares of its common 
stock at $13.00 per share (the "1994 Private Placement").  Through June 30, 
1994, the Company issued 55,639 shares of its common stock for $665,000 in 
cash, net of offering costs of $58,312.  

During the fiscal year 1995, the Company issued an additional 59,238 shares 
of its common stock in exchange for $706,107 in cash, net of costs of 
$61,759.  

In accordance with the terms of the 1994 Private Placement, the Company 
agreed to compensate the Placement Agent with up to 81,997 shares of its 
common stock and an option to purchase up to 60,241 shares of its common 
stock at a price equal to the closing bid price of the common stock on the 
first day of trading following the stock-for-stock exchange (see Note 1).  
For the years ended June 30, 1994 and 1995, the Placement Agent earned 
39,770 and 42,227 shares valued at $475,315 and $504,686, respectively.

During September 1995, the Placement Agent notified the Company that all 
shares held by the Placement Agent or its affiliates, or held in escrow for 
the benefit of the Placement Agent or its affiliates, representing and 
aggregate of 108,769 shares of the Company's common stock, will be 
distributed to the holders of the 1994 Private Placement shares.  In 
addition, 15,120 shares were returned to the Company for retirement (see 
Note 8). 

CANCELLATION OF SHARES

In fiscal 1996, it has been determined by the Company that 36,238 shares of 
common stock were improperly issued in 1992 due to the fact no 
consideration was received.  Accordingly, such common shares were canceled 
effective June 30, 1996.

STOCKHOLDER PRIVATE PLACEMENT

Concurrent with the 1995 Private Placement (see Note 4), the Company's major 
stockholder conducted a private placement of up to 200,000 shares of common 
stock, held by such stockholder, at a purchase price of $5.00 per share.  
Through June 30, 1996, the stockholder had sold 107,500 shares of common 
stock.  On July 1, 1996 in connection with the Company's IPO, such shares of 
common stock purchased in this private placement were registered with the 
Securities and Exchange Commission (see Note 15).  

NOTE 10 - SERIES A PREFERRED STOCK

In connection with the Company's reverse acquisition of BSA (see Note 1) on 
May 16, 1994, the Company issued to its major stockholder 1,000,000 shares 
of Series A preferred stock, par value of $.001.  The Series A preferred 
stockholder was entitled to vote as a single class with the holders of the 
Company's common stock on all matters coming before the Company's 
stockholders for a vote. The holder of the Series A preferred stock was 
entitled to ten votes per share whereas the holders of common stock are 
entitled to only one vote per share.  The holder was entitled to a 
liquidation preference of $.001 per share, provided the holder would not 
share any liquidating distribution except to the extent of such preference. 
 The Company did not ascribe any value to the preferred shares.  


Continued

                                         F-18

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 10 - SERIES A PREFERRED STOCK, CONTINUED

Prior to June 30, 1994, the 1,000,000 shares of Series A preferred stock 
were converted into 83,669 shares of the Company's common stock with an 
ascribed value of $645,000.

In fiscal 1996, the Company amended its articles of incorporation and 
deleted the authorization to issue Series A preferred stock.

NOTE 11 - STOCK OPTIONS

THE 1992 STOCK OPTION PLAN

The Company adopted the 1992 Stock Option Plan (the "1992 Plan") in May, 
1992, authorizing the issuance of up to 2,000,000 shares of common stock to 
employees, officers and directors and to employees of companies who do 
business with the Company.  

Any shares which are subject to an award but are not used because the terms 
and conditions of the award are not met, or any shares which are used by 
participants to pay all or part of the purchase price of any option may 
again be used for awards under the Plan.  However, shares with respect to 
which a stock appreciation right (see below) has been exercised may not 
again be made subject to an award.

At the discretion of a committee comprised of directors, officers and key 
employees of the Company and its subsidiaries or employees of companies 
with which the Company does business may become participants in the Plan 
upon receiving grants in the form of stock options or restricted stock.

Stock options may be granted as non-qualified stock options or incentive 
stock options, upon stockholder approval as defined, but incentive stock 
options may not be granted at a price less than 100% of the fair market 
value of the stock as of the date of grant (110% as to any 10% stockholder 
at the time of grant); non-qualified stock options may not be granted at a 
price not less than 85% of fair market value of the stock as of the date of 
grant.  Restricted stock may not be granted under the Plan in connection 
with incentive stock options.

Stock options granted under the 1992 Plan may include the right to acquire 
an Accelerated Ownership Non-Qualified Stock Option ("AO").  All options 
granted to date have included the AO feature.  If an option grant contains 
the AO feature and if a participant pays all or part of the purchase price 
of the option with shares of the Company's common stock, then upon exercise 
of the option the participant is granted an AO to purchase, at the fair 
market value as of the date of the AO grant, the number of shares of common 
stock of the Company equal to the sum of the number of whole shares used by 
the participant in payment of the purchase price and the number of whole 
shares, if any, withheld by the Company as payment for withholding taxes.  
An AO may be exercised between the date of grant and the date of 
expiration, which will be the same as the date of expiration of the option 
to which the AO is related.

Stock appreciation rights and/or restricted stock may be granted in 
conjunction with, or may be unrelated to stock options.  A stock 
appreciation right entitles a participant to receive a payment, in cash or 
common stock or a combination thereof, in an amount equal to the excess of 
fair market value of the stock at the time of exercise over the fair market 
value of the date of grant.  Stock appreciation rights may be exercised 
during a period of time fixed by the Committee.


Continued

                                         F-19

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 11 - STOCK OPTIONS, CONTINUED

Restricted stock requires the recipient to continue in service as an 
officer, director, employee or consultant for a fixed period of time for 
ownership of the shares to vest.  If restricted shares or stock 
appreciation rights are issued in tandem with options, the restricted stock 
or stock appreciation right is canceled upon exercise of the option and the 
option will likewise terminate upon vesting of the restricted shares.  

On April 6, 1994, the Company issued a non-qualified stock option outside 
of the Plan to an officer of the Company to purchase an aggregate of 
251,004 shares of the Company's common stock for $.06 per share and 
subsequently in fiscal 1994 an option was granted to the officer to 
purchase 41,834 shares of the Company's common stock for $.06 per share.  
All stock options issued to the officer were immediately vested and are 
exercisable for a period of up to four years after termination of 
employment from the Company.  During the year ended June 30, 1995, a 
portion of the difference between the fair market value of the common stock 
underlying the options at the date of grant and the exercise price was 
included in operating costs and expenses in the accompanying consolidated 
statement of operations.

On April 6, 1994, the Company issued options to purchase 199,130 shares of 
the Company's common stock at $.06 per share to employees of the Company 
and to certain consultants.  During the year ended June 30, 1995, a portion 
of the difference between the fair market value of the common stock 
underlying the options at the date of grant and the exercise price was 
included in operating costs and expenses in the accompanying consolidated 
statement of operations.  These options had an original vesting period of 
four years.  In September 1995, the Company modified the vesting period to 
50% vested on the first year anniversary from the date of grant, 25% on the 
third year anniversary and 25% on the fourth year anniversary from the date 
of grant.

For the year ended June 30, 1995, an aggregate of $733,165 was charged to 
operating costs and expenses for the options vested during the year, as 
discussed in the preceding two paragraphs.

On September 5, 1995, in connection with the resignation of an officer of the 
Company, 12,550 options were canceled in accordance with the 1992 Plan and 
the officer's employment contract.  In connection with the resignation of 
such officer, 4,184 options were exercised effective June 30, 1995.

On October 9, 1995, the Company granted 100,000 options to an 
employee/officer with an exercise price of $5.00, the fair market value of 
the common stock as determined by the Company.  The options vested 
immediately and expire 10 years from the date of grant.  On March 31, 1996, 
the employee/officer agreed to the termination of his existing 100,000 
share option in consideration for the Company's agreement to grant to him a 
new 200,000 share option pursuant to the 1992 Plan.  Such 
option will be vested and exercisable upon the date of its grant as to 
100,000 shares at a purchase price of $3.40 per share, and will become 
vested and exercisable as to 100,000 shares ratably between June 30, 1996 
and September 30, 1997 at a purchase price of $4.00 per share.  The 
employee/officer's employment agreement further provides that following the 
voluntary or involuntary termination of his employment by the Company, the 
employee/officer is entitled to a single demand registration right with 
respect to the common stock held by or issuable to him pursuant to his 
option agreement.

On September 22, 1995, the Board of Directors resolved that no additional 
shares shall be issued under the 1992 Plan, with the exception of the 
options discussed in the preceding paragraph.


Continued

                                         F-20

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 11 - STOCK OPTIONS, CONTINUED

THE 1995 STOCK OPTION PLAN

On October 9, 1995, the Company adopted the 1995 stock option plan (the 
"1995 Plan") effective November 1, 1995.  On May 15, 1996, the Company 
adopted the Company's restated 1995 stock option plan whereby the Company 
can grant up to 500,000 options for shares of the Company's common stock. 

Options under the 1995 Plan may be granted in the form of incentive stock 
options as provided in section 422 of the Internal Revenue Code, as 
amended, or in the form of non-qualified stock options (the "Options").  
The 1995 Plan terminates October 31, 2005 and shall be administered by a 
committee appointed by the Board of Directors of the Company.

Incentive stock options shall be limited to persons who are employees of 
the Company and may not be granted at a price less than 100% of the fair 
value of the stock as of the date of grant (110% as to any 10% stockholder 
at the time of grant).

The term of each Option shall not be more than 10 years from the date of 
grant (5 years for any 10% stockholder).  Vesting of the Options is 
determinable by the Committee on a case-by-case basis and the Options are 
not exercisable unless the holder is currently employed with the Company. 
Upon termination of an employee, the holder has 30 days to exercise any 
Options held.

On July 2, 1996, the Company granted options to purchase 13,610 shares of 
the Company's common stock at $4.00 per share to employees of the Company 
(see Note 15).

The following table summarizes option transactions during the years ended 
June 30, 1995 and 1996 under both of the aforementioned plans:


<TABLE>
<CAPTION>
                                                  NUMBER             PRICE
                                                 OF SHARES         PER SHARE 
                                                 ---------        ------------
<S>                                                  <C>           <C>
Balances at July 1, 1994                             491,968       $0.06
     Granted                                           --            --
     Exercised                                        (4,184)      $0.06
     Canceled                                        (12,550)      $0.06
                                                  ----------       -----------

Balances at June 30, 1995                            475,234       $0.06
     Granted                                         300,000       $3.40-$5.00
     Exercised                                         --            --
     Canceled                                       (100,000)      $5.00      
                                                  ----------       -----------

Balances at June 30, 1996                            675,234       $0.06-$4.00
                                                  ==========       ===========

Vested as of June 30, 1996                           500,703
                                                  ==========
</TABLE>

The Financial Accounting Standards Board has issued Statement of Financial 
Accounting Standards No. 123, "ACCOUNTING FOR STOCK BASED COMPENSATION" 
("Statement No. 123").  Statement No. 123 is primarily a disclosure 
standard for the Company because the Company will continue to account for 
employee stock options under Accounting Principles Board Opinion No. 25.  
The disclosure requirements for the Company required by Statement No. 123 
will be effective for financial statements issued after fiscal year 1996. 


Continued

                                         F-21

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 12 - DISCONTINUED OPERATIONS

In July 1995, the Company approved a formal plan to license certain 
proprietary assets to Greytsounds Sound Development ("GSD") in exchange for 
royalties, as defined.  Effective November 1, 1995 (commencement of a 
license agreement with GSD), $15,000 was paid to the Company representing 
advance royalties.  As of June 30, 1996, $12,000 of such advance royalties 
are included in deferred revenue on the accompanying consolidated balance 
sheet. GSD also is to guarantee $50,000 of royalties over the license term 
of two years.  The license agreement is exclusive and worldwide. 

The proprietary assets licensed to GSD include the Company's musical 
instrument sound library, all music related inventory and all music related 
fixed assets owned and leased by the Company.

As of June 30, 1996 no assets or liabilities of the music division are 
included in the accompanying consolidated balance sheet.  

The following summarizes the results of operations for the discontinued 
operations for the year ended June 30, 1995:


<TABLE>
<S>                                                        <C>
Revenues                                                   $   220,937
Costs and expenses                                            (332,043)
                                                             ---------

Loss from operations                                       $  (111,106)
                                                             =========
</TABLE>


NOTE 13 - INCOME TAXES

The provision for income taxes from continuing operations for the years 
ended June 30, 1995 and 1996 is comprised of minimum state taxes only.

A reconciliation of the provision for income taxes from continuing 
operations with expected income tax benefit computed by applying the 
federal statutory income tax rate to loss before provision for income taxes 
for the years ended June 30, 1995 and 1996 is as follows:


<TABLE>
<CAPTION>

                                     1995               1996
                                    $        %         $        %
                                  ---------  -----      ----------   ----- 
<S>                               <C>        <C>       <C>           <C>
Income tax benefit computed at
 Federal statutory tax rate       $(513,486) (34.0)%   $(1,520,948)  (34.0)%
State and local taxes                 1,600    -             1,600     -
Expenses not deductible for
 income tax purposes                252,173   15.9           3,774     -
Change in the beginning-of-the-
 period balance of the valuation
 allowance for deferred tax
 assets allocated to income tax
 benefit                            261,313   18.1       1,517,174    34.0
                                   --------  -----      ----------   -----
                                  $   1,600    -  %    $     1,600     -   %
                                   ========  =====      ==========   =====

</TABLE>


Continued

                                         F-22

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 13 - INCOME TAXES, CONTINUED

The components of the net deferred tax asset recorded in the accompanying 
balance sheet as of June 30, 1996 is as follows:


<TABLE>
<S>                                                                 <C>
Reserves, principally due to allowances for
 sales returns and obsolete inventory                               $   363,213

Accrued liabilities, principally due to accrual for 
 financial reporting purposes                                         1,811,583

Net operating loss carryforwards                                      2,129,913

Less valuation allowance                                             (4,304,709)
                                                                     ----------
                                                                    $     ---  
                                                                     ==========

</TABLE>


The valuation allowance increased $1,456,540 during the 
year ended June 30, 1996.

At June 30, 1996, the Company had federal and state net operating loss 
carryforwards of approximately $5,742,000 and $2,864,000, respectively, 
available to offset future taxable federal and state income.  The 
federal and state carryforwards amounts expire in varying amounts 
through 2012 and 2001, respectively.

Due to the change in ownership provisions of the Tax Reform Act of 1986, 
net operating loss carryforwards for federal income tax reporting 
purposes are subject to annual limitations.  Should a change of 
ownership occur, net operating loss carryforwards may be limited as to 
use in future years.

NOTE 14 - DISTRIBUTION AGREEMENTS

ACCLAIM TERMINATION AGREEMENT

Effective April 1, 1996, the Company and Acclaim entered into an 
agreement to terminate the distribution agreement (the "Termination 
Agreement").  On or before June 30, 1996, Acclaim was to render a final 
accounting to the Company together with payment of the balances of any 
amounts due to the Company under the distribution agreement.  The final 
accounting was not received by June 30, 1995 (see Note 15).  Pursuant to 
the terms of the Termination Agreement, Acclaim was obligated to notify 
its accounts that it will not accept returns of any of the Company's 
software products after June 30, 1996.  

SIMON & SCHUSTER DISTRIBUTION AGREEMENT

On June 1, 1996, the Company entered into a two year distribution services 
agreement with Simon & Schuster Interactive Distribution Services ("SSIDS"), 
which became effective July 1, 1996.  SSIDS is the consumer software 
distribution unit of Simon & Schuster, Inc., the publishing operations of 
Viacom, Inc.  Pursuant to this new distribution agreement, SSIDS will provide 
distribution, warehousing and order fulfillment services for all of the 
Company's products (subject to certain exceptions) throughout the United 
States and Canada.  The Company's relationship with SSIDS will be exclusive 
except as regards the rights to distribute the Company's products in 
direct-to-the-customer programs including direct mail, telemarketing and 
in-box coupon fulfillment, which will be nonexclusive.

Continued

                                         F-23

<PAGE>
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996

NOTE 14 - DISTRIBUTION AGREEMENTS, CONTINUED

The Company will recognize revenue, net of distribution fees, for 
product shipped to SSIDS on the date that SSIDS purchases such product 
and ships it to their customers.  Pursuant to the agreement, SSIDS will 
make a monthly payment to the Company in the amount equal to its gross 
revenues, as defined, during such month from the Company's products, less a 
distribution fee and reserve for returns equal to stated percentages of 
the gross revenues and less certain other items, including out-of-pocket 
costs associated with inventory maintenance and order fulfillment.  The 
payments will be due not later than 75 days after the calendar month in 
question.  Under the agreement with SSIDS, SSIDS will be responsible for 
collection of accounts receivable and the Company will remain 
liable for product returns.  The Company intends to maintain a reserve 
of 15 percent of gross revenues for product returns.

The Company may experience a loss of sales momentum as a result of the 
transition from utilizing Acclaim to SSIDS as its exclusive distributor.

NOTE 15 - SUBSEQUENT EVENTS

INITIAL PUBLIC OFFERING ("IPO") 

On July 1, 1996, the Company issued 2,400,000 shares of common stock at 
$4.00 per share and 1,200,000 redeemable warrants (the "Redeemable 
Warrants") at $.25 per warrant.  Net proceeds totalled $7,973,305, net 
of offering costs of $1,926,695.  On August 14, 1996, the underwriters 
exercised a portion of their "over-allotment" option, pursuant to the 
underwriting agreement, which resulted in the Company issuing an 
additional 160,000 shares of common stock at $4.00 per share and 171,775 
redeemable warrants at $.25 per warrant. Net proceeds totalled $594,161, 
net of offering costs of $88,783. 

Through June 30, 1996, in connection with the IPO, the Company has 
incurred offering costs totalling $620,904.  Such costs have been 
capitalized on the accompanying consolidated balance sheet as of June 
30, 1996 and will be offset against the aforementioned proceeds in 
fiscal 1997.

Each Redeemable Warrant entitles the holder to purchase one share of 
Common Stock at $4.40 per share, subject to adjustment as defined, 
expiring December 31, 2001.  In the event that the Redeemable Warrants 
are called for redemption, they will be exercisable for 30 days 
preceding the applicable redemption date.  Commencing one year after 
July 1, 1996, the Redeemable Warrants will be subject to redemption at 
$.25 per Redeemable Warrant if the average closing bid price of the 
common stock equals or exceeds $5.60 per share for any 20 trading days 
within a period of 30 consecutive trading days ending on the fifth 
trading day prior to the date of the notice of redemption.

In connection with the registration of the shares of common stock and 
Redeemable Warrants discussed above, the Company registered 107,500 
shares of common stock registered for the account of certain selling 
stockholders (see Note 9). 

The Company has also, in connection with the IPO, given the underwriter 
a warrant, for $50, which entitles the underwriter to purchase 240,000 
shares of common stock at $5.80 per share.

On July 7, 1996, in connection with the IPO, the Company repaid notes 
payable issued with the 1995 Private Placement (see Note 4) aggregating 
$4,987,500 plus accrued interest of $373,753.

On July 7, 1996, in connection with the IPO, the Company issued 
2,016,657 redeemable warrants in connection with the conversion of the 
note payable to related party (see Note 5) of $500,000, plus accrued 
interest of $4,164.

Continued

                                         F-24

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 15 - SUBSEQUENT EVENTS, CONTINUED

The following pro forma condensed consolidated balance sheet as of June 30, 
1996 gives effect to the Company's IPO, as discussed above, the repayment of 
notes payable and related accrued interest (see Note 4) and the conversion of 
the note payable to related party (see Note 5).

<TABLE>
<CAPTION>

                              HISTORICAL                       PRO FORMA
                                AS OF                            AS OF
ASSETS                      JUNE 30, 1996     ADJUSTMENTS    JUNE 30, 1996
- ------                      -------------     -----------    -------------
<S>                         <C>               <C>            <C>
Cash and cash equivalents   $   181,985       $ 3,833,175    $4,015,160
Accounts receivable, net        912,904                         912,904
Inventories, net                262,657                         262,657
Prepaid royalties               628,676                         628,676
Deferred offering costs         620,904          (620,904)        --
Prepaid expenses and other       15,864                          15,864
                           --------------     -----------    -------------
    Total current assets      2,622,990         3,212,271     5,835,261

Property and equipment,
  net                           177,067                         177,067
Other                            12,900                          12,900
                           --------------     -----------    -------------
                            $ 2,812,957       $ 3,212,271    $6,025,228
                           ==============     ===========    =============



LIABILITIES AND               HISTORICAL                       PRO FORMA
STOCKHOLDERS' EQUITY            AS OF                            AS OF
(DEFICIT)                   JUNE 30, 1996     ADJUSTMENTS    JUNE 30, 1996
- --------------------        -------------     -----------    -------------
<S>                         <C>               <C>            <C>
Notes payable               $ 4,987,500       $(4,987,500)   $    --
Accrued interest                367,695          (367,695)        --
Accounts payable and
  accrued expenses              664,936                         664,936
Accrued legal fees              347,710                         347,710
Note payable to related
party                           500,000          (500,000)       --
Accrued royalties               542,804                         542,804
Short-term advance              400,000                         400,000
Other current 
  liabilities                   186,319                         186,319
                           --------------     -----------    -------------
    Total current
      liabilities             7,996,964        (5,855,195)    2,141,769
                           --------------     -----------    -------------

Capital lease obligation,
  net of current portion         13,811                          13,811
                           --------------     -----------    -------------
    Total liabilities         8,010,775        (5,855,195)    2,155,580
                           --------------     -----------    -------------
    Total stockholders'
      equity (deficit)       (5,197,818)        9,067,466     3,869,648
                           --------------     -----------    -------------
                            $ 2,812,957       $ 3,212,271    $6,025,228
                           ==============     ===========    =============
</TABLE>

Continued

                                         F-25

<PAGE>

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                             For Each Of The Years In The
                         Two-Year Period Ended June 30, 1996


NOTE 15 - SUBSEQUENT EVENTS, CONTINUED

OPTIONS

On July 2, 1996, the Company agreed to grant 13,610 options under the 
1995 stock option plan to non-executive employees at an exercise price 
of $4.00 per share. The options vested 25% upon the date of grant and 
will vest 25% on June 30, 1997 and 1998, respectively.  The options 
expire 10 years from date of grant (see Note 11).

ACCLAIM TERMINATION AGREEMENT

In July 1996, Acclaim submitted certain information to the Company 
together with payment of $256,067, and a promissory note with a 
principal amount of $256,067, maturing August 26, 1996 and bearing 
interest at 10% per annum.  Such represented the balances of all amounts 
due to the Company under the distribution agreement, as determined by 
Acclaim.  Included in the information provided by Acclaim it was noted 
that the Company is not obligated to repay the short-term advance 
totaling $400,000 (see Note 6).

On August 28, 1996, the Company received $256,067 plus accrued interest 
of $2,175 pursuant to the terms of the promissory note discussed above.  

As of June 30, 1996, the Company has recorded an additional $703,421 in 
accounts receivable from Acclaim, which has been fully reserved for (see 
Note 1), due to disputes and discrepancies in the information as 
reported by Acclaim.  






                                         F-26

<PAGE>

                                                                  Exhibit 10.5

                             1995 STOCK OPTION PLAN
                       OF SOUND SOURCE INTERACTIVE, INC.


    1.   PURPOSE

    Sound Source Interactive, Inc. (the "Company") desires to attract and 
retain the best available talent and encourage the highest level of 
performance in order to continue to serve the best interests of the Company 
and its stockholders.  By affording key personnel the opportunity to acquire 
proprietary interests in the Company and by providing them incentives to put 
forth maximum efforts for the success of the business, the Amended and 
Restated 1995 Stock Option Plan of Sound Source Interactive, Inc. (the 
"Plan") is expected to contribute to the attainment of those objectives.

    2.   SCOPE AND DURATION

    Options under the Plan may be granted in the form of incentive stock 
options ("Incentive Options") as provided in Section 422 of the Internal 
Revenue Code of 1986, as amended (the "Code"), or in the form of 
non-qualified stock options ("Non-qualified Options") (unless otherwise 
indicated, references in the Plan to "options" include Incentive Options and 
Non-qualified Options.)  The maximum aggregate number of shares as to which 
options may be granted from time to time under the Plan is 500,000 shares of 
the Company's Common Stock, par value $.001 per share (the "Common Stock"), 
which shares may be, in whole or in part, authorized but unissued shares or 
shares reacquired by the Company.  If an option shall expire, terminate or be 
surrendered for cancellation for any reason without having been exercised in 
full, the shares represented by the option or portion thereof not so 
exercised shall (unless the Plan shall have been terminated) become available 
for subsequent option grants under the Plan.  As provided in Paragraph 13, 
the Plan shall become effective on November 1, 1995, and unless terminated 
sooner pursuant to Paragraph 14, the Plan shall terminate on October 31, 
2005, and no option shall be granted hereunder after that date.

    3.   ADMINISTRATION

    The Plan shall be administered by the Board of
Directors of the Company, at their discretion, by a committee which is appointed
by the Board of Directors to perform such function (the "Committee").  The
Committee shall consist of not less than two members of the Board of Directors,
each of whom

<PAGE>

shall serve at the pleasure of the Board of Directors and shall be a "Non-
Employee Director" as defined in Rule 16b-3 pursuant to the Securities Exchange
Act of 1934.  Vacancies occurring in the membership of the Committee shall be
filled by appointment by the Board of Directors.

    The Board of Directors or the Committee, as the case may be, shall
have plenary authority in its discretion, subject to and not inconsistent with
the express provisions of the Plan, to grant options, to determine the purchase
price of the Common Stock covered by each option, the term of each option, the
persons to whom, and the time or times at which, options shall be granted and
the number of shares to be covered by each option; to designate options as
Incentive Options; to interpret the Plan; to prescribe, amend and rescind rules
and regulations relating to the Plan; to determine the terms and provisions of
the option agreements (which need not be identical) entered into in connection
with options under the Plan; and to make all other determinations deemed
necessary or advisable for the administration of the Plan.  The Board of
Directors or the Committee, as the case may be, may delegate to one or more of
its members or to one or more agents such administrative duties as it may deem
advisable, and the Board of Directors or the Committee, as the case may be, or
any person to whom it has delegated duties as aforesaid may employ one or more
persons to render advice with respect to any responsibility the Board of
Directors or the Committee, as the case may be; or such person may have under
the Plan.

    4.   ELIGIBILITY; FACTORS TO BE CONSIDERED IN GRANTING OPTIONS

    Incentive Options shall be limited to persons who are employees of the 
Company or its present and future subsidiaries and at the grant of any option 
are in the employ of the Company or its subsidiaries.  In determining the 
employees to whom Incentive Options shall be granted and the number of shares 
to be covered by each Incentive Option, the Board of Directors or the 
Committee, as the case may be, shall take into account the nature of the 
employees' duties, their present and potential contributions to the success 
of the Company and such other factors as it shall deem relevant in connection 
with accomplishing the purposes of the Plan.  An employee who has been 
granted an option or options under the Plan may be granted an additional 
option or options, subject, in the case of Incentive Options, to such 
limitations as may be imposed by the Code on such options.  Except as 
provided below, a Non-qualified Option may be granted to any person, 
including, but not limited to, employees, independent agents, consultants and 
attorneys, who the Board of Directors or the committee, as the case may be, 
believes

                                       -2-

<PAGE>

has contributed, or will contribute, to the success of the Company.

    5.   OPTION PRICE

    The purchase price of the Common Stock covered by each
option shall be determined by the Board of Directors or the Committee, as the
case may be, and in the case of Incentive Options shall not be less than 100% of
the Fair Market Value (as defined in Paragraph 15(a) below) of a share of Common
Stock on the date on which the option is granted; provided, however, that the
purchase price of Common Stock covered by an Incentive Option granted to an
employee who, at the date of grant, owns more than 10% of the total combined
voting power of all classes of stock of the Company or of its subsidiaries ("10%
Stockholder") may not be less than 110% of the Fair Market Value of a share of
Common Stock on the date on which the Incentive Option is granted.  The purchase
price of the Common Stock covered by each option shall be subject to adjustment
as provided in Paragraph 12 below.  The Board of Directors or the Committee, as
the case may be, shall determine the date on which an option is granted; in the
absence of such a determination, the date on which the Board of Directors or the
Committee, as the case may be, adopts a resolution granting an option shall be
considered the date on which such option is granted.

    6.   TERM OF OPTIONS

    The term of each option shall be not more than ten
years from the date of grant, as the Board of Directors or the Committee, as the
case may be, shall determine, subject to earlier termination as provided in
Paragraphs 10, 11, and 14 below.  Notwithstanding the foregoing, an Incentive
Option granted to a 10% Stockholder shall have a term of no more than five
years.

    7.   EXERCISE OF OPTIONS

    (a)  Subject to the provisions of the Plan and unless otherwise
provided in the option agreement, options granted under the Plan shall become
exercisable as determined by the Board of Directors or the Committee, as the
case may be.  In its discretion, the Board of Directors or the Committee, as the
case may be, may, in any case or cases, prescribe that options granted under the
Plan become exercisable in installments or provide that an option may be
exercisable in full immediately upon the date of its grant.  The Board of
Directors or the Committee, as the case may be, may, in its sole discretion,
also provide that an option granted pursuant to the Plan shall immediately
become exercisable in full upon the happening of any of the following events:
(i)

                                       -3-

<PAGE>

the first purchase of shares of Common Stock pursuant to a tender offer or
exchange offer (other than an offer by the Company) for all, or a majority of,
the Common Stock, (ii) the approval by the stockholders of the Company of an
agreement of a merger in which the Company will not survive as an independent,
publicly-owned company, a consolidation, or a sale, exchange or other
disposition of all or substantially all of the Company's assets, (iii) with
respect to an employee, on his 65th birthday, or (iv) with respect to an
employee, on the employee's involuntary termination from employment, subject to
the limitations set forth in Paragraph 10.  In the event of a question or
controversy as to whether or not any of the events hereinabove described has
taken place, a determination by the Board of Directors or the Committee, as the
case may be, that such event has or has not occurred shall be conclusive and
binding upon the Company and the participants in the Plan.

    (b)  Any option at any time granted under the Plan may contain a
provision to the effect that the optionee (or any persons entitled to act under
Paragraph 11 hereof) may, at any time at which the Fair Market Value is in
excess of the exercise price and prior to exercising the option, in whole or in
part, request that the Company purchase all or any portion of the option as
shall then be exercisable at a price equal to the difference between (i) an
amount equal to the option price multiplied by the number of shares subject to
that portion of the option in respect of which such request shall be made and
(ii) an amount equal to such number of shares multiplied by the Fair Market
Value of the Company's Common Stock on the date of purchase.  The Company shall
have no obligation to make any purchase pursuant to such request, but if it
elects to do so, such portion of the option as to which the request is made
shall be surrendered to the Company.  The purchase price for the portion of the
option to be so surrendered shall be paid by the Company, at the election of the
Board of Directors or the Committee, as the case may be, either in cash or in
shares of Common Stock (valued as of the date and in the manner provided in
clause (ii) above), or in any combination of cash and Common Stock which may
consist, in whole or in part, of authorized but unissued shares of Common Stock
held in the Company's treasury.  No fractional share of Common Stock shall be
issued or transferred and any fractional share shall be disregarded.  Shares
covered by that portion of any option purchased by the Company pursuant hereto
and surrendered to the Company shall not be available for the granting of
further options under the Plan.  All determinations to be made by the Company
hereunder shall be made by the Board of Directors or the Committee, as the case
may be.

                                       -4-

<PAGE>

    (c)  An option may be exercised, at any time or from time to time
(subject, in the case of Incentive Options, to such restrictions as may be
imposed by the Code), as to any or all full shares as to which the option has
become exercisable until the expiration of the period set forth in Paragraph 6
hereof, by the delivery to the Company, at its principal place of business in
Los Angeles, California, of (i) written notice of exercise in the form specified
by the Board of Directors or the Committee, as the case may be, specifying the
number of shares of Common Stock with respect to which the option is being
exercised and signed by the person exercising the option as provided herein,
(ii) payment of the purchase price, and (iii) in the case of Non-qualified
Options, payment in cash of all withholding tax obligations imposed on the
Company by reason of the exercise of the option.  Upon acceptance of such
notice, receipt of payment in full, and receipt of payment of all withholding
tax obligations, the Corporation shall cause to be issued a certificate
representing the shares of Common Stock purchased.  In the event the person
exercising the option delivers the items specified in (i) and (ii) of this
Subsection (b), but not the item specified in (iii) hereof, if applicable, the
option shall still be considered exercised upon acceptance by the Corporation
for the full number of shares of Common Stock specified in the notice of
exercise but the actual number of shares issued shall be reduced by the smaller
number of whole shares of Common Stock which, when multiplied by the Fair Market
Value of the Common Stock as of the date the option is exercised, is sufficient
to satisfy the required amount of withholding tax.

    (d)  The purchase price of the shares as to which an option is
exercised shall be paid in full at the time of exercise.  Payment shall be made
in cash, which may be paid by check or other instrument acceptable to the
Corporation; in addition, subject to a compliance with applicable laws and
regulations and such conditions as the Board of Directors or the Committee, as
the case may be, may impose, the Board of Directors or the Committee, as the
case may be, in its sole discretion, may, on a case-by-case basis, elect to
accept payment in shares of Common Stock of the Corporation which are already
owned by the option holder, valued at the Fair Market Value thereof (as defined
in Paragraph 15 below) on the date of exercise; provided, however, that no such
discretion may be exercised unless the option agreement permits the payment of
the purchase price in that manner.

    (e)  Except as provided in Paragraphs 10 and 11 below, no option
granted to an employee may be exercised at any time by such employee unless such
employee is then an employee of the Company or a subsidiary.

                                       -5-

<PAGE>

    8.   INCENTIVE OPTIONS

    (a)  With respect to Incentive Options granted, the aggregate Fair
Market Value (determined in accordance with the provisions of Paragraph 15 at
the time the Incentive Option is granted) of the Common Stock or any other stock
of the Company or its current or future subsidiary companies with respect to
which incentive stock options, as defined in Section 422 of the Code, are
exercisable for the first time by any employee during any calendar year (under
all incentive stock option plans of the Company and its parent and subsidiary
companies, as those terms are defined in Section 425 of the Code) shall not
exceed $100,000.

    (b)  No Incentive Option may be awarded to a 10% Stockholder unless
the exercise price under the Incentive Option is at least 110% of the Fair
Market Value and the option expires within 5 years from the date of grant.

    (c)  In the event of amendments to the Code or applicable regulations
relating to Incentive Options subsequent to the date hereof, the Company may
amend the provisions of the Plan, and the Company and the employees holding
options may agree to amend outstanding option agreements, to conform to such
amendments.

    9.   NON-TRANSFERABILITY OF OPTIONS

    Options granted under the Plan shall not be transferable except upon
death as provided in Paragraph 11 below, and options may be exercised during the
lifetime of the optionee only by the optionee.  Any purported transfer in
violation of the foregoing prohibition shall be void and of no force and effect.

    10.  TERMINATION OF EMPLOYMENT

    In the event that the employment of an employee to whom
an option has been granted under the Plan shall be terminated (except as set
forth in Paragraph 11 below) such option may, subject to the provisions of the
Plan, be exercised (to the extent that the employee was entitled to do so at the
termination of his employment) at any time within 30 days after such
termination, but not later than the date on which the option terminates;
provided, however, that any option which is held by an employee whose employment
is terminated for cause shall, to the extent not theretofore exercised,
automatically terminate as of the date of termination of employment.  As used
herein, "cause" shall mean conduct amounting to fraud, dishonesty, negligence,
or engaging in competition or solicitations in competition with the Company and
breaches of any applicable

                                       -6-

<PAGE>

employment agreement between the Company and the holder.  Options granted to
employees under the Plan shall not be affected by any change of duties or
position so long as the holder continues to be a regular employee of the Company
or any of its current or future subsidiaries.  Any option agreement or any rules
and regulations relating to the Plan may contain such provisions as the Board of
Directors or the Committee, as the case may be, shall approve with reference to
the determination of the date employment terminates and the effect of any leave
of absence.  Nothing in the Plan or in any option granted pursuant to the Plan
shall confer upon any employee any right to continue in the employ of the
Company or any of its subsidiaries or parent or affiliated companies or
interfere in any way with the right of the Company or any such subsidiary or
parent or affiliated companies to terminate such employment at any time.

    11.  DEATH OR DISABILITY OF EMPLOYEE

    (a)  If an employee to whom an option has been granted
under the Plan shall die or become permanently disabled while employed by the
Company or a subsidiary or within 30 days after the termination of such
employment (other than termination for cause), such option may be exercised, to
the extent exercisable by the employee on the date of death or permanent
disability, at any time within one year after the date on which the employee
died or became permanently disabled, but not later than the date on which the
option terminates in accordance with its terms.

    (b)  Upon the death of an employee while an option held by such
employee is exercisable, such option may be exercised, to the extent exercisable
by the employee on the date of death, by the beneficiary specified by such
employee in writing to the Company prior to his death or, in case no such
beneficiary shall have been specified, by a legatee or legatees of the employee
under the employee's last will, or by the employee's personal representatives or
distributees.  No transfer of an option by the optionee by will or by the laws
of descent and distribution shall be effective to bind the Company unless the
Company shall have been furnished with written notice thereof and a copy of the
will and such other evidence as the Company may deem necessary to establish the
validity of the transfer and the acceptance by the transferor or transferees of
the terms and conditions of such option.

    12.  ADJUSTMENTS UPON CHANGES IN CAPITALIZATION, ETC.

    Notwithstanding any other provision of the Plan, the
Board of Directors or the Committee, as the case may be, may, at any time, make
or provide for such adjustments to the Plan, to the number and class of shares
issuable thereunder or to any

                                       -7-

<PAGE>

outstanding options as it shall deem appropriate to prevent dilution or
enlargement of rights, including adjustments in the event of changes in the
outstanding Common Stock by reason of stock dividends, split-ups,
recapitalizations, mergers, consolidations, combinations or exchanges of shares,
separations, reorganizations, liquidations and the like.  In the event of any
offer to holders of Common Stock generally relating to the acquisition of their
shares, the Board of Directors or the Committee, as the case may be, may make
such adjustment as it deems equitable in respect of outstanding options and
rights, including in its discretion revision of outstanding options and rights
so that they may be exercisable for the consideration payable in the acquisition
transaction.  Any such determination by the Board of Directors or the Committee,
as the case may be, shall be conclusive.  Any fractional shares resulting from
such adjustments shall be eliminated.

    13.  EFFECTIVE DATE

    The Plan shall become effective on November 1, 1995, subject to
approval by the stockholders of the Company on or
before October 31, 1996.

    14.  AMENDMENTS AND TERMINATION

    The Board of Directors may suspend, terminate, modify
or amend the Plan without stockholder approval, unless such approval is
necessary or appropriate under any Federal, state or other applicable law, rule
or regulation. No suspension, termination, modification or amendment of the Plan
may, without the consent of the employee to whom an option shall theretofore
have been granted, affect the rights of such employee under such option.

    15.  MISCELLANEOUS

    (a)  As said term is used in the Plan, the "Fair Market Value" of a
share of Common Stock on any day means: (i) if the principal market for the
Common Stock is a national securities exchange or if the Common Stock is quoted
on the National Association of Securities Dealers Automated Quotation System
("NASDAQ"), the closing sales price of the Common Stock on such day as reported
by such exchange or NASDAQ, or on a consolidated tape reflecting transactions on
such exchange or NASDAQ; or (ii) if the principal market for the Common Stock is
not a national securities exchange and the Common Stock is not quoted on NASDAQ,
the mean between the highest bid and lowest asked prices for the Common Stock on
such day as reported by the National Quotation Bureau, Inc.; provided that if
clauses (i) and (ii) of this paragraph are all inapplicable, or if no trades
have been made or

                                       -8-

<PAGE>

no quotes are available for such day, the Fair Market Value of the Common Stock
shall be determined by the Board of Directors or the Committee, as the case may
be, which determination shall be conclusive as to the Fair Market Value of the
Common Stock.

    (b)  The Board of Directors or the Committee, as the case may be, may
require, as a condition to the exercise of any options granted under the Plan,
that to the extent required at the time of exercise, (i) the shares of Common
Stock reserved for purposes of the Plan shall be duly listed, upon official
notice of issuance, upon stock exchange(s) or automated quotation system on
which the Common Stock is listed, (ii) a registration statement under the
Securities Act of 1933, as amended with respect to the shares of Common Stock to
be issued upon exercise shall be effective, and/or (iii) the person exercising
such option delivers to the Corporation such documents, agreements and
investment and other representations as the Board of Directors or the Committee,
as the case may be, shall determine to be in the best interests of the
Corporation.  All certificates for shares of stock delivered under the Plan
shall be subject to such stop transfer orders and other restrictions as the
Board of Directors or the Committee, as the case may be, may deem advisable
under the rules, regulations, and other requirements of the Securities and
Exchange Commission, any stock exchange or association upon which the Common
Stock is then listed or traded, any applicable federal or state securities law,
and any applicable corporate law, and the Board of Directors or the Committee,
as the case may be, may cause a legend or legends to be put on any such
certificates to make appropriate reference to such restrictions.

    (c)  During the term of the Plan, the Board of Directors or the
Committee, as the case may be, in its discretion, may offer one or more option
holders the opportunity to surrender any or all unexpired options for
cancellation or replacement.  If any options are so surrendered, the Board of
Directors or the Committee, as the case may be, may then grant new Non-qualified
or Incentive Options to such holders for the same or different numbers of shares
at higher or lower exercise prices than the surrendered options and for the same
or a different exercise period.  Such new options shall otherwise be subject to
the provisions of the Plan the same as any other option.

                                       -9-

<PAGE>

    (d)  Not later than the date as of which an amount first becomes
includable in the gross income of the optionee for federal income tax purposes
with respect to any option under the Plan, the optionee shall pay to the
Company, or make arrangements satisfactory to the Board of Directors or the
Committee, as the case may be, regarding the payment of, any federal, state and
local taxes of any kind required by law to be withheld or paid with respect to
such amount.  If permitted by the Board of Directors or the Committee, as the
case may be, tax withholding or payment obligations may be settled with Common
Stock, including Common Stock that is subject to the option that gives rise to
the withholding requirement.  The obligations of the Company under the Plan
shall be conditional upon such payment or arrangements and the Company or the
optionee's employer (if not the Company) shall, to the extent permitted by law,
have the right to deduct any such taxes from any payment of any kind otherwise
due to the optionee from the Company or any of its subsidiaries.

    (e)  The Plan and all options granted and actions taken thereunder
shall be governed by and construed in accordance with the laws of the State of
Delaware (without regard to choice of law provisions).

    (f)  Any option granted under the Plan shall not be deemed
compensation for purposes of computing benefits under any retirement plan of the
Company or any of its subsidiaries and shall not affect any benefits under any
other benefit plan now or subsequently in effect under which the availability or
amount of benefits is related to the level of compensation (unless required by
specific reference in any such other plan to awards under this Plan).

    (g)  A leave of absence, unless otherwise determined by the Board of
Directors or the Committee, as the case may be, prior to the commencement
thereof, shall not be considered a termination of employment.  Any option
granted under the Plan shall not be affected by any change of employment, so
long as the holder continues to be an employee of the Company or any of its
subsidiaries.

    (h)  If any of the terms or provisions of the Plan conflict with the
requirements of Rule 16b-3 under the Securities Exchange Act of 1934, as in
effect from time to time, while the Plan is subject to such Rule, or with the
requirements of any other applicable law, rule or regulation, and with respect
to Incentive Options, Section 422 of the Code, then such terms or provisions
shall be deemed inoperative to the extent they so conflict with the requirements
of said Rule 16b-3 (if the Board of Directors or the Committee, as the case may
be, determines

                                      -10-

<PAGE>

that the Plan should be in compliance with such Rule) or any such other law,
rule, or regulation, and with respect to Incentive Options, Section 422 of the
Code.  With respect to Incentive options, if this Plan does not contain any
provision required to be included herein under Section 422 of the Code, such
provision shall be deemed to be incorporated herein with the same force and
effect as if such provision had been set out at length herein.

    (i)  The Board of Directors or the Committee, as the case may be, may
terminate any option granted under the Plan if a written agreement relating
thereto is not executed and returned to the Corporation within 30 days after
such agreement has been delivered to the optionee for his or her execution.

    16.  AUTOMATIC GRANTS TO NON-EMPLOYEE DIRECTORS

    Each nonemployee director of the Company shall automatically be granted 
options to purchase 10,000 shares of Common Stock for each full year that he 
or she serves as a director of the Company.  Such options shall be 
Non-Qualified Options, shall have a term of ten years from the date of grant, 
shall be fully vested and exercisable on their date of grant and shall have 
an exercise price equal to 100% of the Fair Market Value of the Common Stock 
on the date of grant.


<PAGE>

[FOX LOGO]                                                       P.O. Box 900
                                         Beverly Hills, California 90213-0900
                                        Phone 310 369 1000 - Fax 310 369 4241


                      MERCHANDISING LICENSE AGREEMENT

                                                                     No. 6033


Agreement dated as of March 27, 1996, between Twentieth Century Fox Licensing 
and Merchandising, a unit of Fox Inc. ("Fox"), as Administrator for Twentieth 
Century Fox Film Corporation ("Trademark Licensor"), and Sound Source 
Interactive, a California corporation ("Licensee").

                                 SCHEDULE

A.   "PROPRIETARY SUBJECT MATTER":  The "Proprietary Subject Matter" shall 
consist of:  (1) artwork depicting one or more of the characters and other 
distinctive creative elements appearing in the theatrical motion picture 
entitled "THE ABYSS" (the "Property"); (2) the title logo of the Property 
("Trademark"); and (3) video and audio footage from the Property, subject to 
the provisions of Section K.1. below.

B.   "LICENSED ARTICLES":  The "Licensed Articles" shall consist of a CD-ROM 
"puzzle" video game utilizing the Proprietary Subject Matter currently 
entitled "Return to The Abyss" (i.e., a 3-D rendered adventure/exploratory 
video game with original storyline involving the use of strategies with 
escalating levels of gameplay, to be designed and marketed as a "sequel" in 
game form to the Proprietary Subject Matter) for the MAC/PC format/platform; 
provided, however, that if Licensee achieves sales in such format in excess 
of 100,000 units within the first year of the Term following the Latest 
Commencement Date, then the Licensed Articles shall be developed for Sony 
Playstation and Sega Saturn formats/platforms.

C.   "DISTRIBUTION OUTLETS":  The term "Distribution Outlets" shall mean the 
market(s) in which Licensee is authorized to sell and/or distribute the 
Licensed Articles and shall include all markets in which Licensee usually and 
customarily distributes its products (including direct mail channels).  

D.   "TERM":

     1.   "TERM":  The "Term" will commence on July 1, 1996 and expire on
     June 30, 2001.

     2.   "EARLIEST COMMENCEMENT DATE":  The "Earliest Commencement Date", which
     means the date before which Licensee shall not sell or offer to sell any
     Licensed Articles to the public (or permit any third party to do so), is
     June 1, 1997.

     3.   "LATEST COMMENCEMENT DATE":  Subject to the limitations and conditions
     contained in Paragraphs 2. and 11. of the Standard Terms and Conditions
     attached hereto, Licensee agrees to commence in good faith to manufacture,
     distribute and sell Licensed Articles in the MAC/PC format on or before
     June 1, 1998 and in the Sony Playstation and Sega Saturn formats within one
     year thereafter ("Latest Commencement Date").

E.   "LICENSED TERRITORY":  The "Licensed Territory" is the entire world.

F.   "ROYALTY":  The "Royalty" is 8% of 100% of Net Sales.<PAGE>


K1616V04.JMF 07-01-96
Merchandising License Agreement #6033
"THE ABYSS" - Sound Source Interactive     -1-

                               A NEWS CORPORATION COMPANY

<PAGE>

G.   "ADVANCE"/"GUARANTEE":  Licensee shall pay Fox a minimum Royalty 
hereunder of US$45,000 ("Guarantee"), which sum shall be due and payable in 
accordance with the following schedule (to the extent not previously paid 
pursuant to Section F. above).

     1.   $10,000 ("Advance"), payable upon signature of this Agreement by
     Licensee;

     2.   $10,000 on or before December 31, 1997;

     3.   $10,000 on or before June 30, 1998;

     4.   $10,000 on or before September 30, 1998; and

     5.   $5,000 on or before December 31, 1998.

H.   "PRODUCT LIABILITY INSURANCE":  The amount of bodily injury coverage 
under product liability insurance is US$1,000,000.

I.   "TRADEMARK AND COPYRIGHT NOTICES":  

 TM and - 1997 [or year of publication] Twentieth Century Fox Film Corporation
                            All rights reserved

J.   "SERVICE OF PROCESS":  Licensee appoints Ulrich Gottschling, whose 
address in California is 2985 E. Hillcrest Drive., Suite "A", Westlake 
Village, CA 91362, to accept service of process on Licensee's behalf.  If no 
name or address is filled in above or if said person has moved or for any 
reason cannot be validly served, then Licensee appoints the Secretary of 
State of the State of California to accept service of process on Licensee's 
behalf.  

K.   "SPECIAL PROVISIONS":  

     1.   AUDIO/VIDEO FOOTAGE:  Licensee shall be solely responsible for any 
     and all third party payments that may arise out of the approved use of 
     the music, character voices and/or sound effects form the Property in 
     connection with the Licensed Articles, including without limitation any 
     third party royalties, mechanical fees, residuals, publishing fees, 
     license fees, reuse fees or other guild-related payments.  In addition, 
     Licensee shall pay Fox a separate royalty of $750 with respect to each 
     minute of video footage from the Property incorporated in the Licensed 
     Article.  Further, Licensee shall pay directly to the attention of Mary 
     Jo Mennella, Vice President of Music Publishing, Twentieth Century Fox 
     Film Corporation, at the letterhead address, a separate, additional 
     royalty at the rates set forth below with respect to each Licensed 
     Article sold containing original music composed for the Property.


                    SELLING PRICE           ROYALTY RATE
                    -------------           ------------
                    $0-24.99                5CENTS per unit
                    $25-$49.99              10CENTS per unit
                    $50-$75*                15CENTS per unit

               *Rate to be negotiated on an individual basis if over $75

     2.   ABBREVIATED VERSIONS:  Licensee shall have the right to produce an 
     abbreviated, on-line version of the Licensed Article, incorporating not 
     more than 15% of the total content thereof, for transmission via 
     electronic on-line internet services for the purpose of promoting the 
     sale of Licensed Articles.  In addition, Licensee shall have the right 
     to produce and distribute a limited edition of an abbreviated version of 
     the


K1616V04.JMF 07-01-96
Merchandising License Agreement #6033
"THE ABYSS" - Sound Source Interactive     -2-

                               A NEWS CORPORATION COMPANY

<PAGE>

     Licensed Article in the MAC/PC format, incorporating not more than 30% 
     of the total content thereof, for sale at retail.  Such abbreviated 
     versions shall be subject to the prior approval of Fox in accordance 
     with the provisions of Paragraph 10. of the Standard Terms and 
     Conditions attached hereto.

     3.   Trade Show Exhibition:  Approved prototypes of the Licensed 
     Articles will be prominently exhibited by Licensee at the 1998 
     Electronic Entertainment Exposition trade convention known as "E3".

     4.   Reversion of Rights:  Notwithstanding anything to the contrary 
     contained herein, if Licensee fails to commence in good faith to sell 
     and distribute commercial quantities of the Licensed Articles in any 
     format/platform in any country(ies) of the Licensed Territory within 6 
     months following the initial shipment for sale of such format/platform 
     in the United States or anytime thereafter discontinues the sale and 
     distribution of commercial quantities of Licensed Articles in any 
     format/platform in any country(ies) of the Licensed Territory for a 
     period of 3 consecutive months, then the rights granted herein with 
     respect to such unexploited format/platform and/or country(ies) of the 
     Licensed Territory, as applicable, shall automatically revert to Fox.

= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =


By signing in the spaces provided below, the parties have agreed to all of 
the terms and conditions contained in the above Schedule and the attached 
Standard Terms and Conditions.  This Agreement shall consist of the above 
Schedule, the attached Standard Terms and Conditions and any rider making 
specific reference to this Agreement attached hereto and separately signed by 
authorized representatives of Licensee, Fox and Trademark Licensor.


SOUND SOURCE INTERACTIVE              TWENTIETH CENTURY FOX LICENSING AND
                         ("Licensee") MERCHANDISING, A UNIT OF FOX INC. ("FOX")
                                      AS ADMINISTRATOR FOR TWENTIETH
                                      CENTURY FOX FILM CORPORATION
                                                       ("Trademark Licensor")

By  /s/Vincent J. Bitetti
  ------------------------------------
  Its  CEO 


                                        By  /s/ [Signature illegible]
                                          ------------------------------------
                                            Its Senior Vice President

Date:       7/7/96
      --------------------------------

                                        Date:    7/22/96
                                              --------------------------------






K1616V04.JMF 07-01-96
Merchandising License Agreement #6033
"THE ABYSS" - Sound Source Interactive     -3-

                               A NEWS CORPORATION COMPANY













<PAGE>

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

Sound Source Interactive, Inc.

We hereby consent to the incorporation by reference in Registration 
Statements No. 333-11481 and No. 333-11483 on Form S-8 of our report dated 
September 16, 1996 appearing in your Annual Report on Form 10-KSB of 
Sound Source Interactive, Inc. for the years ended June 30, 1996 and 1995.

                                             CORBIN & WERTZ

Irvine, California
September 26, 1996

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SOUND SOURCE
INTERACTIVE, INC. AND SUBSIDIARY FOR THE PERIOD JULY 1, 1995 TO JUNE 30, 1996
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-START>                             JUL-01-1995
<PERIOD-END>                               JUN-30-1996
<CASH>                                         181,985
<SECURITIES>                                         0
<RECEIVABLES>                                1,616,325
<ALLOWANCES>                                 (703,421)
<INVENTORY>                                    262,657
<CURRENT-ASSETS>                             2,622,990
<PP&E>                                         307,021
<DEPRECIATION>                               (129,954)
<TOTAL-ASSETS>                               2,812,957
<CURRENT-LIABILITIES>                        7,996,964
<BONDS>                                      4,987,500
                                0
                                          0
<COMMON>                                     5,126,384
<OTHER-SE>                                     263,350
<TOTAL-LIABILITY-AND-EQUITY>                 2,812,957
<SALES>                                      2,264,633
<TOTAL-REVENUES>                             2,264,633
<CGS>                                        1,382,999
<TOTAL-COSTS>                                1,382,999
<OTHER-EXPENSES>                             4,377,414
<LOSS-PROVISION>                               663,421
<INTEREST-EXPENSE>                             374,175
<INCOME-PRETAX>                            (4,473,376)
<INCOME-TAX>                                     1,600
<INCOME-CONTINUING>                        (4,474,976)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (4,474,976)
<EPS-PRIMARY>                                   (2.44)
<EPS-DILUTED>                                   (2.44)
        

</TABLE>


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