MOBILE MINI INC
424B1, 1997-10-09
FABRICATED PLATE WORK (BOILER SHOPS)
Previous: MARCUS CABLE CO LP, 8-K, 1997-10-09
Next: EQUITY MARKETING INC, 8-K, 1997-10-09



PROSPECTUS                             Filed pursuant to Rule 424(b)(1) Form S-2
                                            Registration Statement No. 333-34413

                                   $6,000,000

                                mobile mini, inc.
 
                   12% Senior Subordinated Notes Due 2002 and
         Redeemable Warrants to Purchase 150,000 Shares of Common Stock

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

         Mobile Mini,  Inc.  (the  "Company") is hereby  offering  $6,000,000 in
original  principal  amount of its 12% Senior  Subordinated  Notes Due 2002 (the
"Notes") and redeemable warrants (the "Redeemable Warrants") to purchase 150,000
shares of the common stock, $.01 par value, of the Company (the "Common Stock").
The  Notes  and the  Redeemable  Warrants  must be  purchased  together  in this
Offering as a unit (a "Unit") on the basis of one Note in the original principal
amount of $5,000 and 125  Redeemable  Warrants,  each to  purchase  one share of
Common  Stock at an  initial  exercise  price of $5.00  per  share,  subject  to
adjustment in certain  circumstances.  After issuance,  the Notes and Redeemable
Warrants  will trade  separately.  The Notes will  mature on  November  1, 2002,
unless  previously  redeemed.  Interest  is payable  semi-annually  on May 1 and
November 1 of each year, commencing May 1, 1998.

         The  Company  has  applied  to The  Nasdaq  Stock  Market  to have  the
Redeemable  Warrants  listed on the  Nasdaq  SmallCap  Market  under the  symbol
anticipated  to be "MINIZ."  The Common  Stock is traded on the Nasdaq  National
Market under the symbol "MINI." On October 8, 1997, the last reported sale price
of the Common  Stock as  reported by the Nasdaq  National  Market was $5.594 per
share.

         The Notes are  redeemable,  in whole or in part,  at the  option of the
Company,  at any time  after  November  1,  1999,  at a price  equal to the then
outstanding  principal amount of the Notes redeemed plus accrued interest to the
redemption date. The Notes will constitute unsecured  obligations of the Company
and will be  subordinated  in right of payment to all existing and future Senior
Debt (as herein defined) of the Company.

         See "Risk Factors"  beginning on page 10 for certain  information  that
should be considered by prospective investors.

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

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

================================================================================
                                  Price to      Underwriting    Proceeds to the
                                  Public        Discount (1)    Company(2)(3)
- --------------------------------------------------------------------------------
Per Unit (4) ...................      $5,000           $250              $4,750
- --------------------------------------------------------------------------------
Total ..........................  $6,000,000       $300,000          $5,700,000
================================================================================

(1)  The Company has agreed to  indemnify  the  Underwriter,  as defined  below,
     against certain liabilities, including liabilities under the Securities Act
     of 1933. See "Underwriting."

(2)  Before  deducting  offering  expenses  payable by the Company  estimated at
     $150,000.

(3)  The Company has granted to the Underwriter an option, exercisable within 45
     days of the date hereof,  to purchase Units comprised of  up to $900,000 in
     principal amount of additional  Notes (together with additional  Redeemable
     Warrants to purchase an aggregate of up to 22,500  shares of Common  Stock)
     at the Price to Public less the  Underwriting  Discount  for the purpose of
     covering over-allotments,  if any. If the Underwriter exercises this option
     in full,  the Price to  Public  will  total  $6,900,000,  the  Underwriting
     Discount  will total  $345,000,  and the Proceeds to the Company will total
     $6,555,000. See "Underwriting."

(4)  Each  consisting of a Note in the original  principal  amount of $5,000 and
     Redeemable  Warrants to purchase  125 shares of Common  Stock.  The Company
     will allocate $4,811.00 of the initial Unit purchase price to each Note and
     $1.51 to each Redeemable Warrant.

         The Notes and the  Redeemable  Warrants are offered  hereby by Peacock,
Hislop,  Staley & Given, Inc. (the "Underwriter"),  subject to prior sale, when,
as and if issued to and  accepted by it,  subject to  approval of certain  legal
matters by  counsel  for the  Underwriter  and  certain  other  conditions  (the
"Offering").  The Underwriter  reserves the right to withdraw,  cancel or modify
such  offer  and to  reject  orders  in whole or in part.  It is  expected  that
delivery of the Notes and the Redeemable Warrants will be made at the offices of
the Underwriter in Phoenix, Arizona on or about October 14, 1997.

                      Peacock, Hislop, Staley & Given, Inc.
                                 October 8, 1997
<PAGE>
                          PROSPECTUS INSIDE FRONT COVER

                                Mobile Mini, Inc.
                                National Presence

Mobile  Mini  currently  markets  its  products  through  eight  company  branch
locations and 51 dealers located  throughout the United States and Canada.  Each
branch and dealer location sells,  rents and lease storage containers and custom
structures to a diverse market.

[map of the U.S. depicting branch, dealer and manufacturing plant locations]

[photograph depicting multiple containers installed at customer location]

                                Sales and Leasing

Mobile Mini's storage units are a highly  effective  alternative  for fixed- and
mini-storage  users in terms of both  security  and  access.  The  Company  also
selectively  manufacturers  and sells versatile and innovatively  designed steel
and  concrete  communications  shelters and  cabinets  based on its  proprietary
manufacturing techniques.

                               Manufacturing Plant

Mobile Mini's Maricopa  manufacturing plant currently spans 44.8 acres. With 400
full-time  employees and 130,000 square feet of  manufacturing  buildings,  this
facility is the center of product design,  manufacturing,  assembly and research
and development, purchasing over 20 million pounds of steel each year.

[aerial photograph of the Company's manufacturing plant]
- --------------------------------------------------------------------------------

CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS  THAT
STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE NOTES OR THE WARRANTS.
FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

IN CONNECTION  WITH THIS OFFERING,  CERTAIN  UNDERWRITERS  MAY ENGAGE IN PASSIVE
MARKET  MAKING  TRANSACTIONS  IN THE NOTES AND WARRANTS ON NASDAQ IN  ACCORDANCE
WITH RULE 103 OF REGULATION M. SEE "UNDERWRITING."
                                       2
<PAGE>
                                     SUMMARY

         The following summary is qualified in its entirety by the more detailed
information and consolidated financial statements,  including the notes thereto,
contained in this Prospectus to which reference is made for a complete statement
of matters discussed below. Unless otherwise indicated,  all financial and share
information set forth in this Prospectus assumes (i) no issuance of an aggregate
of 823,750 shares of Common Stock reserved for issuance  pursuant to outstanding
options and warrants  (other than the IPO Warrants as defined  herein),  (ii) no
exercise of the  outstanding  warrants to purchase  an  aggregate  of  1,067,500
shares of Common  Stock issued in  connection  with the  Company's  1994 initial
public  offering  (the  "IPO  Warrants"),   and  (iii)  that  the  Underwriter's
over-allotment  option will not be  exercised.  All  references  to fiscal years
refer to the fiscal year of the Company  ending  December 31. Unless the context
otherwise requires,  all references in this Prospectus to the "Company" refer to
Mobile Mini, Inc. and its subsidiaries.

                                   The Company

         Established  in  1983,  Mobile  Mini,  Inc.,  a  Delaware   corporation
headquartered  in Phoenix,  Arizona,  leases and sells  portable  steel  storage
containers and  telecommunication  shelters.  The Company  manufactures  its own
steel  storage   containers  and  acquires,   refurbishes,   and  modifies  used
ocean-going  shipping  containers  for use as  inland  portable  storage  units.
Operating  income for the fiscal year ended  December  31, 1996 was $4.5 million
and $3.5 million for the six months ended June 30, 1997.

         The  Company  sells  and  leases  its  products  to a wide  variety  of
individual,   business  and  governmental  users.  Clients  include  retail  and
wholesale  distributors  such  as  Sears(R),   K-Mart(R)  and  Wal-Mart(R);  and
institutional  customers such as Motorola(R),  CellularOne(R)  and  Southwestern
Bell(R) Communications.

         The  Company's  lease  activities  include  both  on-site and  off-site
leasing.  "Off-site"  leasing occurs when the Company leases a portable  storage
container  which is then  located  at the  customer's  place  of use.  "On-site"
leasing  occurs when the Company  stores the portable  container  containing the
customer's  goods at one of the  Company's  facilities,  which are  similar to a
standard mini-storage facility, but with increased security,  ease of access and
container delivery and pick-up service.  For the six months ended June 30, 1997,
on-site and off-site  leasing  represented  51% of the  Company's  revenues with
approximately 13,000 units under lease.

         The Company  pioneered the use of ocean-going  shipping  containers for
domestic  storage.  Since 1993,  the Company has expanded its operations and now
directly serves eight markets in three southwestern states.  During that period,
the  Company's  lease fleet has grown by 282%.  Although  other  companies  have
followed the  Company's  lead in developing  the domestic  market for used ocean
going  containers,  the Company  believes  that it remains the nation's  leading
lessor of these  containers.  Through  its  innovative  marketing  program,  the
Company has  expanded the demand for its products in each market it has entered,
and  continues  to grow  those  markets,  with  same  store  leasing  activities
increasing  by 28% during the twelve  months  ended June 30,  1997.  The Company
intends to continue to grow its existing  markets and to expand into  additional
cities where it believes it can establish substantial market share.

         The  Company  also  markets its  storage  products on a national  basis
through  its  national  dealer  network,  which at August 1, 1997  provided  the
Company's manufactured  containers to 51 dealers for retail sale and lease. Such
dealers are in 78 separate  locations  in 30 states and one  Canadian  province.
Marketing  to  dealers  and  potential   dealers  is  primarily  through  direct
solicitation, trade shows, trade magazine advertising and referrals.

         To complement  its storage  container  business,  diversify its product
line and target the domestic and international markets,  Mobile Mini established
a  telecommunication   shelter  division  in  mid-1995.  The  Company's  modular
telecommunication shelters, marketed under the name "Mobile Telestructures," can
be built in a variety of designs,  sizes,  strengths,  exterior  appearances and
configurations.  The Company markets its Mobile Telestructure  products directly
to  telecommunication  companies  as well  as to  companies  providing  turn-key
installations  of shelters  and towers.  For the six months ended June 30, 1997,
Mobile Telestructure represented approximately 5% of the Company's revenues.
                                       3
<PAGE>
         In March 1996,  the  Company  refinanced  its  business,  repaying  the
majority of its indebtedness and entering into a credit agreement which provided
a $35.0  million  line of  credit  and a $6.0  million  term  loan (as  amended,
restated  or  otherwise   modified   from  time  to  time,   and  including  any
restatements,  renewals,  refundings or refinancings thereof, the "Senior Credit
Agreement"). The revolving line of credit portion of the Senior Credit Agreement
has since been expanded to $40.0 million.  Previously, the Company financed most
of its container lease fleet with debt with a five-year  amortization  schedule.
Under the Senior Credit  Agreement,  the Company's lenders permit the Company to
take  advantage of the long useful life and  durability of its  container  lease
fleet by providing  financing that requires  interest-only  payments  during the
term  of the  revolving  line of  credit.  The  1996  refinancing  provided  the
liquidity that permits the Company to focus on the most  profitable  part of its
business, the leasing of portable storage containers and portable offices.

         The Company's  principal executive office is located at 1834 West Third
Street, Tempe, Arizona 85281, and its telephone number is (602) 894-6311.

                                  The Offering

The Notes ......................... $6,000,000  aggregate  principal  amount  of
                                    12% Senior  Subordinated  Notes Due 2002  to
                                    be   issued   under   an   indenture    (the
                                    "Indenture")  between the Company and Harris
                                    Trust and  Savings  Bank,  as  trustee  (the
                                    "Trustee"). See "Description of the Notes."

Denomination ...................... $5,000  per  Note  and  integral   multiples
                                    thereof.

Use of Proceeds ................... Net  proceeds  from  the  sale of the  Notes
                                    offered    hereby,     estimated    to    be
                                    approximately $5.6 million,  will be used to
                                    repay  $3.0 million of senior   subordinated
                                    indebtedness outstanding under the Company's
                                    bridge   notes  issued  in  July  1997  (the
                                    "Bridge   Notes"),   plus  accrued  interest
                                    thereon, and a portion of the proceeds equal
                                    in  amount  to  one  scheduled   semi-annual
                                    interest  payment  on the Notes  outstanding
                                    will be  deposited  in an  interest  reserve
                                    account to secure the  Company's  obligation
                                    to  pay  scheduled  interest  payments.  The
                                    remaining net proceeds will be used to repay
                                    a portion  of the amount  outstanding  under
                                    the revolving  line of credit portion of the
                                    Senior   Credit   Agreement.   See  "Use  of
                                    Proceeds."

Maturity Date ..................... November 1, 2002.

Interest Payment Dates ............ May  1  and   November   1  of  each   year,
                                    commencing on May 1, 1998.

Original Issue Discount ........... For federal  income tax purposes,  the Notes
                                    will be treated as having  been  issued with
                                    "original issue discount" equal to the value
                                    of the Warrants as  determined by applicable
                                    regulations of the Internal Revenue Service.
                                    See    "Certain     Federal    Income    Tax
                                    Considerations."

Interest Reserve .................. The  Company  will  deposit  in an  interest
                                    reserve account (the "Reserve  Account") for
                                    the  benefit of the  holders of the Notes an
                                    amount  equal to one  semi-annual  scheduled
                                    interest payment on the Notes,  which amount
                                    may be distributed to such holders to pay an
                                    interest  payment  in  the  event  that  the
                                    Company  fails to make a scheduled  interest
                                    payment.  If any  amounts  are paid from the
                                    Reserve   Account,   the  account   must  be
                                    replenished   not   later   than   the  next
                                    scheduled  interest  payment  date  for  the
                                    Notes,  subject to the right of the  lenders
                                    under the Senior Credit Agreement to issue a
                                       4
<PAGE>
                                    Payment  Blockage Notice (as defined herein)
                                    following   the   occurrence  of  a  default
                                    thereunder.  See "Description of the Notes -
                                    Interest Reserve Account."

Ranking ........................... The Notes will constitute  general unsecured
                                    obligations  of  the  Company  and  will  be
                                    subordinated  in  right  of  payment  to all
                                    existing and future  Senior Debt (as defined
                                    herein) of the Company. As of June 30, 1997,
                                    the Company had approximately  $46.5 million
                                    of Senior Debt  outstanding and $9.8 million
                                    of debt  outstanding that is pari passu with
                                    the Notes.  As long as the Company  complies
                                    with certain  financial  ratios set forth in
                                    the Indenture,  the Indenture will not limit
                                    the  amount  of  additional  Senior  Debt or
                                    other  indebtedness  that  the  Company  can
                                    create, incur, assume or guarantee, nor will
                                    the   Indenture    limit   the   amount   of
                                    indebtedness   which  any   subsidiary   can
                                    create,  incur,  assume  or  guarantee.  See
                                    "Description  of the Notes -  Subordination"
                                    and "- Certain Covenants."

Optional Redemption ............... The Notes will be redeemable,  at the option
                                    of the Company,  at any time, in whole or in
                                    part, on or after  November 1, 1999, at 100%
                                    of  the   principal   amount  of  the  Notes
                                    redeemed,  plus accrued and unpaid  interest
                                    thereon.  See  "Description  of the  Notes -
                                    Optional Redemption."

Change in Control Refinancing ..... If  a  Change  in  Control  Refinancing  (as
                                    defined in the Indenture)  shall occur prior
                                    to  November  1,  1999,  each  holder of the
                                    Notes  will  have the right to  require  the
                                    Company  to  repurchase  all or any  part of
                                    such holder's Notes at 101% of the principal
                                    amount  thereof,  plus  accrued  and  unpaid
                                    interest  thereon to the date of repurchase.
                                    No  repurchase  right will exist if a Change
                                    in Control  Refinancing  should  occur after
                                    November  1,  1999.  A  "Change  in  Control
                                    Refinancing"  is defined in the Indenture to
                                    mean   the    refinancing,    refunding   or
                                    restructuring of the Company's Senior Credit
                                    Agreement  upon the  occurrence of specified
                                    events,  including (i) the Company's founder
                                    or persons directly or indirectly controlled
                                    by the founder and members of the  Company's
                                    management  ceasing  to own at least  20% of
                                    the   voting   power   of   the    Company's
                                    securities,  (ii)  any  person  (other  than
                                    members   of   the   Company's   management)
                                    acquiring securities  representing more than
                                    20% of the  voting  power  of the  Company's
                                    securities,  or (iii) existing directors (or
                                    persons  nominated  for election by at least
                                    75% of the Company's  existing directors and
                                    directors  so   nominated)  of  the  Company
                                    ceasing  to  constitute  at least 75% of the
                                    Company's    board   of    directors.    See
                                    "Description  of the Notes -  Repurchase  at
                                    the  Option  of  Holders  Upon a  Change  in
                                    Control Refinancing."

Certain Covenants ................. The Indenture will contain certain covenants
                                    which, among other things,  will require the
                                    Company to maintain a specified Tangible Net
                                    Worth,  a  specified  maximum  Total  Funded
                                    Indebtedness  Ratio, and a specified maximum
                                    Senior  Indebtedness  Ratio  (all as defined
                                    herein),  and will  restrict  the ability of
                                    the Company to enter into  transactions with
                                    affiliates    or   related    persons,    or
                                    consolidate, merge
                                        5
<PAGE>
                                    or  sell  all  or  substantially  all of its
                                    assets.   These  covenants  are  subject  to
                                    important exceptions and qualifications. See
                                    "Description   of  the   Notes   -   Certain
                                    Covenants."

Payment Blockage Periods .......... Upon the  occurrence  of a default under the
                                    Senior Credit Agreement, the Company may not
                                    make any  payment  upon or in respect of the
                                    Notes  (including any deposit by the Company
                                    of any amount into the  Reserve  Account) if
                                    the  Trustee  receives a notice (a  "Payment
                                    Blockage  Notice") of such  default from any
                                    person  permitted  to give such notice under
                                    the Indenture.  Payments (including deposits
                                    into the Reserve  Account)  shall be resumed
                                    (i) upon the date such  default  is cured or
                                    waived,  or (ii) 180 days  after the date on
                                    which the applicable Payment Blockage Notice
                                    is given.  Only one such  period of  payment
                                    blockage may be given in any 360-day period,
                                    unless the default  that is the subject of a
                                    Payment  Blockage  Notice  has been cured or
                                    waived  within the 90 days after such notice
                                    has been given, in which case one additional
                                    Payment  Blockage Notice  (covering a period
                                    of up to 180 days) may be given  within such
                                    360-day period.  Notwithstanding delivery of
                                    a Payment Blockage  Notice,  interest may be
                                    paid from  amounts in the  Reserve  Account.
                                    See    "Description    of   the    Notes   -
                                    Subordination."  Events of default under the
                                    Senior Credit Agreement  include any failure
                                    to make  payment  thereunder  when due,  any
                                    failure  to  comply  with any  covenant  set
                                    forth  therein,  a Change of  Control of the
                                    Company (defined  substantially  identically
                                    to Change in Control  Refinancing  under the
                                    Indenture),  any default under any agreement
                                    (including   the    Indenture)    evidencing
                                    indebtedness  of the Company in an amount in
                                    excess of $200,000,  and the  occurrence  of
                                    certain  events  that  adversely  affect the
                                    lender's  security  interest  collaterlizing
                                    the  Company's  obligations under the Senior
                                    Credit Agreement.

Limited Noteholder Remedies
  Upon an Event of Default ........ Upon   an   occurrence    and   during   the
                                    continuance of an Event of Default under the
                                    Indenture,  the principal  of,  interest and
                                    other amounts due under the Notes shall bear
                                    interest  at a  rate  of 2% per  month  (the
                                    "Default  Rate").  In  the  event  that  the
                                    Company   fails  to  make  any   payment  of
                                    principal or interest on a Note on or before
                                    the date  due,  or  fails  to pay any  other
                                    amount  due  under the  Indenture  within 10
                                    days  after   receipt  of  notice  from  the
                                    Trustee,   the  Notes  shall   automatically
                                    become  due  and  payable;   provided,  that
                                    payment  of   interest  on  the  Notes  from
                                    amounts on deposit  in the  Reserve  Account
                                    will not  constitute  an  Event  of  Default
                                    under the  Indenture.  If any other Event of
                                    Default under the Indenture  shall exist and
                                    if  the  Company's  indebtedness  under  the
                                    Senior  Credit  Agreement  has been declared
                                    due  and   payable   prior  to  its   stated
                                    maturity, the Trustee may declare the unpaid
                                    principal  of and  accrued  interest  on the
                                    outstanding Notes to be due and payable. Any
                                    default  or  event  of  default   under  the
                                    Indenture   will   constitute  an  event  of
                                    default  under the Senior  Credit  Agreement
                                    and the Lenders  thereunder  will  thereupon
                                    have the right to exercise remedies
                                       6
<PAGE>
                                    under the Senior Credit Agreement, including
                                    the issuance of a Payment  Blockage  Notice.
                                    See  "Description  of the  Notes - Events of
                                    Default and Remedies."

The Redeemable Warrants ........... The  Notes  will be issued  with  Redeemable
                                    Warrants which, when exercised, will entitle
                                    the  holders  thereof  to  purchase,  in the
                                    aggregate,  150,000  shares of Common Stock,
                                    on the basis of 125 Redeemable  Warrants for
                                    each Note purchased. See "Description of the
                                    Redeemable Warrants."

Exercise .......................... Each Redeemable  Warrant entitles the holder
                                    thereof  to  purchase  one  share of  Common
                                    Stock  for  $5.00   per  share  (subject  to
                                    adjustment   as   described   herein).   The
                                    Redeemable Warrants first become exercisable
                                    on March 1, 1998.
Expiration of Redeemable 
  Warrants ........................ November 1, 2002 (the "Expiration Date").

Redemption of Redeemable 
  Warrants ........................ After  October 13, 1999, the Company has the
                                    right to redeem the  Redeemable  Warrants at
                                    any time  after  the date  that the  closing
                                    price of the  Common  Stock has  equaled  or
                                    exceeded  $8.75 per share for a period of 20
                                    consecutive  trading  days.  The  redemption
                                    price is $.05 per Redeemable Warrant. 

Adjustments ....................... The  number of  shares  of Common  Stock for
                                    which a  Redeemable  Warrant is  exercisable
                                    and the purchase  price  thereof are subject
                                    to  adjustment  from  time to time  upon the
                                    occurrence  of  certain  events,  including,
                                    among other  things,  certain  dividends and
                                    distributions  and  issuances  of  shares of
                                    Common  Stock at a price  below  the  market
                                    price.  See  "Description  of the Redeemable
                                    Warrants - Adjustment of Exercise  Price and
                                    Change in Number  of  Shares  Issuable  Upon
                                    Exercise."  A  Redeemable  Warrant  does not
                                    entitle  the holder  thereof to receive  any
                                    dividends  paid on  Common  Stock nor does a
                                    holder of Redeemable Warrants, as such, have
                                    any rights of a stockholder of the Company.


                                  Risk Factors

         See "Risk Factors" for certain factors relating to an investment in the
Notes  and  Redeemable   Warrants  that  should  be  considered  by  prospective
investors.
                                       7
<PAGE>
                       Summary Consolidated Financial Data

         The   following   summary  of  financial   data  is  derived  from  the
consolidated financial statements of the Company, included elsewhere herein, and
should be read in conjunction with such  consolidated  financial  statements and
the notes thereto.  The consolidated  financial  statements of the Company as of
December  31, 1995 and 1996 and for each of the three years in the period  ended
December 31, 1996, have been audited by Arthur Andersen LLP,  independent public
accountants,  whose report thereon  appears  elsewhere in this  Prospectus.  The
consolidated  financial  statements  for the six months  ended June 30, 1996 and
1997 are unaudited.
<TABLE>
<CAPTION>
                                                                                         Six Months
                                                    Year Ended December 31,            Ended June 30,
                                                ------------------------------       -----------------
                                                                                        (unaudited)
                                                  1994       1995        1996        1996        1997
                                                  ----       ----        ----        ----        ----
                                                   (dollars in thousands, except per share amounts):
<S>                                             <C>        <C>         <C>         <C>         <C>     
Consolidated Statements of Operations Data:
  Revenues ...................................  $ 28,182   $ 39,905    $ 42,210    $ 19,201    $ 21,843
  Income from operations .....................     2,791      4,306       4,527       2,318       3,539
  Income before extraordinary item ...........       956        777         481         209         723
  Extraordinary item .........................      --         --          (410)       (410)       --
  Preferred stock dividend(1) ................      --        1,250        --          --          --
  Net income (loss) available to
    common shareholders ......................       956       (473)         70        (201)        723

  Earnings per common and
    common equivalent share:

  Income (loss) available to common
    shareholders before extraordi-
    nary item ................................  $   0.21   $  (0.09)   $   0.07    $   0.03    $   0.11
  Extraordinary item .........................      --         --         (0.06)      (0.06)       --
                                                --------   --------    --------    --------    --------
  Net income (loss) available to
    common shareholders ......................  $   0.21   $  (0.09)   $   0.01    $  (0.03)   $   0.11
                                                ========   ========    ========    ========    ========


                                                         At December 31,                 At June 30,
                                                 -------------------------------    --------------------
                                                                                        (unaudited)
                                                  1994       1995         1996        1996        1997
                                                 --------   --------    --------    --------    --------
                                                                 (dollars in thousands):

Consolidated Balance Sheet Data:
  Total assets ...............................  $ 40,764   $ 54,342    $ 64,816    $ 57,001    $ 73,217
  Long term line of credit ...................      --        4,099      26,406      18,379      33,776
  Long term debt and obligations
    under capital leases, including
    current portion ..........................    16,140     24,533      13,742      15,209      12,676
  Total stockholders' equity .................    11,275     16,160      16,209      15,937      16,932


                                                  Year Ended December 31,     Six Months Ended June 30,
                                               -----------------------------  -------------------------
                                                                                      (unaudited)
                                                  1994       1995      1996        1996         1997
                                                --------   --------  --------    --------    ----------
                                                                (dollars in thousands):
Other Data:
  EBITDA(2) ..................................   $ 3,620   $  5,917    $  6,466    $  3,071    $  4,541
  Ratio of EBITDA to interest
    expense(2) ...............................     2.8:1(4)   1.8:1       1.7:1       1.6:1       2.0:1
  Ratio of earnings to fixed
    charges(3) ...............................     2.2:1(4)   1.4:1       1.2:1       1.2:1       1.5:1
</TABLE>
                                       8
<PAGE>
<TABLE>
<S>                                             <C>        <C>         <C>         <C>         <C>      
Net cash provided by (used in):
  Operating activities .......................  $  1,301   $   (165)   $  1,390    $ (1,795)   $   (491)
  Investing activities .......................   (14,431)   (10,778)    (10,751)     (1,215)     (6,064)
  Financing activities .......................    13,847     11,527       8,667       2,263       6,305
                                                --------   --------    --------    --------    -------- 
  Total ......................................  $    717   $    584    $   (694)   $   (747)   $   (250)
                                                ========   ========    ========    ========    ======== 
</TABLE>
- ----------------
(1)      In accordance with the accounting  treatment  announced by the staff of
         the  Securities and Exchange  Commission  ("SEC") at the March 13, 1997
         meeting  of the  Emerging  Issues  Task  Force  ("EITF"),  the  Company
         recorded a prefered stock dividend at December 31, 1995. See note 10 of
         Notes to Consolidated Financial Statements.

(2)      EBITDA is defined  as  earnings  before  interest  expense,  income tax
         expense  (benefit),  depreciation  and  amortization.  The  Company has
         included  information  concerning  EBITDA  and the  ratio of  EBITDA to
         interest  expense  because  they are  used by  certain  investors  as a
         measure of the ability of issuers of debt  securities  to service their
         debt.  EBITDA  is  not  required  by  generally   accepted   accounting
         principles  ("GAAP") and should not be considered as an  alternative to
         net income or any other measure of  performance  required by GAAP or as
         an indicator of the Company's  operating  performance.  In  considering
         EBITDA,  investors  should  consider  that  certain  of those  expenses
         excluded  in   calculating   EBITDA  (such  as  interest   expense  and
         depreciation and  amortization)  have a material impact upon net income
         and,  because  those  factors  may differ  materially  among  companies
         reporting  EBITDA  data,  the  EBITDA  measures  presented  may  not be
         comparable to similarly titled measures of other companies.  Management
         believes that net income is generally a more important indicator of the
         Company's financial performance than is EBITDA.

(3)      The ratio of  earnings  to fixed  charges  is  calculated  by  dividing
         earnings  by fixed  charges.  For this  purpose,  "earnings"  means net
         income (loss) from continuing operations before income taxes plus fixed
         charges  minus  capitalized  interest.   "Fixed  charges"  means  total
         interest,   whether  capitalized  or  expensed,  plus  amortization  of
         deferred financing costs and the interest portion of rental expense.

(4)      The Company  completed its initial  public  offering in February  1994,
         receiving approximately $7.0 million of net proceeds,  which materially
         affected the ratio.
                                        9
<PAGE>
                   SPECIAL NOTE ON FORWARD-LOOKING STATEMENTS

         Except for historical  information  contained  herein,  this Prospectus
contains  forward-looking  statements  within the  meaning of Section 27A of the
Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") and the Company
intends  that such  forward-looking  statements  be subject to the safe  harbors
created thereby. Such forward-looking statements involve risks and uncertainties
and include,  but are not limited to, statements regarding future events and the
Company's  plans and  expectations.  The  Company's  actual  results  may differ
materially  from such  statements.  Factors  that  cause or  contribute  to such
differences  include, but are not limited to, those discussed in "Risk Factors,"
as well as  those  discussed  elsewhere  in this  Prospectus  and the  documents
incorporated  herein  by  reference.  Although  the  Company  believes  that the
assumptions underlying its forward-looking statements are reasonable, any of the
assumptions  could prove  inaccurate and,  therefore,  there can be no assurance
that  the  results  contemplated  in  such  forward-looking  statements  will be
realized.  In addition,  as  disclosed  under "Risk  Factors,"  the business and
operations of the Company are subject to  substantial  risks which  increase the
uncertainties  inherent  in the  forward-looking  statements  included  in  this
Prospectus.  The  inclusion of such  forward-looking  information  should not be
regarded as a representation  by the Company or any other person that the future
events, plans or expectations contemplated by the Company will be achieved.


                                  RISK FACTORS

         In considering  the matters set forth in this  Prospectus,  prospective
purchasers of the Notes and Redeemable  Warrants should  carefully  consider the
matters  set  forth  below  as well  as  other  information  set  forth  in this
Prospectus.

Substantial Leverage

         The  Company  leases   containers   under  operating  leases  with  its
customers.  The operating lease business is a capital  intensive  business.  The
typical operating lease transaction requires a cash investment by the Company of
a percentage of the original cost of acquiring and refurbishing  used containers
or  manufacturing  new containers or other  structures in its lease fleet.  This
cash investment,  commonly known in the equipment leasing industry as an "equity
investment,"  is typically 10% to 20% of the cost of a finished  container.  The
Company's  equity  investment is typically  financed with either the proceeds of
the sale of equity or debt securities or internally  generated  funds. The other
80% to 90% of the  cost of a  finished  container  is  typically  financed  with
borrowings.  Consequently,  the  Company  generally  carries a high  outstanding
indebtedness  amount.  As of June 30, 1997,  on a pro forma basis,  after giving
effect to the sale of the Notes and Redeemable  Warrants and the  application of
the estimated  proceeds  therefrom,  the aggregate amount of indebtedness of the
Company  would have been  approximately  $56.7  million,  of which $41.3 million
would  have been  Senior  Debt.  See  "Capitalization."  The  Company  may incur
additional  indebtedness in the future, subject to certain limitations contained
in the Senior  Credit  Agreement.  The  Indenture  does not limit the  Company's
ability to incur additional debt, other than requiring that the Company maintain
a specified minimum Tangible Net Worth,  maximum Total Funded Indebtedness Ratio
and maximum Senior  Indebtedness  Ratio,  all as defined  therein.  Accordingly,
following the sale of the Notes,  the Company will have significant debt service
obligations.  The Company's ability to satisfy its annual interest and principal
payments on its indebtedness or to refinance its obligations with respect to its
indebtedness or sell assets or raise equity capital to satisfy such  obligations
will  depend  largely  upon its  performance,  which,  in turn,  is  subject  to
prevailing  economic  conditions  and to  financial,  business and other factors
beyond its control. See  "Business-Financing"  and "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources."

Subordination of Notes

         The  indebtedness  evidenced by the Notes is  subordinate  to the prior
payment in full of all Senior Debt (as defined herein). As of June 30, 1997, the
Company had approximately $46.5 million of Senior
                                       10
<PAGE>
Debt  outstanding.  The Indenture will not limit the amount of additional  debt,
including Senior Debt and pari passu indebtedness,  that the Company can create,
incur, assume or guarantee, except to the extent, if any, that the incurrence of
such debt would violate certain financial  covenants set forth in the Indenture.
During the  continuance of any default  (beyond any applicable  grace period) in
the payment of  principal,  premium,  interest  or any other  payment due on the
Senior Debt, no payment of principal or interest on the Notes may be made by the
Company.  In addition,  upon any  distribution of assets of the Company upon any
dissolution,  winding  up,  liquidation  or  reorganization,  the payment of the
principal and interest on the Notes is  subordinated  to the extent  provided in
the Indenture to the prior payment in full of all Senior Debt. By reason of this
subordination, in the event of the Company's dissolution, holders of Senior Debt
may  receive  more,  ratably,  and the  holders of the Notes may  receive  less,
ratably,  than the other  creditors  of the  Company.  See  "Description  of the
Notes--Subordination."

Effect of Payment Blockage Periods on Notes

         Upon the occurrence of a default under the Senior Credit Agreement, the
Company may not make any payment upon or in respect of the Notes  (including any
deposit by the Company of any amount  into the  Reserve  Account) if the Trustee
receives a notice (a "Payment  Blockage Notice") of such default from any person
permitted to give such notice under the Indenture.  Payments (including deposits
into the Reserve  Account)  shall be resumed  (i) upon the date such  default is
cured or waived, or (ii) 180 days after the date on which the applicable Payment
Blockage Notice is given.  Only one such period of payment blockage may be given
in any  360-day  period,  unless the  default  that is the  subject of a Payment
Blockage  Notice has been cured or waived  within the 90 days after such  notice
has been given, in which case one additional Payment Blockage Notice (covering a
period  of up to  180  days)  may be  given  within  such  360-day  period.  See
"Description of the Notes - Subordination."

Limited Remedies Upon an Event of Default under the Indenture

         Upon an occurrence  and during the  continuance  of an Event of Default
under the Indenture,  the principal of, interest and other amounts due under the
Notes shall bear interest at a rate of 2% per month (the "Default Rate"). In the
event that the Company  fails to make any payment of  principal or interest on a
Note on or before the date due,  or fails to pay any other  amount due under the
Indenture  within 10 days after  receipt of notice from the  Trustee,  the Notes
shall automatically become due and payable;  provided,  that payment of interest
on the Notes from amounts on deposit in the Reserve  Account will not constitute
an Event of Default under the Indenture. If any other Event of Default under the
Indenture shall exist and if the Company's  indebtedness under the Senior Credit
Agreement has been declared due and payable  prior to its stated  maturity,  the
Trustee  may  declare  the  unpaid  principal  of and  accrued  interest  on the
outstanding Notes to be due and payable;  provided,  that absent acceleration of
the  Company's  indebtedness  under the Senior  Credit  Agreement,  neither  the
Trustee  nor any  holders of the Notes  shall have any right to  accelerate  the
maturity  of the  Notes or the  right to pursue  any  other  remedies  under the
Indenture.  Accordingly,  holders of the Notes shall have only limited  remedies
upon the  occurrence  of an Event of  Default  under the  Notes,  other than the
accrual of interest at the Default Rate. See  "Description of the Notes - Events
of Default and Remedies."

Uncertainty in Supply and Price of Used Containers

         The  Company  purchases  used  ocean-going  shipping  containers  which
comprise a majority of the storage  containers  which the  Company  leases.  The
Company's  ability to obtain used  containers  for its lease fleet is subject in
large  part  to  the  availability  of  these  containers  in  the  market.  The
availability  to the  Company of used  cargo  containers  is in part  subject to
international  trade  issues and the demand for  containers  in the ocean  cargo
shipping business. Should there be a shortage in supply of used containers,  the
Company  could  supplement  its lease  fleet with new  manufactured  containers.
However, should there be an overabundance of these used containers available, it
is likely that prices would fall.  This could result in a reduction in the lease
rates the Company could obtain from its container leasing  operations.  It could
also cause the  appraised  orderly  liquidation  value of the  containers in the
lease fleet to decline.
                                       11
<PAGE>
Uncertainty of Additional Financing to Sustain Growth

         The Company  believes  that its current  capitalization,  together with
borrowings  available  under the  Senior  Credit  Agreement,  is  sufficient  to
maintain its current level of  operations.  However,  the  Company's  ability to
sustain  recent-period  financial and operating results is materially  dependent
upon the availability of credit and equity to support continued  increase in the
size of its container  lease fleet. At July 31, 1997, the Company had borrowings
of approximately  $32.9 million  outstanding  under the Senior Credit Agreement.
While the  Company  believes  that the net  proceeds  from the sale of the Notes
together with borrowings  under the Senior Credit Agreement  provide  sufficient
capital to permit continued  growth at recent levels,  there can be no assurance
that such financial resources will be sufficient to sustain recent growth levels
throughout the Company's  fiscal year beginning  January 1, 1998.  During fiscal
1996, the cost of used ocean-going  containers,  which the Company purchases and
refurbishes,  increased  materially as compared to prior periods.  Although used
container  prices  stabilized and then decreased  during the first six months of
1997, there can be no assurance that current price levels will continue,  and if
the cost of used containers increases over existing levels, the Company would be
required  to secure  additional  financing  through  debt or  equity  offerings,
additional  borrowings or a combination of these sources (in addition to any net
proceeds of this  Offering)  in order to sustain  recent-period  growth  levels.
However,  there is no  assurance  that any such  financings  will be obtained or
obtained on terms  acceptable  to the Company.  The  availability  of borrowings
under the Senior  Credit  Agreement  is dependent  upon the orderly  liquidation
value of the Company's  container  lease fleet. A significant  reduction in such
values may  adversely  affect the  Company's  ability  to finance  its  business
through the Senior Credit Agreement.  See "Business-Financing" and "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources."

Container Fleet Utilization

         Historically,  the Company has maintained  container fleet  utilization
levels in the  85-to-92%  range.  During 1996,  the  Company's  container  fleet
utilization  level  was 90% and at June 30,  1997 was 87%.  Should  the  Company
experience an  unexpected  decline in demand for its lease units due to economic
conditions, an increase in competition, an increase in supply of used containers
or any other reason,  the Company would expect to dispose of containers in order
to maintain acceptable  utilization levels. If this were to occur at a time when
the market price of used  containers has declined,  it could result in losses on
the sale of these containers. In addition, the Company's operating results would
be adversely  affected because it would continue to be subject to the high fixed
costs of its branch operations but it would have reduced lease revenues.

Risk of Senior Debt Covenant Defaults

         The Company's obligations under the Senior Credit Agreement are secured
by a lien in favor of its lenders  covering  substantially  all of the assets of
the  Company.  The  Company is required to comply  with  certain  covenants  and
restrictions,  including covenants relating to the Company's financial condition
and results of operations.  If the Company is unable or fails to comply with the
covenants and  restrictions  of the Senior Credit  Agreement,  the lenders would
have the right  not to make  loans  under the  Senior  Credit  Agreement  and to
require early payment of outstanding loans. The lack of availability of loans or
the requirement to make early  repayment of loans would have a material  adverse
effect on the Company.  See  "Management's  Discussion  and  Analysis  Financial
Condition and Results of Operations - Liquidity and Capital Resources."

Uncertainty of Future Financial Performance, Fluctuations in Operating Results

         The Company's  results of operations may vary from period to period due
to a variety of factors  which  affect  demand for the  Company's  products  and
influence the Company's operating costs and margins,  including general economic
and industry  conditions,  availability of and cost increases of used containers
from which the Company  builds its  container  fleet,  changes in marketing  and
sales  expenditures,  pricing  pressures,  market  acceptance  of the  Company's
products,  particularly  in new market  areas in which the  Company  may expand,
expenditures to acquire or start-up and integrate into the Company's  operations
new  businesses  which the  Company  seeks to acquire  as part of its  expansion
strategy,   and  the  introduction  of  new  products  by  the  Company  or  its
competitors.
                                       12
<PAGE>
Fluctuations in Raw Materials Costs and Supply

         The Company  purchases used  ocean-going  shipping  containers,  steel,
vinyl,  wood,  glass and other raw materials from various  suppliers.  While all
such materials are available from numerous independent suppliers,  commodity raw
materials are subject to  fluctuations  in price.  Because such materials in the
aggregate constitute significant components of the Company's cost of goods sold,
such price  fluctuations  could have a material  adverse effect on the Company's
results of operations. Although the Company believes that it can pass on gradual
increases in raw  material  prices,  there can be no assurance  that the Company
will continue to be able to do so in the future. In addition, sharp increases in
material  prices are more  difficult  to pass through to the customer in short a
period of time and may negatively impact the short-term financial performance of
the Company.

Potential Adverse Effects of Government Regulation

         The  Company's  manufacturing  and  storage  facilities  are subject to
regulation  by a  number  of  governmental  authorities,  including  regulations
relating to occupational  health and safety and to environmental  issues as well
as federal and state laws  governing such matters as overtime and minimum wages.
The Company  believes that its operations  comply in all material  respects with
all  applicable  regulatory  requirements.  However,  any failure to comply with
applicable  regulations,  or the  adoption  of new  regulations  or  changes  in
existing  regulations,  could impose additional compliance costs on the Company,
require a cessation of certain  activities or otherwise have a material  adverse
impact on the Company's business and results of operations.

Limitations on Repurchase Upon a Change in Control Refinancing

         In the event of a Change in Control  Refinancing  prior to  November 1,
1999,  each Note holder may under certain  circumstances  require the Company to
repurchase  all or a portion  of such  holder's  Notes at 101% of the  principal
amount  thereof plus accrued and unpaid  interest to the  repurchase  date. If a
Change in Control  Refinancing were to occur, there can be no assurance that the
Company would have  sufficient  funds to pay the repurchase  price for all Notes
tendered by the holders thereof. It is expected that the Company's repurchase of
Notes, absent a waiver, would constitute a default under the terms of the Senior
Credit Facility.  In addition,  the Company's repurchase of Notes as a result of
the occurrence of a Change in Control  Refinancing  may be prohibited or limited
by the holders of Senior Debt under the subordination  provisions  applicable to
the Notes,  or be prohibited or limited by or create an event of default  under,
the terms of other agreements  relating to borrowings  which  constitute  Senior
Debt as may be entered  into,  amended,  supplemented  or replaced  from time to
time.  Failure  of the  Company  to  repurchase  Notes at the option of the Note
holder upon a Change in Control  Refinancing would result in an Event of Default
under the Indenture.  See "Description of the Notes - Redemption of Notes at the
Option of Holders Upon a Change in Control Refinancing."

Absence of Trading Market

         There is no public market for the Notes and the Company does not intend
to apply for listing of the Notes on Nasdaq or any national securities exchange.
The Company has been advised by the  Underwriters  that they presently intend to
make a market in the Notes after the consummation of the Offering, although they
are  under  no  obligation  to do  so  and  may  discontinue  any  market-making
activities  at any  time.  Accordingly,  no  assurance  can be  given  as to the
liquidity of the trading  market for the Notes or that an active  public  market
for the Notes will  develop.  If an active  public market for the Notes does not
develop,  the market price and liquidity of the Notes may be adversely affected.
It is not expected that the Notes will be assigned a credit rating by any of the
nationally recognized rating agencies.

         Although the Company's  Common Stock and IPO warrants are quoted on the
Nasdaq National Market and the Nasdaq Small Cap Market, respectively,  there can
be no assurance that a trading  market for the Redeemable  Warrants will develop
or, if one does develop,  of its liquidity or whether it will be maintained.  To
the extent that an active market does not develop for the  Redeemable  Warrants,
the market price and a holder's ability to sell the Redeemable Warrants could be
materially adversely affected.
                                       13
<PAGE>
Original Issue Discount

         Because  the  Notes  are  being  offered  as  part of a Unit  with  the
Redeemable  Warrants,  a  portion  of the  offering  price  for a Unit  will  be
allocated  to the Notes  and a portion  to the  Redeemable  Warrants.  Since the
portion  allocable to a Note will be less than the Note's  prinicpal  amount,  a
Note will likely be issued at a discount  from its face amount.  If the discount
(generally  referred  to as  "original  issue  discount"  or  "OID")  exceeds  a
statutory  de minimis  amount (1/4 of 1% of an  obligation's  stated  redemption
price at maturity  multiplied by the number of complete  years to its maturity),
the Notes will be  considered  to be issued with  original  issue  discount.  In
addition  to  including  in income the  amount of stated  interest  received  or
accrued,  a holder  will be  required  to  include a portion  of any such OID as
ordinary  income for federal  income tax purposes each year over the term of the
Notes so as to provide a constant  yield to  maturity.  The  Company  intends to
allocate the issue price on a per Note and per the  Redeemable  Warrant basis. A
holder of Notes and  Redeemable  Warrants  may not adopt a different  allocation
unless  such  holder  properly  discloses  such a  different  allocation  on the
holder's  federal income tax return for the year in which the Notes and Warrants
were acquired. See "Certain Federal Income Tax Considerations -- The Notes."

Competition

         The  Company  believes  that  its  products,   services,   pricing  and
manufacturing  capabilities allow it to compete favorably in each of the on-site
leasing,  off-site  leasing and sales  segments of the Company's  markets in the
areas it  currently  operates.  However,  the  Company's  ability to continue to
compete  favorably  in each of its  markets  is  dependent  upon  many  factors,
including the market for used  ocean-going  shipping  containers and the cost of
steel.

         The  Company  believes  that  competition  in each of its  markets  may
increase  significantly in the future. It is possible that some such competitors
will have  greater  marketing  and  financial  resources  than the  Company.  As
competition  increases,  significant pricing pressure and reduced profit margins
may result. Prolonged price competition,  along with other forms of competition,
could have a material  adverse  affect on the Company's  business and results of
operations. See "Business-Competition."

Reliance on Key Employees

         The Company is  substantially  dependent  on the  personal  efforts and
abilities of Richard E. Bunger,  the Company's founder and its Chairman,  Steven
G. Bunger,  the Company's  President and Chief Executive  Officer,  and Lawrence
Trachtenberg,  the  Company's  Executive  Vice  President  and  Chief  Financial
Officer.  The loss or  unavailability  of any of these officers or certain other
key employees for any significant  period of time could have a material  adverse
effect on the  Company's  business  prospects or earning  capacity.  

Management Control

         The  Company's  executive  officers and directors as at August 15, 1997
own an aggregate of approximately  2,643,150 shares, or 38.2% of the outstanding
Common Stock.  Richard E. Bunger,  the  Company's  Chairman,  beneficially  owns
approximately 34.6% of the Common Stock outstanding. Consequently, the executive
officers and directors of the Company collectively, and Mr. Bunger individually,
have  substantial  influence  in the  election  of all  members  of the Board of
Directors and therefor on the direction of the Company's business and affairs.

Anti-Takeover Considerations

         The Company's Board of Directors  intends to propose that the Company's
shareholders  adopt at the Company's  1997 annual  meeting a group of proposals,
including amendments to the Company's  Certificate of Incorporation which could,
together or separately,  discourage potential  acquisition  proposals,  delay or
prevent a change in control  of the  Company,  and limit the price that  certain
investors might be willing to pay in the future for the Company's  Common Stock.
These proposals  include a classified board of directors and a provision barring
shareholder  action by written  consent.  The Company is also subject to Section
203 of the Delaware General  Corporation Law, which may also inhibit a change in
control of 
                                       14
<PAGE>
the  Company.  In  addition,  the  provisions  of certain  executive  employment
agreements and stock option  agreements  may result in economic  benefits to the
holders thereof upon the occurrence of a change in control.

                                 USE OF PROCEEDS

         The net  proceeds  to the  Company  from the sale of the  Notes and the
Redeemable  Warrants  offered  hereby are  estimated  to be $5.6  million  ($6.5
million if the Underwriter's  over-allotment option is exercised in full), after
deducting  underwriting  discounts and estimated expenses of this Offering.  The
Company  intends  to use the net  proceeds  as  follows:  (i) to repay  the $3.0
million  outstanding  principal  amount of the  outstanding  Bridge Notes,  plus
accrued  interest   thereon;   (ii)  to  deposit   approximately   $360,000  (or
approximately  $414,000 if the Underwriter's  over-allotment option is exercised
in full) in the  Reserve  Account;  and (iii) to use the  remaining  proceeds to
repay a portion  of  borrowings  outstanding  under the  revolving  credit  line
portion of the Senior Credit Agreement,  which borrowings totaled  approximately
$32.9 million at July 31, 1997.

         The Company  will have the ability to reborrow  all or a portion of any
amount it repays under the Senior Credit  Agreement.  Interest accrues under the
Bridge  Notes at the rate of 12% per annum,  and  approximately  $16,000 of such
interest was accrued as of August 15, 1997  (interest  accrues  under the Bridge
Notes at the rate of  approximately  $1,000  per day).  Borrowings  to be repaid
under the Senior Credit  Agreement  accrue  interest at the Company's  option at
either  prime plus 1.5% (10.0% per annum at August 15,  1997) or the  Eurodollar
rate (as defined) plus 3% per annum. See  "Business-Financing" and "Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
Liquidity and Capital Resources."

         The Bridge Notes were issued by the Company on July 31, 1997 to Arizona
Land Income  Corporation,  a publicly-held real estate investment trust which is
unaffiliated  with the  Company or the  Underwriter  or any of their  respective
affiliates.  The  Bridge  Notes are  payable  upon the  earlier  of the date the
Company  completes  the issuance of at least $3 million of the Notes or July 31,
2002.  The Bridge  Notes bear  interest at the rate of 12% annum,  and the other
terms of the  Bridge  Notes  are  substantially  indentical  to the terms of the
Notes, except that the Bridge Notes were issued pursuant to a purchase agreement
rather than an indenture. The purchaser of the Bridge Notes received warrants to
purchase  50,000 shares of Common Stock at an exercise price of $5.00 per share.
The purchaser of the Bridge Notes subsequently agreed to return such warrants to
the Company in exchange for 15,000 unregistered shares of Common Stock. 
                                       15
<PAGE>
                           PRICE RANGE OF COMMON STOCK

         The Common Stock trades on the Nasdaq  National Market under the symbol
"MINI."  Prior to December 26,  1995,  the Common Stock was traded on the Nasdaq
SmallCap Market. The following table sets forth, for the indicated periods,  the
high and low sale prices for the Common Stock as reported by the Nasdaq  Market.
The  quotations  set forth below reflect  inter-dealer  prices,  without  retail
mark-up, mark-down or commission, and may not represent actual transactions.

                                                       High         Low
                                                       ----         ---
        Fiscal 1995
                 First Quarter.................       $4.500       $3.500
                 Second Quarter................       $5.000       $3.625
                 Third Quarter.................       $6.125       $4.750
                 Fourth Quarter................       $5.875       $3.625
        Fiscal 1996
                 First Quarter.................       $4.375       $2.875
                 Second Quarter................       $4.437       $3.375
                 Third Quarter.................       $4.375       $2.812
                 Fourth Quarter................       $4.500       $3.000
        Fiscal 1997
                 First Quarter.................       $3.625       $3.000
                 Second Quarter................       $4.500       $3.000
                 Third Quarter(1)..............       $5.375       $4.437
        
- ---------------------
(1)      Through August 22, 1997.

         The Company has approximately 67 holders of record of its Common Stock.
The  Company  believes it has in excess of 400  beneficial  owners of its Common
Stock. Holders of the Common Stock are entitled to receive such dividends as may
be declared by the Board of Directors of the Company.  To date,  the Company has
neither  declared nor paid any cash dividends on its Common Stock,  nor does the
Company  anticipate that cash dividends will be paid in the foreseeable  future.
Additionally, the Senior Credit Agreement prohibits the payment of dividends.

                                 DIVIDEND POLICY

         Cash  dividends  have not been paid on the Common  Stock.  The  Company
presently  intends to retain  earnings to finance the  development and growth of
its business.  Accordingly,  the Company does not anticipate  that any dividends
will be declared on the Common Stock for the foreseeable future.  Future payment
of cash dividends,  if any, will depend upon the Company's financial  condition,
results  of  operations,  business  conditions,  capital  requirements,   future
prospects and other factors deemed relevant by the Company's Board of Directors.
The Senior Credit  Agreement  prohibits the payment of dividends on any class of
the Company's capital stock.

         In connection  with the issuance of its Series A Convertible  Preferred
Stock, the Company recorded a preferred stock dividend of $1,250,000 at December
31, 1995 in accordance with the accounting  treatment  announced by the staff of
the SEC at the March 13, 1997 meeting of the EITF,  as the Series A  Convertible
Preferred Stock had "beneficial conversion" features which permitted the holders
to convert their holdings to common shares at a fixed discount off of the market
price of the common shares when converted.  The effect of the dividend  resulted
in a decrease in earnings per share  applicable to common  shareholders of $.25.
See note 10 of Notes to Consolidated Financial Statements.
                                       16
<PAGE>
                                 CAPITALIZATION

         The following  table sets forth at June 30, 1997, the  short-term  debt
and  capitalization of the Company as adjusted to give effect to (i) the sale of
the  Bridge  Notes and  warrants  and the  application  of the net  proceeds  of
approximately  $2.8  million  therefrom,  and (ii) the sale of the Notes and the
Redeemable  Warrants  and the  application  of the  estimated  net  proceeds  of
approximately $5.6 million  therefrom.  This table should be read in conjunction
with "Use of Proceeds" and  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations," included elsewhere herein.

<TABLE>
<CAPTION>
                                                                                 June 30, 1997
                                                                       --------------------------------
                                                                          Actual           As adjusted
                                                                       ------------        ------------
<S>                                                                    <C>                 <C>
Short-term debt:                                                       
  Current portion of long-term debt ..................................   $  1,494,925        $  1,494,925
  Current portion of obligations under capital leases ................      1,993,239           1,993,239
                                                                         ------------        ------------
    Total short-term debt ............................................      3,488,164           3,488,164
                                                                         ------------        ------------
Long-term debt:                                                        
  Senior Credit Agreement(1) .........................................     33,776,461          28,616,461
  Bridge Notes .......................................................              -                   -
  Senior Subordinated Notes due 2002(2) ..............................              -           5,773,200
  Other long-term debt, excluding current portion ....................      5,101,700           5,101,700
  Obligations under capital leases, excluding current portion ........      4,086,298           4,086,298
                                                                         ------------        ------------
    Total long-term debt .............................................     42,964,459          43,577,659
                                                                         ------------        ------------
                                                                       
Stockholders' equity:                                                  
  Common Stock, $.01 par value; 17,000,000 shares authorized,            
    6,739,324 issued and outstanding, 6,799,324 as adjusted...........         67,393              67,993
  Additional paid-in-capital(3) ......................................     15,588,873          16,150,713
  Retained earnings ..................................................      1,275,354           1,275,354
                                                                         ------------        ------------
    Total stockholders' equity .......................................     16,931,620          17,494,060
                                                                         ------------        ------------
    Total capitalization .............................................   $ 63,384,243        $ 64,559,883
                                                                         ============        ============
</TABLE>                                                              
- -------------
(1)  Interest  accrues at the Company's  option at either prime plus 1.5% or the
     Eurodollar rate plus 3% and is payable monthly.
(2)  Includes an adjustment  related to the estimated fair value ascribed to all
     Warrants issued in connection with the Notes.
(3)  Includes  an  increase  of  $226,800  related to the  estimated  fair value
     ascribed to all  warrants  issued in  connection  with the Notes.  The fair
     value has been estimated using the Black-Scholes  option-pricing model with
     the following average assumptions:  fair market value per share on the date
     of issuance of $4.94;  dividend yield of 0%; expected  volatility of 48.6%;
     risk-free interest rate of 5.74%; and expected lives of two years. 
                                       17
<PAGE>
                                    BUSINESS

General

         Mobile Mini,  Inc.  designs and  manufactures  portable  steel  storage
containers,  portable  offices  and  telecommunication  shelters  and  acquires,
refurbishes,  and modifies ocean-going shipping containers for sales and leasing
as inland  portable  storage  units.  The Company also  produces  certain  steel
products,  such as portable offices, built to special order specifications.  The
Company has patented,  proprietary or trade secret rights in all products it has
designed and  manufactured.  The locking system for the Company's  containers is
patented and provides virtually  impenetrable security to the storage container.
The Company's  main product in its storage  market segment is the portable steel
storage container.  The Company acquires used ocean-going cargo containers which
it reconditions  and retrofits with its patented  locking system.  To compensate
for supply and price  fluctuations  associated  with acquiring used  ocean-going
containers,  the Company  also  manufactures  various  lines of new  containers,
featuring the Company's proprietary "W" or "stud wall" panels. Storage container
units may be significantly  modified and turned into portable offices,  portable
storage facilities, open-sided storage and retail facilities, as well as a large
variety of other applications.

         The Company  sells and leases its storage  containers to a wide variety
of individual,  business and governmental  users. The Company's lease activities
include both on-site and off-site  leasing.  "Off-site"  leasing occurs when the
Company  leases  a  portable  storage  container  which is then  located  at the
customer's  place of use.  "On-site"  leasing occurs when the Company stores the
portable  container  containing  the  customer's  goods at one of the  Company's
facilities,  which are  similar to a standard  mini-storage  facility,  but with
increased security, ease of access and container delivery and pick-up service.

         In  mid-1995,  the  Company  established  a  telecommunication  shelter
division targeted at both the domestic and  international  markets to complement
its storage  container  business and diversify  its product line.  The Company's
modular   telecommunication   shelters,   marketed   under   the  name   "Mobile
Telestructures,"  can be  built  in a  variety  of  designs,  sizes,  strengths,
exterior appearances and configurations.  The Company has developed  proprietary
technology that makes these units very portable,  lightweight, highly secure and
virtually  weather proof.  The Company  intends to devote  additional  resources
toward marketing this product.

         The  Company has  developed  technology  to add a stucco  finish to the
exterior of its all steel buildings,  making them more  aesthetically  appealing
while retaining the strength and durability afforded by steel. This attribute is
especially   important   to  the   Mobile   Telestructures   operations,   where
telecommunication  companies are under  pressure to use shelters and towers that
blend in with their locale.  In addition,  in 1996,  the Company  introduced its
ArmorKoat(TM)  line of  telecommunication  shelters  which  feature a  specially
formulated  concrete  exterior  coat to its  steel  shelters.  This  formulation
increases the strength of the building and can meet the needs of customers  that
require concrete buildings.

         The  Company  also  designs,   develops  and  manufactures  a  complete
proprietary  line of truck  trailers  and other  delivery  systems  utilized  in
connection with its storage container sales and leasing activities.  The Company
provides  delivery  and  pick-up  services  for  customers  at their  places  of
business, homes or other locations.

         From 1983 through  1993,  the business  operations  of the Company were
conducted  as a sole  proprietorship  by Richard E. Bunger  under the trade name
"mobile mini storage systems" ("MMSS").  The business operations  transferred to
the Company were comprised of MMSS and a related  corporation,  Delivery  Design
Systems,  Inc. ("DDS").  The Company's  subsidiaries include DDS, which formerly
engaged  in the  business  of  designing,  developing  and  manufacturing  truck
trailers  and  other  delivery  systems  for  the  Company's   portable  storage
containers  and Mobile Mini I, Inc.  which  engages in the business of acquiring
and maintaining certain of the Company's facilities.  The business and assets of
DDS were transferred to the Company in 1996.

Marketing

         The Company  markets its storage  containers both directly to end-users
and through its national dealer  network.  The Company also sells and leases its
storage  containers  directly to end users  through its  
                                       18
<PAGE>
branches in Phoenix and Tucson,  Arizona,  San Diego and Rialto,  California and
Houston, Dallas, San Antonio and Austin, Texas. The Company services Phoenix and
Tucson from its Maricopa,  Arizona  plant,  the greater Los Angeles,  California
area  from  its  Rialto  hub and its  Texas  operations  from  its  Houston  and
Dallas/Fort Worth hubs.  Marketing for individual  consumer sales and rentals is
primarily through Yellow Page ads, direct mailings and customer referrals.

         The  Company  markets  its Mobile  Telestructure  products  directly to
telecommunication   companies  as  well  as  to  companies   providing  turn-key
installations of shelters and towers.

         Sales are also made through the Company's national dealer network which
at August 1, 1997 provided the Company's  manufactured  containers to 51 dealers
for retail sale. Such dealers are in 78 separate  locations in 30 states and one
Canadian  province.  Marketing  to dealers and  potential  dealers is  primarily
through  direct  solicitation,  trade  shows,  trade  magazine  advertising  and
referrals.  The dealers receive  containers  which they assemble and paint.  The
Company provides training in assembly and marketing to its dealers.  None of the
dealers  are  employed  by the  Company,  nor does any  dealer  have a long term
requirements  contract for the supply of unassembled  containers or any contract
for  training in assembly and  marketing  with the  Company.  The Company  does,
however,  benefit from the use of its name by several  dealers on the containers
once they are constructed.

Leasing Operations

         The Company's  primary goal is to grow the container leasing segment of
its business. This business,  which involves the short-term leasing of a product
with a long useful life and relatively low  depreciation,  offers higher margins
than the Company's other products and services.

         The  Company  has  sought  to grow  this  business  by  opening  branch
facilities in several cities in the Southwestern United States. When the Company
opens  a  facility,  it  devotes  substantial  resources,  including  a  sizable
advertising budget, to the location. The new location therefore generates losses
in early years until cash flow  generated at the new location is  sufficient  to
cover fixed costs associated with the location.  Historically,  profitability is
not expected  until  approximately  one to three years after the new location is
opened.  The  actual  time  to  profitability  depends  upon  numerous  factors,
including  differences in container costs compared to historic cost levels,  the
level of competition in the new market,  the  development of additional  storage
containers  in the market by  competitors  and other factors which are generally
beyond the Company's control.

         The Company  plans to continue  adding  leased  containers  to existing
locations  in order to increase  its  profitability.  During  1996,  the Company
entered into the Senior Credit Agreement which has enabled the Company to expand
its container leasing operations.  See "Management's  Discussion and Analysis of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources." The Company increased containers on lease at its branch locations at
June 30, 1997 by 28% from June 30, 1996.

         The  Company's  plan is to  continue  increasing  its  lease  fleet  at
existing  locations  at a rate in line  with  historical  increases.  Management
anticipates that such an increase will positively impact profitability in fiscal
1997 and 1998,  particularly if the cost of used ocean-going  containers remains
constant at levels prevailing during the first half of 1997. See "Risk Factors -
Uncertainty in Supply and Price of Used Containers."

         The  Company  also  intends to expand its  operations  into  additional
cities on a  controlled  basis.  Such  expansion  could be through new  start-up
operations  by the  Company  or through  acquisitions  of  existing  operations.
Expansion  through  start-up  operations  would have the effect of reducing  net
income  during the early years of  operations  while the Company  increased  its
lease fleet at these locations. The Company has identified several potential new
markets,  and is investigating  start-up and acquisition  possibilities in those
markets.  As of the date of this  Prospectus,  the Company is not a party to any
binding agreement respecting new sites or material acquisition transactions.

Financing

         The  Company  in recent  periods  has  required  increasing  amounts of
financing to support the growth of its  business.  This  financing  was required
primarily to fund the  acquisition of containers  for the Company's  lease fleet
and to fund the acquisition of property, plant and equipment to support both the
Company's container leasing and manufacturing operations.
                                       19
<PAGE>
         The Company  finances its operations and growth  primarily  through the
Senior  Credit  Agreement.  The Company  first  entered  into the Senior  Credit
Agreement  in March  1996,  in order to  improve  its cash  flow,  increase  its
borrowing  availability  and  fund its  continued  growth.  Prior  to 1996,  the
Company's growth was financed in part through  financing of containers  pursuant
to capital leases or secured  borrowings.  These financings  generally  required
repayment  in full over a five year period and  provided for interest at a fixed
rate.  Since the Company's  containers  have a useful life far in excess of five
years, these financings  required the Company to pay in full the debt related to
a capital  expenditure  well in advance of the related  asset's useful life. The
repayment  terms of  these  financings  adversely  affected  cash  flow and were
refinanced with borrowings under the Senior Credit Agreement.

         Under the terms of the Senior Credit Agreement,  the lenders originally
provided the Company with a $35.0 million revolving line of credit (subsequently
increased to $40.0 million) and a $6.0 million term loan.  Borrowings  under the
Senior  Credit  Agreement  are  secured by  substantially  all of the  Company's
assets.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations - Liquidity and Capital Resources."

         Available  borrowings under the revolving line of credit portion of the
Senior Credit  Agreement are based upon the level of the Company's  inventories,
receivables and container lease fleet. The container lease fleet is appraised at
least annually for purposes of the Senior Credit Agreement, and up to 90% of the
lesser of cost or  appraised  orderly  liquidation  value may be included in the
borrowing  base.  Interest  accrues at the Company's  option at either the prime
rate plus 1.5% or the Eurodollar  rate plus 3% and is payable  monthly or at the
end of the term of any Eurodollar borrowing.  The term of this line of credit is
three years, with a one-year extension option.

         The Senior  Credit  Agreement  contains  several  financial  covenants,
requires minimum utilization rates for the Company's lease fleet, limits capital
expenditures,  acquisitions,  changes in control,  the  incurrence of additional
debt and the repurchase of common stock, and prohibits the payment of dividends.

Patents, Trade Names and Trade Secrets

         The Company has eight patents  issued by and four patents  pending with
the U.S.  Patent and Trademark  Office related to the design and  application of
its products.  The Company may process other patent  applications for additional
products  if  and  when  developed,   to  the  extent  the  Company  deems  such
applications  appropriate.  "mobile mini" and "mobile mini storage  systems" are
registered  trade names and service marks in the United  States and Canada.  The
Company has applied to have "mobile  telestructures"  registered as a trade name
and service mark in the U.S. and Canada.

         The  patents as well as the  various  state  trade  secret  laws afford
proprietary  protection to the Company's products,  including the unique locking
system and design of its manufactured products. The Company has in place several
access  control  and  proprietary  procedure  policies  implemented  to meet the
requirements  of protecting its trade secrets under  applicable law. The Company
follows a policy of aggressively  pursuing claims of patent, trade name, service
mark and trade  secret  infringement.  The  Company  does not  believe  that its
products and trademarks or other  confidential  and proprietary  rights infringe
upon  the  proprietary  rights  of third  parties.  There  can be no  assurance,
however,  that third  parties will not assert  infringement  claims  against the
Company in the future.

Customers

         The market for the  Company's  products  can  generally be divided into
four    distinct    areas    -    retail,     residential,     commercial    and
institutional/governmental.  Revenues are derived  from either  rentals or sales
directly to customers or through sales to the Company's dealers.

         The  Company's  customer  profile is  diverse  and does not rely on one
industry.  Instead, the Company targets several different markets within various
geographic areas. For the year ended December 31, 1996, the Company's  customers
fall  into  the  following  categories  and  approximate  percentages  of  units
leased/sold:  (i) with respect to leasing: retail and wholesale businesses, 52%;
homeowners, 17%; construction, 22%; institutions, 4%; government, industrial and
other,  5%; (ii) with respect to sales:  retail and wholesale  businesses,  54%;
homeowners, 5%; construction, 12%; institutions, 14%; government, industrial and
other, 15%.
                                       20
<PAGE>
         Customers utilize the Company's storage units in a variety of ways. For
example, retail companies use the Company's storage units for extra warehousing;
real estate  development  companies  utilize the Company's  products to securely
store equipment, tools and materials; and governmental agencies such as the U.S.
Armed Forces and the U.S.  Drug  Enforcement  Agency lease and buy the Company's
high-security, portable storage units to store equipment and other goods.

Competition

         Because the Company competes in several market segments,  no one entity
is  known  to be in  direct  competition  with  the  Company  in all its  market
segments.  With respect to its on-site leasing activities,  the Company competes
directly with conventional  mini-storage  warehouse facilities in the localities
in which it operates.  The Company's on-site leasing competitors include U-Haul,
Public Storage and Shurgard  Storage  Centers.  With respect to off-site leasing
and sales, the Company has several competitors,  which include Haulaway,  Mobile
Storage,   National  Security   Containers,   and  a  large  number  of  smaller
competitors.  The Company  believes  that its  products,  services,  pricing and
manufacturing  capabilities allow it to compete favorably in each of the on-site
leasing,  off-site  leasing and sales  segments of the Company's  markets in the
areas it currently operates.

         The Company's Mobile  Telestructures  division competes against several
competitors that supply  shelters,  the largest of which the Company believes to
be Fibrebond  Corporation,  the Rohn division of UNR  Industries  and the Andrew
Corporation.

         Management  believes  that  the  Company  has a number  of  competitive
advantages  both in  terms of  products  and  operations.  Among  its  products'
patented  features is the locking  system  which  serves to meet the  customer's
primary  concern,  security.  Based on reports from  customers who have suffered
burglary  attempts,  the  Company's  locking  system is  extremely  difficult to
defeat.  The Company's delivery trailers have largely been designed and built by
the Company and certain key features have patent potential which the Company may
pursue. These proprietary delivery systems,  which are specifically  designed to
transport,  load and unload containers,  allow the Company to deliver containers
economically in otherwise inaccessible locations.

         Operationally, the Company manufactures containers from raw steel as an
alternative to using ocean-going containers. In the event ocean-going containers
are in short  supply  or become  uneconomical  to  retrofit  to the needs of the
Company, the Company can manufacture its own container product. The Company will
continue to manufacture  new storage units for inclusion  primarily in its sales
inventory and also in its lease fleet.

         The Company's  ability to continue to compete  favorably in each of its
markets  is  dependent  upon  many  factors,   including  the  market  for  used
ocean-going  containers  and the costs of steel.  During 1996, the price of used
steel cargo containers  increased by approximately 20%, although prices declined
somewhat  during  the first six  months of 1997.  Management  believes  that the
Company's   container   manufacturing   capabilities   makes  the  Company  less
susceptible  than its competitors to ocean-going  container price  fluctuations,
particularly since the cost of used containers is affected by many factors, only
one of which is the cost of steel from which the  Company  can  manufacture  new
containers.

         The  Company  believes  that  competition  in each of its  markets  may
increase  significantly in the future. It is possible that some such competitors
will have  greater  marketing  and  financial  resources  than the  Company.  As
competition  increases,  significant pricing pressure and reduced profit margins
may result. Prolonged price competition,  along with other forms of competition,
could have a material  adverse  affect on the Company's  business and results of
operations. Additionally, as the Company continues to expand its operations into
new  markets,  start-up  costs  incurred  reduce the  Company's  overall  profit
margins.

Employees

         As of August 1,  1997,  the  Company  had  approximately  750 full time
employees  at all of its  locations.  The Company  believes  that its  continued
success depends on its ability to attract and retain highly qualified personnel.
The Company's employees are not represented by a labor union and the Company has
no  knowledge  of any  current  organization  activities.  The Company has never
suffered a work stoppage and considers its relations with employees to be good.
                                       21
<PAGE>
Properties

         The  Company  has  four  manufacturing  centers  located  in  Maricopa,
Arizona, Rialto, California, and Houston and Dallas/Fort Worth, Texas. Sales and
leasing are conducted from Phoenix,  Rialto,  Houston and  Dallas/Fort  Worth in
addition to four other locations.

         The   Company's   primary   manufacturing   center  is   located  in  a
heavy-industry  zoned industrial park near Maricopa,  Arizona,  approximately 30
miles  south of  Phoenix.  The  facility is seven years old and is located on an
approximately  45 acre  industrial  site.  Twenty-three  acres of this site were
purchased  from  Richard E.  Bunger in 1996.  See,  "Certain  Relationships  and
Related  Transactions."  The facility  includes  nine  manufacturing  buildings,
totaling approximately 130,000 square feet, which house manufacturing, assembly,
construction, painting and vehicle maintenance operations.

         The  Phoenix,  Arizona  sales and leasing  branch  services the Phoenix
metropolitan  area  from its  approximately  10.7  acre  facility.  All  Phoenix
marketing and any on-site storage is conducted from this site. Approximately 3.4
acres  are  owned by the  Company,  approximately  5.8  acres  are  leased  from
non-affiliated  parties and the  remaining 1.5 acres are owned by members of the
Bunger family and are under lease at what management  believes to be competitive
market rates. See "Certain Relationships and Related Transactions."

         The Rialto,  California sales and leasing hub is approximately 10 acres
in size,  with three  industrial  shops  used for  modification  of  ocean-going
containers,  assembly  of the  Company's  manufactured  containers  and  on-site
leases. The Rialto facility serves as the Company's southern  California hub and
supports the San Diego branch.  The Rialto site is owned by a corporation  owned
by Richard E. Bunger,  and is leased to the Company at what management  believes
to  be  competitive  market  rates.  See  "Certain   Relationships  and  Related
Transactions."

         The Texas  operations  are  supported by hub  facilities in Houston and
Dallas/Fort  Worth. Both facilities  contain  manufacturing  centers,  sales and
leasing  operations  and on-site  storage  facilities.  The Houston  facility is
located on seven acres with six buildings totaling  approximately  34,400 square
feet. The Dallas/Fort Worth facility,  which is owned by the Company, is located
on 17 acres with six buildings totaling approximately 36,600 square feet.

         The  Company's  administrative  and sales offices are located in Tempe,
Arizona.  The  facilities are leased by the Company from an  unaffiliated  third
party and have  approximately  28,800  square  feet of space  which the  Company
anticipates  will meet its needs for the near-term.  The Company's lease term is
through December 2000.
                                       22
<PAGE>
         In addition to its administrative offices and manufacturing facilities,
the Company has facilities used for sales, leasing and onsite storage. The major
properties owned or leased by the Company are listed in the table below:

<TABLE>
<CAPTION>
     Location                            Use                          Area            Title
     --------                            ---                          ----            -----
<S>                         <C>                                    <C>               <C>
Tempe, Arizona              Sales and administration               28,800 sq. ft.    Leased
Maricopa, Arizona           Manufacturing                          44.8 acres        Owned(1)
Rialto, California          Sales, leasing, manufacturing and      10 acres          Leased(2)
                            on-site storage                        
Houston, Texas              Sales, leasing, manufacturing and      7.0 acres         Leased
                            on-site storage                        
Phoenix, Arizona            Sales, leasing and on-site storage     10.7 acres        Owned(1)/leased(3)
Tucson, Arizona             Sales, leasing and on-site storage     2.7 acres         Leased(4)
San Diego, California       Sales, leasing and on-site storage     5.0 acres         Leased
Dallas, Texas               Sales, leasing, manufacturing and      17 acres          Owned(1)
                            on-site storage                        
San Antonio, Texas          Sales, leasing and on-site storage     3.0 acres         Leased
Round Rock, Texas(5)        Sales, leasing and on-site storage     5.0 acres         Leased
</TABLE>                                                                      
- -------------------------------                                            

(1)      Pledged  pursuant to the Senior  Credit  Agreement.  See "The Company -
         Financing."

(2)      Leased by the  Company  from an  affiliate  of Richard E.  Bunger.  See
         "Certain Relationships and Related Transactions."

(3)      Of the 10.7 acres  comprising  these sites,  3.4 acres are owned by the
         Company and 1.5 acres are subject to  long-term  leases from members of
         the   Bunger   family.   See   "Certain   Relationships   and   Related
         Transactions."

(4)      This  property  is leased by the  Company  from  members  of the Bunger
         family. See "Certain Relationships and Related Transactions."

(5)      A community of the Austin, Texas metropolitan area.
                                       23
<PAGE>
                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following  selected financial data as of December 31, 1995 and 1996
and for each of the three years in the period  ended  December 31, 1996 has been
derived  from the  audited  consolidated  financial  statements  of the  Company
included herein.  The selected  financial data as of December 31, 1992, 1993 and
1994 and for the years ended  December  31, 1992 and 1993 has been  derived from
audited  financial  statements not included  herein.  The selected  consolidated
financial data presented as of and for the six month periods ended June 30, 1996
and 1997 have been derived from the  unaudited  interim  consolidated  financial
statements of the Company and has been prepared on the same basis as the audited
financial statements and, in the opinion of management,  contain all adjustments
necessary for a fair  presentation  of the results of  operations  and financial
condition for such periods.

<TABLE>
<CAPTION>
                                                                                                        Six Months
                                                       Year Ended December 31,                         Ended June 30,
                                        -------------------------------------------------------    --------------------
                                                                                                        (unaudited)
                                        1992(1)(2)    1993(1)     1994       1995        1996        1996        1997
                                        ----------    -------    ------     ------      ------      ------      ------
                                                       (dollars in thousands, except per share amounts):
<S>                                       <C>        <C>        <C>        <C>         <C>         <C>         <C>     
Consolidated Statement of
  Operations Data:
  Revenues ............................   $ 12,001   $ 17,122   $ 28,182   $ 39,905    $ 42,210    $ 19,201    $ 21,843
  Income from operations ..............        710      1,514      2,791      4,306       4,527       2,318       3,539
  Income before extraordinary item ....        116        276        956        777         481         209         723
  Extraordinary item ..................        185       --         --         --          (410)       (410)       --
  Preferred stock dividend(3) .........       --         --         --        1,250        --          --          --
  Net income (loss) available to common
    shareholders ......................        301        276        956       (473)         70        (201)        723

Earnings per common and common
  equivalent share:

  Income (loss) available to common
    shareholders before extraordinary
    item ..............................   $   0.04   $   0.10   $   0.21   $  (0.09)   $   0.07    $   0.03    $   0.11
  Extraordinary item ..................       0.07       --         --         --         (0.06)      (0.06)       --
                                          --------   --------   --------   --------    --------    --------    --------
  Net income (loss) available to common
    shareholders ......................   $   0.11   $   0.10   $   0.21   $  (0.09)   $   0.01    $  (0.03)   $   0.11
                                          ========   ========   ========   ========    ========    ========    ========

                                                              At December 31,                           At June 30,
                                          -----------------------------------------------------    ---------------------
                                                                                                        (unaudited)
                                             1992       1993       1994       1995        1996        1996         1997
                                           -------    -------    -------    --------    -------     -------     --------
                                                                (dollars in thousands):

Consolidated Balance Sheet Data:
  Total assets .........................   $14,773    $20,082    $40,764    $54,342     $64,816     $57,001     $73,217
  Long term lines of credit ............      --         --         --        4,099      26,406      18,379      33,776
  Long term debt and obligations under                                                                          
    capital leases, including current                                                                           
    portion ............................     6,622      9,334     16,140     24,533      13,742      15,209      12,676
  Total stockholders' equity ...........     5,713      3,292(4)  11,275     16,160      16,209      15,937      16,932
</TABLE>
                                          (Footnotes for the table on next page)
                                       24
<PAGE>
<TABLE>
<CAPTION>
                                                        Year Ended December 31,                  Six Months Ended June 30,
                                         ------------------------------------------------------- -------------------------
                                                                                                        (unaudited)
                                           1992        1993       1994        1995        1996        1996        1997
                                         --------    --------   --------    --------    --------    --------    ---------
                                                                (dollars in thousands):
<S>                                     <C>         <C>         <C>         <C>         <C>         <C>         <C>      
Other Data
  EBITDA(5) .........................   $  1,103    $  1,957    $  3,620    $  5,917    $  6,466    $  3,071    $  4,541
  Ratio of EBITDA to interest        
    expense(5) ......................      1.7:1       1.8:1    2.8:1(7)       1.8:1       1.7:1       1.6:1       2.0:1
  Ratio of earnings to fixed         
    changes(6) ......................      1.3:1       1.4:1    2.2:1(7)       1.4:1       1.2:1       1.2:1       1.5:1
                                     
Net cash provided by (used in):      
  Operating activities ..............   $    438    $  1,642    $  1,301    $   (165)   $  1,390    $ (1,795)   $   (491)
  Investing activities ..............       (232)     (1,976)    (14,431)    (10,778)    (10,751)     (1,215)     (6,064)
  Financing activities ..............       (357)        363      13,847      11,527       8,667       2,263       6,305
                                        --------    --------    --------    --------    --------    --------    -------- 
  Total .............................   $   (151)   $     29    $    717    $    584    $   (694)   $   (747)   $   (250)
                                        ========    ========    ========    ========    ========    ========    ======== 
</TABLE>
- -------------------------
(1)      Prior  to  1994,  the  Company's  predecessor  was  operated  as a sole
         proprietorship. Per share information are therefore calculated on a pro
         forma basis  assuming that the only common stock  outstanding  was that
         issued to Richard E. Bunger at the time the Company was capitalized and
         all significant  transactions for the transfer of assets to the Company
         have been eliminated for the pro forma statements.

(2)      Certain  amounts have been restated to conform with  subsequent  years'
         presentation.

(3)      In accordance with the accounting  treatment  announced by the staff of
         the SEC at the March 13, 1997 meeting of the EITF, the Company recorded
         a prefered stock dividend at December 31, 1995. See note 10 of Notes to
         Consolidated Financial Statements.

(4)      The  capitalization  of the  Company  effective  on  December  31, 1993
         resulted  in a change in tax  status  from a sole  proprietorship  to a
         C-corporation, which resulted in the Company recognizing a net deferred
         tax liability of approximately $2,393,000.

(5)      EBITDA is defined  as  earnings  before  interest  expense,  income tax
         expense  (benefit),  depreciation  and  amortization.  The  Company has
         included  information  concerning  EBITDA  and the  ratio of  EBITDA to
         interest  expense  because  they are  used by  certain  investors  as a
         measure of the ability of issuers of debt  securities  to service their
         debt. EBITDA is not required by GAAP and should not be considered as an
         alternative to net income or any other measure of performance  required
         by GAAP or as an indicator of the Company's operating  performance.  In
         considering  EBITDA,  investors  should  consider that certain of those
         expenses  excluded in calculating  EBITDA (such as interest expense and
         depreciation and  amortization)  have a material impact upon net income
         and,  because  those  factors  may differ  materially  among  companies
         reporting  EBITDA  data,  the  EBITDA  measures  presented  may  not be
         comparable to similarly titled measures of other companies.  Management
         believes that net income is generally a more important indicator of the
         Company's financial performance than is EBITDA.

(6)      The ratio of  earnings  to fixed  charges  is  calculated  by  dividing
         earnings  by fixed  charges.  For this  purpose,  "earnings"  means net
         income (loss) from continuing operations before income taxes plus fixed
         charges  minus  capitalized  interest.   "Fixed  charges"  means  total
         interest,   whether  capitalized  or  expensed,  plus  amortization  of
         deferred financing costs and the interest portion of rental expense.

(7)      The Company  completed its initial  public  offering in February  1994,
         receiving approximately $7.0 million of net proceeds,  which materially
         affected the ratio.
                                       25
<PAGE>
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         The Company designs and manufactures portable steel storage containers,
portable office and other modular buildings,  and telecommunication's  equipment
shelters and modifies  ocean-going shipping containers which it sells and leases
as inland portable  storage units.  The Company also designs and  manufactures a
variety of  delivery  systems to  complement  its  storage  container  sales and
leasing business. The Company's manufacturing,  sales and leasing facilities are
located  in the  states of  Arizona,  Texas  and  southern  California,  and are
supplemented by the Company's national dealer network. The Company has increased
its revenues  from $12.0  million in the fiscal year ended  December 31, 1992 to
$42.2  million in the fiscal year ended  December 31, 1996,  and  increased  its
total  assets  from  $14.8  million at  December  31,  1992 to $64.8  million at
December 31, 1996. At June 30, 1997, total assets were $73.2 million.

         The leasing of containers  stored  on-site at the  Company's  locations
(similar  to  traditional  mini-storage  warehouses)  as well as the  leasing of
containers  stored  off-site  is  becoming  a more  significant  portion  of the
Company's business and is contributing to the Company's growth. Between December
31,  1992  and June 30,  1997,  the  number  of units at the  Company's  leasing
locations increased by 282%.

         As the leasing  operations  are the most  profitable  of the  Company's
operations,  management  plans  to  increase  the  level  of  these  operations,
especially  at existing  locations.  In  addition,  the Company  expects to open
additional  facilities  on a  controlled  basis at  locations  which  management
believes  can  become  profitable  over  a  relatively  short  period  of  time,
consistent with the Company's historical experience.

Results of Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentage  of total  revenue  represented  certain  items  in the  Consolidated
Financial Statements of the Company included elsewhere herein. The table and the
discussion below should be read in conjunction  with the Consolidated  Financial
Statements and Notes thereto. 
<TABLE> 
<CAPTION>
                                                                                       Six Months
                                                       Year Ended December 31,       Ended June 30,
                                                     ---------------------------   -----------------
                                                       1994      1995      1996      1996      1997
                                                     -------   -------   -------   -------   -------
<S>                                                  <C>       <C>       <C>       <C>       <C> 
Revenues:
  Container and modular building sales ...........      65.6%     60.8%     56.0%     55.5%     49.2%
  Leasing ........................................      25.5      30.6      32.3      33.0      36.6
  Other ..........................................       8.9       8.6      11.7      11.5      14.2
                                                     -------   -------   -------   -------   -------
     Total revenues ..............................     100.0     100.0     100.0     100.0     100.0

Costs and expenses:
  Cost of container and modular building sales ...      49.3      47.9      47.2      47.1      36.7
  Leasing, selling and general expenses ..........      38.5      38.0      36.3      36.9      42.5
  Depreciation and amortization ..................       2.2       3.3       4.1       3.9       4.6
  Restructuring charge ...........................       --        --        1.7       --        --
                                                     -------   -------   -------   -------   -------
Income from operations ...........................      10.0      10.8      10.7      12.1      16.2
Other income (expenses):
  Interest income and other ......................       0.6       0.7       0.5       --        --
  Interest expense ...............................      (4.5)     (8.0)     (9.2)    (10.2)    (10.3)
                                                     -------   -------   -------   -------   -------
Income before provision for income taxes and
  extraordinary item .............................       6.1       3.5       2.0       1.9       5.9
Provision for income taxes .......................       2.7       1.5       0.9       0.9       2.6
                                                     -------   -------   -------   -------   -------
Income before extraordinary item .................       3.4       2.0       1.1       1.0       3.3
Extraordinary item ...............................       --        --       (1.0)     (2.1)      --
                                                     -------   -------   -------   -------   -------

Net income (loss) ................................       3.4       2.0       0.1      (1.1)      3.3
Preferred stock dividend .........................       --       (3.1)      --        --        --
                                                     -------   -------   -------   -------   -------
Net income (loss) available to common shareholders       3.4%     (1.1%)     0.1%     (1.1%)     3.3%
                                                     =======   =======   =======   =======   =======
</TABLE>
                                       26
<PAGE>
Six Months Ended June 30, 1997 Compared to Six Months Ended June 30, 1996

         Revenues for the six months ended June 30, 1997 were $21,843,000  which
represents a 13.8%  increase  over  revenues of  $19,201,000  for the six months
ended June 30, 1996. Revenues from the sales of the Company's products increased
0.7%,  while the revenues from the leasing of portable  storage  containers  and
from the Company's trucking and other related leasing activities increased 30.0%
and represented  50.8% of total revenue compared to 44.5% for the same period in
1996. This increase in lease and lease related revenues primarily is a result of
a 20.0%  increase in the average  number of containers on lease,  an increase in
the average  container  rental  rate,  yielding  3.1%,  and an increase in other
income, including trucking services income and loss limitation waiver income.

         Cost of  container  and other sales as a percentage  of  container  and
other sales for the six months  ended June 30, 1997 was 74.6%  compared to 84.8%
for the same period in 1996. This decrease  primarily  resulted from an increase
in sales of the Company's  higher  margin  telecommunication  shelters,  and the
discontinuation  of the Company's  modular  building line,  which produced lower
margins during fiscal 1996.

         Leasing,  selling and general  expenses were 42.5% of total revenue for
the six months  ended June 30, 1997  compared  to 36.9% in the six months  ended
June 30, 1996. The increase is primarily  related to additional  operating costs
to support the increased  leasing  operations.  These  additional costs included
higher  maintenance  costs  associated with a larger trucking fleet,  additional
equipment to maintain, service and transport a larger container lease fleet, and
increased  personnel  costs and  related  benefits  to support the growth of the
leasing operations.

         Interest expense was 10.3% of revenues during the six months ended June
30,  1997  compared to 10.2% of  revenues  during the six months  ended June 30,
1996.  This  increase  is  related  to  financing  the  Company's  growth in its
container lease fleet and equipment which permitted the Company to substantially
increase  its  leasing  revenue.  This  increase is  partially  offset by a 1.9%
decrease in the Company's  weighted average  borrowing rate as a result of lower
interest  rates  under the  Senior  Credit  Agreement  (including  the effect of
amortization  of additional  debt issuance  costs in connection  with the Senior
Credit Agreement).

         Depreciation and  amortization  increased from 3.9% of revenues for the
six month period ended June 30, 1996 to 4.6% for the six month period ended June
30, 1997.  This increase is related to the increase in the Company's lease fleet
and the acquisition of additional equipment at the Company's various locations.

         The Company posted a net income of $723,000, or $0.11 per share for the
six months ended June 30, 1997 compared to net income before  extraordinary item
of $209,000 or $0.03 per share during the prior year. This increase is primarily
a result of increased  revenues and the higher profit margins on sales partially
offset by higher administrative costs. The Company's effective tax rate remained
unchanged at 44.0%. During the quarter ended March 31, 1996, the Company prepaid
certain debt and capital  leases in  connection  with  entering  into the Senior
Credit Agreement.  The Company recognized an extraordinary charge to earnings of
$410,000 or $.06 per share,  net of the benefit for income taxes, as a result of
this early extinguishment of debt.

Fiscal 1996 Compared to Fiscal 1995

         Revenues for the year ended  December 31, 1996 increased to $42,210,000
from  $39,905,000  during 1995.  Revenues  during 1995  included  $3,645,000  of
container sale revenue recorded under sale-leaseback  transactions.  The revenue
from sale-leaseback  transactions was offset by an equal cost of container sales
and  did  not  produce  any  gross  margin.  The  Company  did  not  enter  into
sale-leaseback   transactions  during  1996.   Excluding  the  effect  of  these
sale-leaseback  transactions,  revenues  increased  by 16.4%  from 1995 to 1996,
primarily the result of increases in both sales and leasing  revenues  generated
from existing  branch  locations and the sale of certain used modular  buildings
that had been previously leased.  The Texas operations,  which commenced in late
1994,  sustained  growth and  contributed  8.5% to the Company's  container sale
revenues and 15.8% to its leasing  revenues  during 1996 as compared to 7.0% and
9.6%, respectively,  in 1995. The dealer and telecommunication  shelter division
contributed  25.5% and 4.1%,  respectively,  of the  sales  revenues  in 1996 as
compared to 27.2% and 5.8%, respectively, in 1995. Revenues 
                                       27
<PAGE>
related to container and modular building sales and leasing activities increased
14.5% and 11.7%, respectively,  from the prior year, exclusive of container sale
revenue recorded under sale-leaseback transactions.

         Excluding the effect of sale-leaseback transactions,  cost of container
and modular  building  sales as a percentage of container  and modular  building
sales  increased to 84.4% compared to 74.8% for the prior year. This increase is
attributable  to the  mix of  products  sold,  a  shortage  in  supply  of  used
containers,   which  caused  an  increase  in  the  acquisition  cost  of  these
containers,  in addition to an increase in sales of manufactured  new containers
which typically result in lower margins to the Company,  and a refinement in the
Company's allocation of certain indirect manufacturing costs.

         Excluding the effect of sale-leaseback  transactions,  leasing, selling
and general  expenses were 36.3% of total revenue in 1996,  compared to 41.8% in
1995. The decrease primarily results from the continued efficiencies obtained by
the Company's Texas operations,  which were in their start-up phase during 1995,
and to the Company passing certain property tax expenses on to customers.

         The Company  recorded a  restructuring  charge of  $700,000, or 1.7% of
total  revenue  in 1996.  There  was no  similar  charge  in 1995.  The  Company
previously  was involved in the  manufacture,  sale and leasing of modular steel
buildings  in the State of  Arizona.  These  buildings  were used  primarily  as
portable  schools,  but could be used for a variety of  purposes.  Although  the
Company  believes  its  modular  buildings  were  superior  to  the  wood-framed
buildings  offered by its  competitors,  the  Company  was not able to  generate
acceptable   margins  on  this  product  line,   and   implemented  a  strategic
restructuring  program designed to concentrate  management  effort and resources
and better  position  itself to achieve its strategic  growth  objectives.  As a
result of this program,  the 1996 fiscal year results includes the restructuring
charge which was  comprised of the  write-down  of assets used in the  Company's
discontinued  modular building  operations and related severance  obligations of
$300,000, and the write-down of other fixed assets of $400,000.

         Income from operations was $4,527,000 in 1996 compared to $4,345,000 in
1995. Excluding the restructuring charge, income from operations would have been
12.4% of total revenue in 1996 as compared to 12.0% in 1995.

         Interest expense increased to $3,894,000 in 1996 compared to $3,212,000
in 1995.  This  increase in  interest  expense  was  primarily  the result of an
increase in the average  balance of debt  outstanding  of 51.4% compared to 1995
(incurred  in  order  to  finance  the  substantial  increase  in the  Company's
equipment and container  lease fleet),  along with the related  amortization  of
debt  issuance  costs,  partially  offset by a decrease of 3.0% in the Company's
weighted  average  borrowing  rate resulting from lower interest rates under the
Senior Credit Agreement.

         Depreciation  and  amortization  increased to 4.1% of revenues in 1996,
from 3.3% in 1995,  and is directly  related to the  expansion of the  Company's
manufacturing  facility along with the substantial growth in the Company's lease
fleet and  additional  support  equipment  at the  Company's  sales and  leasing
locations.

         The Company had income before  extraordinary item of $481,000,  or $.07
per share in 1996, compared to net income of $777,000, or $.16 per share in 1995
before the effect of dividends on the Company's  Series A Convertible  Preferred
Stock of  $(.25)  per  share  (see  note 10 of Notes to  Consolidated  Financial
Statements).  This decrease primarily  resulted from the $700,000  restructuring
charge  recorded by the Company in the fourth quarter of 1996  discussed  above.
Excluding   this  charge,   1996  earnings   before   extraordinary   item  were
approximately  $873,000,  or $.13 per share.  The weighted average common shares
outstanding  at the end of 1996  increased by 34% from the prior year due to the
issuance of additional  common stock in 1996  pursuant to the  conversion of the
Series A Convertible  Preferred Stock, issued during the fourth quarter of 1995,
which was converted to common stock in 1996.

         The Company  prepaid  approximately  $14.1  million of debt and capital
leases in connection  with  entering  into the Senior Credit  Agreement in March
1996. As a result of this early  extinguishment of debt, the Company  recognized
an extraordinary  charge to earnings of $410,000,  or $.06 per share, net of the
benefit  for  income  taxes.  The  Company  also  incurred  financing  costs  of
$2,000,000  in  connection  with the Senior  Credit  Agreement,  which have been
deferred and are being amortized over the term of the Senior Credit Agreement.
                                       28
<PAGE>
Fiscal 1995 Compared to Fiscal 1994

         Revenues for the year ended  December 31, 1995 increased to $39,905,000
from  $28,182,000  in 1994.  This 41.6%  increase  was  primarily  the result of
increases  in both  sales and  leasing  revenues  generated  from the new branch
locations in Texas,  coupled with increased demand for the Company's products at
its existing  locations.  The Texas operation  contributed 7.0% to the Company's
container  sale  revenues and 9.6% to its leasing  revenues.  Additionally,  the
telecommunication  shelter division  comprised 5.8% of sales revenues.  Revenues
related to container and modular building sales and leasing activities increased
31.3%  and  70.2%,  respectively,  from the  prior  year.  Additional  revenues,
primarily related to delivery operations, increased 35.6% from 1994 levels.

         Cost of sales  increased  to 78.7% of sales and leasing  revenues  from
75.2% of  sales  and  leasing  revenues  in 1994.  The  increase  was  primarily
attributable to the modular  division which  contracted for the  construction of
more sophisticated units requiring substantially more interior build-out than in
previous years and the start up of the new  telecommunication  shelter division,
which generated lower profit margins during the start-up phase.

         Leasing,  selling and general  expenses were 38.0% of total revenues in
1995,  which  approximated  their  1994  level of 38.5% of total  revenues.  The
Company's new branch locations  incurred higher  administrative  and advertising
costs  than in 1994,  which  were  offset  by the  increased  revenues  from the
existing  locations  where a large  portion of the leasing,  selling and general
expenses  are fixed or  semi-variable.  Depreciation  and  amortization  expense
increased to $1,318,000 from $625,000 in 1994 as a result of the increase in the
container  lease fleet and the  increase in support  equipment  required for the
delivery operations and manufacturing facilities.

         Interest expense increased to $3,212,000 in 1995 compared to $1,274,000
in 1994. The Company utilized its line of credit  availability  more extensively
in  1995,  and  also  increased  borrowings  during  the  year  to  finance  the
substantial growth in its container lease fleet. The average outstanding balance
on the line of credit was  approximately  $4.2 million and $1.1 million for 1995
and 1994, respectively.

         Net income for fiscal 1995 was  $777,000,  or $.16 per share before the
effect of the dividend on the  Company's  Series A Convertible  Preferred  Stock
compared to $956,000,  or $.21 per share for 1994.  The  effective  tax rate was
44.0% for both years.  Earnings  (loss)  available  to common  shareholders  was
$(.09)  per  share  after the  effect of  dividends  on the  Company's  Series A
Convertible  Preferred Stock for 1995. The weighted average number of common and
common equivalent shares outstanding  increased to 5,004,817 in 1995 compared to
4,496,904  in 1994.  This  increase  was a result  of the  shares  issued in the
Company's  initial public offering in 1994 being outstanding for the entire year
in 1995 and a  private  placement  of  50,000  shares  of  Series A  Convertible
Preferred  Stock in  1995.  In  connection  with the  issuance  of the  Series A
Convertible  Preferred Stock, the Company recorded a preferred stock dividend of
$1,250,000  at December 31, 1995 in  accordance  with the  accounting  treatment
announced by the staff of the SEC at the March 13, 1997 meeting of the EITF,  as
the Series A Convertible  Preferred Stock had "beneficial  conversion"  features
which  permitted  the holders to convert  their  holdings to common  shares at a
fixed discount off of the market price of the common shares when converted.  The
effect of the dividend  resulted in a decrease in earnings per share  applicable
to common  shareholders of $.25. See note 10 of Notes to Consolidated  Financial
Statements.
                                       29
<PAGE>
Quarterly Results of Operations

         The following  table  reflects  certain  selected  unaudited  quarterly
operating  results  of the  Company  for each of the ten  quarters  through  the
quarter ended June 30, 1997. The Company believes that all necessary adjustments
have been  included to present  fairly the  quarterly  information  when read in
conjunction  with  the  Consolidated  Financial  Statements  included  elsewhere
herein. The operating results for any quarter are not necessarily  indicative of
the results for any future period.

                            QUARTERLY FINANCIAL DATA
<TABLE>
<CAPTION>
                                              1995                                     1996                             1997
                             -------------------------------------    --------------------------------------     ------------------
                             Mar 31    June 30   Sept 30    Dec 31    Mar 31    June 30    Sept 30    Dec 31     Mar 31     June 30
                             ------    -------   -------    ------    ------    -------    -------    ------     ------     -------
                                                      (dollars in thousands, except per share amounts)
<S>                         <C>       <C>       <C>       <C>        <C>        <C>       <C>        <C>        <C>        <C>     
Revenues:
  Container and modular
     building sales ....... $ 5,448   $ 6,313   $ 7,555   $  4,948   $  4,916   $ 5,746   $  6,376   $  6,581   $  4,543   $  6,197
  Leasing .................   2,521     2,959     3,259      3,475      3,171     3,171      3,433      3,863      3,899      4,106
  Other ...................     706     1,118       702        901        770     1,344      1,348      1,491      1,207      1,891
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
                              8,675    10,390    11,516      9,324      8,857    10,261     11,157     11,935      9,649     12,194
Costs and expenses:
  Cost of container and
     modular building sales   4,347     4,887     5,949      3,924      3,926     5,120      5,380      5,500      3,446      4,564
  Leasing, selling and
     general expenses .....   3,466     4,141     3,942      3,625      3,874     3,215      3,680      4,575      4,281      5,011
  Depreciation and
     amortization .........     238       312       359        409        368       380        452        513        472        530
  Restructuring charge ....    --        --        --         --         --        --         --          700       --         --
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Income from operations ....     624     1,050     1,266      1,366        689     1,546      1,645        647      1,450      2,089
Other income (expense):
  Interest income .........     115         7        73         98         56        31         23        115       --         --
  Interest expense ........    (650)     (723)     (846)      (993)      (948)   (1,001)      (974)      (971)    (1,090)    (1,159)
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Income (loss)before
  provision for income tax
  (benefit) and
  extraordinary item ......      89       334       493        471       (203)      576        694       (209)       360        930
Provision for (benefit of)
  income taxes ............      39       147       217        207        (89)      253        305        (92)       158        409
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Income (loss) before
  extraordinary item ......      50       187       276        264       (114)      323        389       (117)       202        521
Extraordinary item ........    --        --        --         --         (410)     --         --
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Net income (loss) .........      50       187       276        264       (524)      323        389       (117)       202        521
Preferred stock dividend ..    --        --        --        1,250       --        --         --         --         --         --
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Net income (loss)
  available to common
  shareholders ............ $    50   $   187   $   276   $   (986)  $   (524)  $   323   $    389   $   (117)  $    202   $    521
                            =======   =======   =======   ========   ========   =======   ========   ========   ========   ========
Earnings (loss) per
  common and common
  equivalent share: .......
  Income (loss) available
     to common
     shareholders before
     extraordinary item ... $  0.01   $  0.04   $  0.06   $  (0.20)  $  (0.02)  $  0.05   $   0.06   $  (0.02)  $   0.03   $   0.08
Extraordinary item ........    --        --        --         --        (0.06)     --         --         --         --         --
                            -------   -------   -------   --------   --------   -------   --------   --------   --------   --------
Net income (loss)
  available to common
  shareholders ............ $  0.01   $  0.04   $  0.06   $  (0.20)  $  (0.08)  $  0.05   $   0.06   $  (0.02)  $   0.03   $   0.08
                            =======   =======   =======   ========   ========   =======   ========   ========   ========   ========
</TABLE>

         Quarterly results can be affected by a number of factors, including the
timing  of  orders,   customer   delivery   requirements,   production   delays,
inefficiencies,  the mix of product sales and leases, raw material  availability
and general economic conditions.
                                       30
<PAGE>
Seasonality

         There is  little  seasonality  inherent  in the  Company's  operations.
However,  sales of custom built units can be dependent on the purchasers' timing
needs to place  the  units  into  service.  In  addition,  demand  for  off-site
container  leases is stronger from September  through  December due to increased
needs for storing  inventory  for the  holiday  season by the  Company's  retail
customers.  Containers  used by these  customers are often returned early in the
following  year,  causing a lower than  normal  occupancy  rate for the  Company
during the first quarter.  The occupancy levels have historically  ranged from a
low of 82% to a high of 95%.  These  seasonal  fluctuations  created a  marginal
decrease  in cash flow for each of the first  quarters  during the past  several
years.  On-site  storage  is not as  subject to  seasonal  fluctuation,  and the
Company  anticipates that as on-site storage becomes a larger  percentage of its
storage operations, the Company will experience less seasonality.

Liquidity and Capital Resources

         Due to  the  capital-intensive  nature  of its  business,  the  Company
required  increased  amounts of  financing to support the growth of its business
during the last several  years.  This  financing has been required  primarily to
fund the  acquisition  and  manufacture  of containers  for the Company's  lease
fleet, to fund the  acquisition of property,  plant and equipment and to support
the  Company's  container  leasing  and  manufacturing  operations.  The Company
continues  to require  increasing  amounts of financing to sustain the growth of
its  business.  In order  to  improve  its cash  flow,  increase  its  borrowing
availability and fund continued growth of its container fleet, in March 1996 the
Company entered into the Senior Credit Agreement.  Under the terms of the Senior
Credit Agreement as amended to the date of this Prospectus,  the lenders provide
the Company with a $40.0 million revolving line of credit.  Borrowings under the
Senior  Credit  Agreement  are  secured by  substantially  all of the  Company's
assets.

         Available  borrowings under the revolving line of credit portion of the
Senior Credit  Agreement are based upon the level of the Company's  inventories,
receivables and container lease fleet. The container lease fleet is appraised at
least annually for purposes of the Senior Credit Agreement, and up to 90% of the
lesser of cost or  appraised  orderly  liquidation  value may be included in the
borrowing base.  Interest  accrues at the Company's  option at either prime plus
1.5% or the Eurodollar  rate plus 3% and is payable monthly or at the end of the
term of any  Eurodollar  borrowing  period.  The term of this  line of credit is
three years, with a one-year  extension option. As of December 31, 1996 and June
30, 1997,  $26.4 million and $33.8  million,  respectively,  of borrowings  were
outstanding  under the line of credit and  approximately  $0.9  million and $1.2
million  respectively,  of additional  borrowing was available under the line of
credit.  On July 31,  1997,  the Company  sold $3.0 million of Bridge Notes in a
private  placement,  and the  maximum  borrowing  availability  under the Credit
Agreement was increased from $35.0 million to $40.0 million. The net proceeds of
the sale of the  Bridge  Notes  were  used to  repay a  portion  of  outstanding
borrowings  under the line of  credit.  The Bridge  Notes will be repaid  with a
portion of the proceeds of this  Offering.  See "Use of Proceeds." In connection
with the sale of the Bridge Notes, the Company issued to the noteholder warrants
to purchase  50,000  shares of Common  Stock at an  exercise  price of $5.00 per
share. See "Description of the Warrants." At August 8, 1997,  approximately $4.6
million of additional borrowings were available under the line of credit.

         The Senior Credit Agreement also provided for a $6.0 million term loan,
which has been fully drawn and which amounted to $4.9 million at August 1, 1997.
Borrowings  under the Senior Credit  Agreement term loan are to be repaid over a
five-year period ending in March 2001.  Interest accrues on the term loan at the
Company's  option at either prime plus 1.75% or the Eurodollar  rate plus 3.25%.
Borrowings under the term loan are payable monthly as follows (plus interest):

             Months  1 through 12 (April 1996 - March 1997) ....... $ 62,500
             Months 13 through 24 (April 1997 - March 1998) .......   83,333
             Months 25 through 60 (April 1998 - March 2001) .......  118,056

Additional  principal  payments  equal to 75% of Excess Cash Flow, as defined in
the term loan documents, are required annually. To date, no additional principal
payments have been required.  The term loan  borrowings were used by the Company
to refinance and consolidate existing term indebtedness and capital leases.
                                       31
<PAGE>
         The  Senior  Credit  Agreement  contains  several  financial  covenants
including a minimum  tangible  net worth  requirement,  a minimum  fixed  charge
coverage  ratio, a maximum ratio of  debt-to-equity,  minimum  operating  income
levels and minimum required  utilization  rates. In addition,  the Senior Credit
Agreement  contains  limits on  capital  expenditures,  acquisitions,  change in
control,  the incurrence of additional debt, and the repurchase of common stock,
and prohibits the payment of dividends.  The Company has been in compliance with
such financial covenants at all determination dates.

         In connection with the closing of the Senior Credit  Agreement in March
1996,  the  Company  terminated  its line of credit  with its  previous  lender,
repaying all indebtedness under that line. In addition, the Company repaid other
long-term debt and obligations under capital leases totaling $14.1 million.

         During  1996,  the  Company's  operations  provided  cash  flow of $1.4
million  compared to utilizing  $166,000 in 1995.  The  improvement in cash flow
primarily  resulted  from the improved  financing  terms under the Senior Credit
Agreement which permitted a reduction of accounts  payable,  partially offset by
an increase in accrued  liabilities and an increase in  receivables.  During the
six months ended June 30, 1997,  the Company  utilized  cash from  operations of
$491,000.  Cash was invested in higher inventory  levels and higher  outstanding
receivables  which were  partially  offset by an increase  in accounts  payable,
accrued liabilities and deferred taxes.

         During 1996,  the Company  invested  $10.7 million in equipment and the
container  lease fleet.  This amount is net of $2.7 million in related sales and
financing.  The Company  invested $6.1 million in its container  lease fleet and
other equipment during the six months ended June 30, 1997. This amount is net of
$1.0 million in sales of containers from the lease fleet.

         Cash flow from financing  activities  totaled $8.7 million during 1996.
This was the result of increased borrowings to finance container lease fleet and
equipment  acquisitions  and the  restructuring  of the Company's debt under the
Senior  Credit  Agreement,   partially  offset  by  the  principal  payments  on
indebtedness and an increase in other assets associated with deferred  financing
costs  incurred in connection  with the closing of the Senior Credit  Agreement.
Cash flow from  financing  activities  provided  $6.3 million for the six months
ended June 30,  1997.  This  financing  was utilized to fund the increase in the
lease fleet and related equipment and was partially offset by principal payments
on long-term debt and capitalized leases.

         The Company  believes  that its current  capitalization,  together with
borrowings  available  under the Senior  Credit  Agreement and the estimated net
proceeds  of this  Offering,  is  sufficient  to maintain  its current  level of
operations and permit  controlled  growth,  consistent with the Company's growth
rate since January 1, 1996,  during the next 12 months.  However,  should demand
for the Company's products materially exceed the Company's current expectations,
or should the Company expand its operations to several  additional  cities,  the
Company would be required to secure additional  financing through debt or equity
offerings, additional borrowings, or a combination of these sources to meet such
demand. The Company has neither sought nor received commitments from any sources
for such financing and there can be no assurance that such financing, if needed,
will be available to the Company or could be obtained on terms acceptable to the
Company.
                                       32
<PAGE>
                                   MANAGEMENT

Directors and Executive Officers

         The  following  table sets  forth  information  concerning  each of the
directors and executive officers of the Company:

<TABLE>
<CAPTION>
     Name                  Age                                Positions
     ----                  ---                                ---------
                                        
<S>                        <C>          <C>
Richard E. Bunger ........ 59           Chairman of the Board of Directors and Director of Product
                                          Research and Market Development
Steven G. Bunger ......... 36           President, Chief Executive Officer and Director
Lawrence Trachtenberg .... 41           Executive Vice President,  Chief Financial Officer and Director
George E. Berkner ........ 63           Director
Ronald J. Marusiak ....... 49           Director
Burton K. Kennedy Jr. .... 49           Senior Vice President of Sales and Marketing
</TABLE>
                                      
         Richard  E.  Bunger  has  served  as the  Chairman  of the  Board and a
Director since the Company's  inception in 1983. He also served as the Company's
Chief Executive  Officer and President from inception  through April 1997. Since
April 1997, Mr. Bunger has served as the Company's  Director of Product Research
and Market  Development.  Mr. Bunger has been awarded  approximately 70 patents,
many related to portable  storage  technology.  For a period of approximately 25
years prior to founding  the  Company,  Mr.  Bunger  owned and  operated  Corral
Industries  Incorporated,  a worldwide  designer/builder  of  integrated  animal
production facilities, and a designer/builder of mini storage facilities.

         Steven G. Bunger has served as Chief Executive Officer, President and a
Director  since  April  1997.  Prior to April  1997,  Mr.  Bunger  served as the
Company's Chief Operating  Officer and was responsible for overseeing all of the
Company's  operations  and sales  activities  with  overall  responsibility  for
advertising,  marketing  and pricing.  Mr. Bunger  graduated  from Arizona State
University in 1986 with a B.A.-Business Administration. He is the son of Richard
E. Bunger.

         Lawrence  Trachtenberg  has served as its Executive  Vice President and
Chief Financial Officer,  General Counsel,  Secretary,  Treasurer and a Director
since  December  1995.  Mr.  Trachtenberg  is  primarily   responsible  for  all
accounting,   banking  and  related  financial  matters  for  the  Company.  Mr.
Trachtenberg  is admitted to practice  law in the States of Arizona and New York
and is a Certified Public  Accountant in New York. Prior to joining the Company,
Mr. Trachtenberg served as Vice President and General Counsel at Express America
Mortgage  Corporation,  a mortgage banking  company,  from February 1994 through
September  1995 and as Vice  President  and Chief  Financial  Officer of Pacific
International  Services  Corporation,  a corporation  engaged in car rentals and
sales, from March 1990 through January 1994. Mr. Trachtenberg received his Juris
Doctorate  from  Harvard Law School in 1981 and his B.A. -  Accounting/Economics
from Queens College City University of New York in 1977.

         George E. Berkner has served as a Director since  December,  1993. From
August 1992 to present,  Mr. Berkner has served as Vice President of AdGraphics,
Inc., a computer graphics company. From May 1990 to August 1992, Mr. Berkner was
a private  investor.  From  February  1972 until May 1990,  Mr.  Berkner was the
President  and Chief  Executive  Officer  of Gila  River  Products,  a  plastics
manufacturer with 155 employees. Mr. Berkner graduated from St. Johns University
with a B.A.-Economics/Business in 1956.

         Ronald J. Marusiak has served as a Director since  February 1996.  From
January  1988 to  present,  Mr.  Marusiak  has been the  Division  President  of
Micro-Tronics,  Inc., a corporation  engaged in precision machining and tool and
die building for companies  throughout  the United States.  Mr.  Marusiak is the
co-owner of R2B2 Systems,  Inc., a computer hardware and software  company.  Mr.
Marusiak received a Masters of Science in Management from LaVerne  University in
1979 and graduated from the United States Air Force Academy in 1971.

         Burton K. Kennedy Jr. has served as Senior Vice  President of Sales and
Marketing since July 1996, and served with the Company's  predecessor from March
1986 until September 1991. Mr. Kennedy has the
                                       33
<PAGE>
overall responsibility for all branch lease and sale operations and also directs
the acquisition of container  inventory.  From September 1993 through June 1996,
Mr.  Kennedy  served in  various  executive  positions  with  National  Security
Containers, a division of Cavco, Inc. From April 1992 through August 1993 he was
a working partner in American Bonsai.

Executive Compensation

         In 1997, the Company changed the method by which its executive officers
are compensated,  by increasing base salary and terminating annual bonuses based
upon a percentage of gross profit.  The 1997 annual base salaries of Mr. Richard
Bunger is $175,000,  of Mr. Steven Bunger is $175,000,  and Mr.  Trachtenberg is
$150,000.  Executive  officers  also  participate  in  the  Company's  incentive
compensation  programs,  and any incentive compensation amounts and bonuses paid
are  determined  by the  Company's  Board of Directors  based upon the Company's
operating results.

         The following table sets forth certain  compensation paid or accrued by
the  Company  during  the  fiscal  year  ended  December  31,  1996 to the Chief
Executive Officer ("CEO") and executive officers of the Company whose salary and
bonus exceeded $100,000 (collectively with the CEO, the "Named Officers").

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                  Long-
                                                                                  Term
                                                                                 Compen-
                                           Annual Compensation                   sation
                               ---------------------------------------------   ----------   
                                                                  Other        Securities      All
       Name and                Fiscal                             Annual       Underlying     Other
   Principal Position           Year     Salary      Bonus     Compensation     Options    Compensation
   ------------------          ------   --------   --------     -----------    ----------  ------------
<S>                             <C>     <C>        <C>              <C>          <C>        <C>
Richard E. Bunger, ...........  1996    $100,000   $107,873         --               --     $20,999(2)
   Chief Executive Officer(1)   1995     104,167     77,808         --               --      20,358(2)
                                1994     125,000         --         --           75,000      18,238(2)
                               
Steven G. Bunger, ............  1996      50,000     95,887         --           25,000       5,000(3)
   Chief Operating Officer,     1995      42,500     94,128         --           50,000       4,375(3)
   Executive Vice President(1)  1994      20,000    103,988         --               --            --
                               
Lawrence Trachtenberg, .......  1996      50,000     95,887         --           25,000       5,000(3)
   Chief Financial Officer,     1995          --         --         --           50,000            --
   Executive Vice President     1994          --         --         --               --            --
</TABLE>

- ---------------------------
(1)      The Named Officers served in these capacities through fiscal year ended
         1996. In April 1997,  Steven G. Bunger  succeeded Mr. Richard E. Bunger
         as the Company's Chief Executive Officer and President.

(2)      The Company provides Mr. Bunger with the use of a Company-owned vehicle
         and a $2 million life insurance policy. The amount shown represents the
         Company's estimate of costs borne by it in connection with the vehicle,
         including  fuel,  maintenance,  license fees and other  operating costs
         ($4,100  for such  year) and the life  insurance  premiums  paid by the
         Company.

(3)      Mr. Trachtenberg and Mr. Steven Bunger are each paid $5,000 per year in
         consideration of their respective  non-compete  agreements.  Mr. Bunger
         entered into such agreement  after the  commencement of the 1995 fiscal
         year.
                                       33
<PAGE>
Option Grants

         The following table sets forth certain information regarding individual
grants of stock options to the Named Officers in 1996.

                        OPTION GRANTS IN FISCAL YEAR 1996
<TABLE>
<CAPTION>
                                                                                    Potential Realizable
                                       Individual Grants                              Value at Assumed
                      ----------------------------------------------------------       Annual Rates of
                       Number of                                                        Stock Price
                       Securities    Percent of Total                                 Appreciation for
                       Underlying    Options Granted    Exercise or                    Option Term (1)
                        Options      to Employees in    Base Price    Expiration    --------------------
       Name             Granted        Fiscal Year        ($/Sh)         Date         5%($)      10%($)
       ----           -----------    ----------------   -----------   ----------    --------   ---------
<S>                    <C>                <C>            <C>           <C>           <C>        <C>
Richard E. Bunger ...  --                 --             --            --            --         --
Steven G. Bunger ....  25,000             25%            $3.85         April 2001    $26,592    $ 58,762
Lawrence Trachtenberg  25,000             25%            $3.50         April 2006    $55,028    $139,452
</TABLE>                                                
- ------------------------                             

(1)      This  disclosure is provided  pursuant to Item 402(c) of Regulation S-K
         and assumes that the actual stock price  appreciation  over the maximum
         remaining option terms (10 and 5 years for Mr.  Trachtenberg's  and Mr.
         Bunger's  options,  respectively)  will  be at the  assumed  5% and 10%
         levels.

         During 1997,  each Named Officer was granted options to purchase 40,000
shares of Common Stock under the  Company's  employee  stock  option plan.  Such
options are subject to vesting,  and are  exercisable  (when vested) at $3.25 to
$4.50 per share, which was equal to the fair market value of the Common Stock on
the dates of grant.  The options  expire on the tenth  anniversary  of the grant
date.

Option Exercises and Values

         The  following  table  sets forth  certain  information  regarding  the
exercise  and values of options  held by the Named  Officers as of December  31,
1996.

               AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                          FISCAL YEAR END OPTION VALUES
<TABLE>
<CAPTION>
                                                         Number of Securities     Value of Unexercised
                                                       Underlying Unexercised   In-the-Money Options at
                            Shares                     Options at December 31,     December 1996(1)
                          Acquired on       Value         1996 Exercisable/          Exercisable/
       Name               Exercise(#)    Realized($)        Unexercisable            Unexercisable
       ----               -----------    -----------        -------------            -------------
<S>                           <C>            <C>            <C>                          <C>
Richard E. Bunger .........   --             --             45,000/30,000                $0/$0
Steven G. Bunger ..........   --             --             25,000/50,000                 0/0
Lawrence Trachtenberg .....   --             --             25,000/50,000                 0/0
</TABLE>

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

(1)      All the  exercisable  options were  exercisable at a price greater than
         the last reported sale price of the Common Stock ($3.125) on the Nasdaq
         National Market on December 31, 1996.

Employment Agreements

         Although  the  Company has not entered  into any  long-term  employment
contracts  with any of its  employees,  the Company has  entered  into  numerous
agreements  with key employees  which are  terminable  at will,  with or without
cause,  including  agreements with Lawrence  Trachtenberg  and Steven G. Bunger.
Each of these agreements  contains a covenant not to compete for a period of two
years  after   termination   of  employment  and  a  covenant  not  to  disclose
confidential information of a proprietary nature to third parties.

Compensation of Directors

         The Company's  directors (other than officers of the Company)  received
cash  compensation for service on the Board of Directors and committees  thereof
in the amount of $500 per quarterly  meeting.  
                                       35
<PAGE>
Mr. Berkner and Mr.  Marusiak each have the right to receive  options to acquire
3,000  shares of Common  Stock on each August 1 while  serving as members of the
compensation  committee  of the Board of  Directors,  up to a maximum  of 15,000
options per person.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Effective  December 31, 1993,  Richard E. Bunger, an executive officer,
director and founder of the Company, contributed substantially all of the assets
and  liabilities  of MMSS and the stock of DDS to the  Company in  exchange  for
2,700,000  shares of Common Stock and the  assumption of certain  liabilities by
the Company.  Such  liabilities  include  liabilities  associated  with the MMSS
assets and operations  and certain  income tax  liabilities of Mr. Bunger and an
affiliate  arising from the MMSS operations  occurring prior to January 1, 1994.
Such income tax  liabilities  were  estimated at $428,000.  Deferred  income tax
liabilities  associated with the assets contributed,  established at $2,393,000,
were also  required  to be  recognized  by the Company in  connection  with such
capitalization. The Company will indemnify and defend Mr. Bunger against loss or
expense related to all liabilities assumed by the Company and for any contingent
liabilities  arising from past operations.  Prior to the  capitalization  of the
Company,  Mr. Bunger  personally  guaranteed  the Company's  lines of credit and
other material debts.  These  obligations have subsequently been extinguished by
payment of the debts by the Company.

         The Company leases certain of its business locations from affiliates of
Mr.  Bunger,  including  his  children.  The Company  entered into an agreement,
effective  January 1, 1994,  to lease a portion of the property  comprising  its
Phoenix location and the property comprising its Tucson location from Richard E.
Bunger's  five  children.  Total annual base lease  payments  under these leases
currently  equal  $66,000,  with annual  adjustment  based on the consumer price
index.  Lease payments in fiscal year 1996 equaled $69,702.  The term of each of
these leases will expire on December 31, 2003.  Prior to 1994,  these properties
were leased by the  Company's  predecessor  at annual rental  payments  equaling
$14,000.  Additionally,  the Company entered into an agreement effective January
1, 1994 to lease its Rialto facility from a corporation  wholly owned by Richard
E.  Bunger  for total  annual  base  lease  payments  of  $204,000  with  annual
adjustments based on the consumer price index. This lease agreement was extended
for an  additional  five years during 1996.  Lease  payments in fiscal year 1996
equaled  $215,442.  Prior to 1994,  the Rialto site was leased to the  Company's
predecessor at an annual rate of $132,000.  Management  believes the increase in
rental rates reflect the fair market rental value of these properties.  Prior to
the  effectiveness  of the  written  leases,  the  terms  were  approved  by the
Company's independent and disinterested directors.

         In March 1994 the Company's manufacturing facility in Maricopa, Arizona
needed  additional  acreage to expand its  manufacturing  capabilities and began
using approximately 22 acres of property owned by Richard E. Bunger. The Company
leased this  property  from Mr.  Bunger with annual  payments of $40,000 with an
annual  adjustment based on the Consumer Price Index. The Company  purchased the
property  from Mr.  Bunger on March 29, 1996 for a purchase  price of  $335,000,
which management believes reflects the fair market value of the property.
                                       36
<PAGE>
                             PRINCIPAL STOCKHOLDERS

         The  following  table sets forth certain  information  as of August 15,
1997, with respect to the beneficial  ownership of the Company's Common Stock by
each  shareholder  known by the Company to be the beneficial  owner of more than
five percent of its  outstanding  Common  Stock,  by each director and executive
officer who owns shares of the  Company's  Common  Stock,  and by all  executive
officers  and  directors  as a group.  Each  person  named has sole  voting  and
investment  power  with  respect  to all  of the  shares  indicated,  except  as
otherwise  noted.  The address of each person  named is 1834 West Third  Street,
Tempe, Arizona 85281, unless otherwise noted.

<TABLE>
<CAPTION>
                                                                 Common Stock
           Name and Address of Beneficial Owner               Beneficially Owned(1)          Percent(2)
           ------------------------------------               ---------------------          ----------
<S>                                                               <C>                          <C>
Richard E. Bunger ...........................................     2,358,000(3)                 34.6%
Steven G. Bunger ............................................       283,479(4)                  4.2%
Lawrence Trachtenberg .......................................        39,395(5)                   *
Ronald J. Marusiak ..........................................       109,950 (6)                 1.6%
George Berkner ..............................................        18,500(7)                   *
REB/BMB Family Limited Partnership(8) .......................     2,290,000                    34.0%
Bunger Holdings, L.L.C.(9) ..................................       410,000                     6.1%
Kennedy Capital Management, Inc.(10) ........................       344,425                     5.1%
  10829 Olive Boulevard
  St. Louis, Missouri 63141
All Directors and Executive Officers as a group .............     2,643,150                    38.2%
  (5 persons)(3)(4)(5)(6)(7)
</TABLE>
- -------------------------------
*        Less than 1%.
 (1)     The inclusion  herein of any shares of Common Stock does not constitute
         an admission of beneficial  ownership of such shares,  but are included
         in accordance with rules of the Securities and Exchange Commission.
 (2)     Includes  shares of Common Stock  subject to options or warrants  which
         are presently  exercisable  or which may become  exercisable  within 60
         days of August 15, 1997.
 (3)     Includes  2,290,000 shares owned by REB/BMB Family Limited  Partnership
         and 68,000 shares subject to exercisable  options. Mr. Bunger disclaims
         any  beneficial  ownership  of shares  held by REB/BMB  Family  Limited
         Partnership  in excess of 1,640,430.  All shares held by Mr. Bunger are
         held as community property.
 (4)     Includes 82,000 shares owned by Bunger Holdings, L.L.C., 166,174 shares
         owned by REB/BMB Family Limited  Partnership  and 34,000 shares subject
         to exercisable  options.  Of the 166,174 shares owned by REB/BMB Family
         Limited  Partnership,  130,942  are held for  members  of Mr.  Bunger's
         immediate family.
 (5)     Includes 40,000 shares subject to exercisable options.
 (6)     Includes:  (a) 7,700  shares and  warrants to acquire  2,500  shares at
         $5.00 per share held by Mr. Marusiak's  children;  (b) 8,750 shares and
         warrants  to  acquire  1,500  shares  at $5.00  per  share  held by Mr.
         Marusiak and his wife; (c) 66,000 shares and warrants to acquire 20,000
         shares at $5.00 per share held by Micro-Tronics,  Inc.'s Profit Sharing
         Plan and Trust (the  "Plan") of which Mr.  Marusiak is Trustee and Plan
         Administrator.  Mr. Marusiak disclaims any beneficial  ownership of 80%
         of the shares held by the Plan, as his pro rata  ownership  interest is
         limited to 20% of the Plan's  assets;  and (d) 3,500 shares  subject to
         exercisable options.
 (7)     Includes  6,000  shares,  warrants to acquire 3,000 shares at $5.00 per
         share and 9,500 shares subject to exercisable options.
 (8)     Richard E.  Bunger and his wife,  Barbara M.  Bunger,  are the  general
         partners of REB/BMB Family Limited Partnership.
                                              (Footnotes continued on next page)
                                     37
<PAGE>
(Footnotes continued from previous page)
 (9)     The members of Bunger Holdings,  L.L.C.  are Steven G. Bunger,  Carolyn
         Clawson,  Michael Bunger,  Jennifer Blackwell and Susan Keating, each a
         child of Richard E. Bunger.
(10)     Furnished  in reliance  upon  information  set forth in a Schedule  13G
         dated February 10, 1997 and filed by Kennedy Capital  Management,  Inc.
         ("KCMI")  with  the  Securities  and  Exchange  Commission.  KCMI is an
         Investment Advisor registered under the Investment Advisors Act of 1940
         according to information set forth in its Schedule 13G.


                            DESCRIPTION OF THE NOTES

         The Notes are to be issued under an Indenture,  dated as of October 14,
1997 (the  "Indenture"),  between the Company and Harris Trust and Savings Bank,
as trustee (the  "Trustee").  A copy of the proposed  form of the  Indenture has
been filed as an exhibit to the Registration  Statement of which this Prospectus
is a part. The following summary of certain provisions of the Indenture does not
purport to be complete  and is subject to, and is  qualified  in its entirety by
reference to, all provisions of the Indenture, including the definitions therein
of certain terms. Whenever particular sections, articles or defined terms of the
Indenture are referred to herein, such sections, articles or defined terms shall
be as specified in the Indenture.

General

         The Notes,  designated as 12% Senior  Subordinated Notes due 2002, will
be issued pursuant to the Indenture. The aggregate principal amount of the Notes
permitted by the Indenture is limited to $6,900,000. The scheduled maturity date
of the  Notes  is  November  1,  2002.  The  Notes  will  be  general  unsecured
obligations  of the  Company and will be issued in  denominations  of $5,000 and
integral multiples of $5,000.

Interest Payments; Maturity

         The Notes  will bear  interest  at the rate of 12% per  annum,  payable
semi-annually  on May 1 and November 1 of each year,  commencing on May 1, 1998,
to Note  holders of record at the close of business on each April 15 and October
15 prior to an interest payment date.  Interest will be computed on the basis of
a 360-day year of twelve 30-day months.  Payment of the full amount of principal
will be made on  November  1,  2002,  unless the Notes are  redeemed  earlier in
accordance with the provision of the Indenture.

Optional Redemption

         The Company may at its option redeem Notes,  in whole at any time on or
after  November 1, 1999,  or in part on any  Interest  Payment  Date on or after
November 1, 1999,  in either case upon not less than 30 days' notice by mail, at
a  redemption  price  equal to 100% of the  principal  amount of the Notes being
redeemed  (together with accrued interest to the Redemption  Date). In the event
of  redemption  of the Notes in part  only,  one or more new Notes of like tenor
will be issued in the name of the holder thereof for the unredeemed portion upon
cancellation of the original Note.

         If less than all the Notes are to be redeemed,  the particular Notes to
be redeemed shall be selected not more than 60 days prior to the Redemption Date
by the Trustee,  by such method as the Trustee  shall deem fair and  appropriate
and which may  provide  for the  selection  for  redemption  of a portion of the
principal  amount of any  Note,  provided  that the  unredeemed  portion  of the
principal  amount  of any  Note  shall be in  denominations  of  $5,000  and any
integral multiple thereof.

         Notice  of  redemption  shall  be given by  first-class  mail,  postage
prepaid,  mailed not less than 30 nor more than 45 days prior to the  Redemption
Date,  to each Holder of Notes to be redeemed,  at his address  appearing in the
Note Register. All notices of redemption shall identify the Notes to be redeemed
(including  CUSIP number) and shall state:  (i) the  Redemption  Date;  (ii) the
Redemption Price; (iii) if less
                                       38
<PAGE>
than all the Outstanding Notes are to be redeemed,  the identification  (and, in
the case of partial  redemption,  the principal amounts) of the particular Notes
to be redeemed and that, on or after the Redemption  Date, upon surrender of any
Note to be  redeemed  in  part,  a new  Note in  principal  amount  equal to the
unredeemed portion thereof will be issued; (iv) that on the Redemption Date, the
Redemption  Price will become due and payable upon each such Note to be redeemed
and, if applicable, that interest thereon will cease to accrue on and after said
date; and (v) the place or places where each such Note is to be surrendered  for
payment of the Redemption Price.

         Prior to any  Redemption  Date,  the  Company  shall  deposit  with the
Trustee  or with a  Paying  Agent  an  amount  of  money  sufficient  to pay the
Redemption  Price of, and any accrued interest on, all the Notes which are to be
redeemed on that date.  The Notes so to be  redeemed  shall,  on the  Redemption
Date,  become due and payable at the Redemption  Price,  and from and after such
date (unless the Company  shall default in the payment of the  Redemption  Price
and accrued  interest)  such Notes shall cease to bear  interest and the holders
thereof will have no rights in respect to the Notes so to be redeemed  except to
receive payment of the Redemption Price thereof, without interest accrued on any
funds held after the Redemption Date to pay such Redemption Price.

         Any Note which is to be redeemed only in part shall be surrendered at a
Place of Payment therefor (with, if the Company or the Trustee so requires,  due
endorsement by, or a written  instrument of transfer in form satisfactory to the
Company and the Trustee  duly  executed  by, the Holder  thereof or his attorney
duly  authorized  in writing),  and the Company shall  execute,  and the Trustee
shall  authenticate  and  deliver  to the  Holder of such Note  without  service
charge,  a new Note or Notes of like tenor, of any denomination of $5,000 or any
integral multiple thereof,  as requested by such Holder, in aggregate  principal
amount equal to and in exchange for the  unredeemed  portion of the principal of
the Note so surrendered.

Repurchase at the Option of Holders Upon a Change in Control Refinancing

         In the event that,  at any time prior to November 1, 1999,  a Change in
Control  Refinancing  shall occur, or the Company enters into a letter of intent
with respect to a transaction or series of transactions that could reasonably be
expected to result in a Change in Control Refinancing,  or any written agreement
is executed which, when fully performed by the parties thereto,  would result in
a Change of Control Refinancing, the Company will, within five (5) Business Days
of the  occurrence  of any such  event  (or,  in the case of any such  event the
consummation  or  finalization of which would involve any action of the Company,
at least thirty (30) days prior to such  consummation),  give written  notice of
such Change in Control  Refinancing  to the Trustee.  Such written  notice shall
contain, and such written notice shall constitute, an irrevocable offer (subject
to the  successful  closing of the  transaction  giving rise to such  notice) to
prepay  all,  but not less  than  all,  of the  principal  amount  of the  Notes
Outstanding at such time, at one-hundred  one percent (101%) of the  outstanding
principal amount,  together with interest accrued through the date of prepayment
and any other amounts due thereunder  (the "Control  Prepayment  Amount"),  on a
date specified in such notice (the "Control  Prepayment  Date") that is not less
than  thirty  (30) days and not more than sixty (60) days after the date of such
notice.  For purposes  hereof,  "Change in Control  Refinancing"  shall mean the
refinancing,  refunding or restructuring of the Senior Credit Agreement upon the
occurrence of any of the following:  (i) Richard E. Bunger,  persons directly or
indirectly  controlled  by  Richard E.  Bunger,  and  members  of the  Company's
management  shall  cease to have  record and  beneficial  ownership  of at least
twenty percent (20%) of the Company's outstanding capital stock entitled to vote
on all matters  submitted to the  stockholders  of the Company;  (ii) other than
members of the  Company's  management,  any  "person"  (as such terms is used in
subsections 13(d) and 14(d) of the Exchange Act) on and after the date hereof is
or becomes a  "beneficial  owner" (as defined in Rule 13d-3  under the  Exchange
Act), directly or indirectly,  of securities of the Company  representing twenty
percent   (20%)  or  more  of  the  combined   voting  power  of  the  Company's
then-outstanding  securities;  or (iii) the  existing  directors  for any reason
cease to constitute at least  seventy-five  percent (75%) of the Company's board
of directors. For purposes of clause (iii) of the preceding sentence,  "existing
directors"  means  individuals  constituting the Company's board of directors on
the date hereof,  and any  subsequent  director  whose election to the Company's
board of directors or nomination for election by the 
                                       39
<PAGE>
Company's  shareholders was approved by at least  seventy-five  percent (75%) of
the directors then in office which  directors  either were directors on the date
hereof or whose election or nomination for election was previously so approved.

         Notice of Change in Control  Refinancing  shall be given by first-class
mail,  postage  prepaid,  mailed not less than 30 nor more than 60 days prior to
the Control  Prepayment Date, to each Holder of Notes, at his address  appearing
in the Note Register. Such notice shall identify the Control Prepayment Date and
the place or places where Notes are to be surrendered for  prepayment.  Not less
than 10 days prior to the  Control  Prepayment  Date,  each  Holder  electing to
surrender  Notes for  prepayment  shall provide  written  notice  thereof to the
Trustee (in such form as the Trustee may prescribe) and shall surrender physical
possession of such Notes to the Trustee; provided, that the Company shall not be
required to prepay any Notes as to which such notice and  physical  surrender is
not  received by the  Trustee at least 10 days prior to the  Control  Prepayment
Date.

         Prior to any Control  Prepayment  Date,  the Company shall deposit with
the  Trustee  or with a Paying  Agent an amount of money  sufficient  to pay the
Control  Prepayment  Amount with respect to all outstanding Notes that have been
surrendered to the Trustee for prepayment.  The Notes so to be prepaid shall, on
the Control  Prepayment Date,  become due and payable at the Control  Prepayment
Amount,  and from and after such date (unless the Company  shall  default in the
payment  of the  Control  Prepayment  Amount)  such  Notes  shall  cease to bear
interest and the holders  thereof will have no rights in respect to the Notes so
to be  prepaid  except to  receive  payment  of the  Control  Prepayment  Amount
therefor,  without  interest  accrued  on  any  funds  held  after  the  Control
Prepayment Date to pay such Control Prepayment Amount.

Interest Reserve Account

         The Indenture requires the Company to use a portion of the net proceeds
of the  issuance of the Notes to establish an interest  reserve  escrow  account
(the "Reserve  Account")  and to deposit  therein,  and maintain  therein at all
times  while any of the Notes are  outstanding,  an amount  equal to six months'
interest on the Notes based on the  principal  amount  outstanding  from time to
time.  If the  Company  fails to make any  payment of  interest as and when due,
funds on  deposit in the  Reserve  Account  shall be used to make such  interest
payment.  In the event that any funds are used to make any interest payment,  or
if the  amount on deposit  in the  Reserve  Account is at any time less than six
months' interest, the Indenture requires the Company to immediately deposit cash
into the  Reserve  Account in an amount  sufficient  to  increase  the amount on
deposit to six months' interest on the Notes; provided,  that the Company is not
required or permitted to make any deposits into the Reserve  Account  during any
period in which the Company is in default in the payment of any principal of, or
interest  on, any Senior Debt,  or during any period in which a Blockage  Notice
shall be in effect.  The Company has executed a security agreement (the "Reserve
Account Security Agreement"),  the form of which has been filed as an exhibit to
the Registration Statement of which this Prospectus is a part, pursuant to which
funds on deposit in the Reserve Account from time to time will be pledged to the
Trustee,  on  behalf  of the  holders  from  time  to  time  of the  Notes.  See
"Description of the Notes - Subordination."

Subordination

         The  indebtedness  evidenced  by  the  Notes  will  constitute  general
unsecured obligations of the Company and will be subordinate and junior in right
of payment to all existing and future Senior Debt to the extent  provided in the
Indenture.  Pursuant to the Indenture,  "Senior Debt" means and includes, at any
date, any of the following:  (a) the principal of, premium,  if any, interest on
and any other  payment due pursuant to any  agreements or  instruments  creating
indebtedness  of the Company and its  Subsidiaries  which are now  existing  and
which are secured by any mortgage,  lien,  pledge,  charge,  or encumbrance upon
property or assets of the Company, and all modifications and amendments thereof;
(b)  all  substitutions  and  refinancings  of  the  indebtedness  described  in
subparagraph (a) hereof, whether secured or unsecured, and which by its terms is
defined as senior  indebtedness;  (c) all  obligations  of the  Company  and its
Subsidiaries for the payment of money hereafter arising,  to any other financial
institution,  bank, or insurance company  providing  financing to the Company or
its  Subsidiaries,  whether  secured  or  unsecured,  and  which by its terms is
defined as senior indebtedness; (d) all lease obligations of the Company 
                                       40
<PAGE>
and its Subsidiaries  required under generally accepted accounting principles to
be capitalized and reflected as a liability on the balance sheet of the Company;
and (e) any indebtedness of any special purpose subsidiary of the Company or its
Subsidiaries and any corporation,  partnership,  company, joint venture,  trust,
association,  or  joint-stock  company in which more than fifty percent (50%) of
the  outstanding  voting  stock  or  voting  interest  is  owned,   directly  or
indirectly,  by the  Company  or its  Subsidiaries  and which was formed for the
purpose of facilitating any asset  securitization  program of the Company or any
Subsidiary.  Notwithstanding  anything to the contrary herein, Senior Debt shall
not  include  (i) any  indebtedness  of the  Company  or any  Subsidiary  to any
affiliate thereof; (ii) any trade payables of the Company or any Subsidiary;  or
(iii) any indebtedness  made in violation of this Indenture.  The Company shall,
upon the incurrence of any indebtedness in excess of $1,000,000 within the scope
of subparagraphs  (b) and (c) above (and giving effect thereto),  deliver to the
Trustee an Officers'  Certificate,  certifying that the Company is in compliance
with all of the terms,  provisions  and  conditions  of the  Indenture  (without
regard to any period of grace or requirement of notice provided thereunder).  No
indebtedness  of the Company or any Subsidiary  shall be Senior Debt or superior
in right of payment to the Notes if the  instrument or  instruments  creating or
evidencing  such  indebtedness   provides  by  its  or  their  terms  that  such
indebtedness  is pari passu or  subordinate or junior in right of payment to any
other indebtedness of the Company or such Subsidiary.

         In the event that the Company  defaults in the payment of any principal
of, or interest on, any Senior Debt, then unless and until such default has been
cured or waived or has ceased to exist,  the Company is not permitted to make or
agree to make any direct or indirect payment (in cash, property or securities or
by set-off or otherwise)  on account of any Notes,  or as a sinking fund for any
Notes,  or in respect of any  redemption,  retirement,  purchase,  prepayment or
other acquisition of any Notes (including  without limitation any deposit by the
Company into the Reserve  Account);  provided,  that payments of interest on the
Notes from funds available in the Reserve Account will continue to be permitted.

         Upon the  occurrence  of any Default  (as defined in the Senior  Credit
Agreement),  then,  unless  and until such  Default  has been cured or waived in
writing or has ceased to exist, the Company is not permitted to make or agree to
make any direct or indirect  payment  (in cash,  property  or  securities  or by
set-off or  otherwise)  on account  of any Notes,  or as a sinking  fund for any
Notes,  or in respect of any  redemption,  retirement,  purchase,  prepayment or
other acquisition of any Notes (including  without limitation any deposit by the
Company into the Reserve Account) during any period of one-hundred  eighty (180)
days after the time a  "Blockage  Notice" has been given to the Company by or on
behalf of the holders of Senior Debt; provided, that payments of interest on the
Notes from funds available in the Reserve Account will continue to be permitted.
Only one such period of up to  one-hundred  eighty  (180) days may be  commenced
within any three-hundred sixty (360) day period;  provided,  that if the Default
which is the subject of a Blockage Notice has been cured or waived in writing or
has ceased to exist  within  ninety (90) days after such  Blockage  Notice shall
have been given, then one (1) additional Blockage Notice may be given,  covering
a period of up to one-hundred eighty (180) days, during such three-hundred sixty
(360) day  period.  No  Blockage  Notice may be given with  respect to a Default
which  existed  and was known to the  holders of the Senior Debt at the time the
most recent  Blockage  Notice was given  (unless  such Default has been cured or
waived in writing for a period in the interim equal to the greater of (i) thirty
(30)  days,  or (ii) the  number  of days  from the date of such  cure or waiver
through and including the date of the next scheduled  payment of interest on the
Notes).  In the event  that the  holders of Senior  Debt  deliver  any  Blockage
Notice,  any payment of principal,  interest or other amounts that, but for such
Blockage Notice,  would have been payable by the Company on account of the Notes
during the period covered by such Blockage  Notice shall be immediately  due and
payable  in full upon the  expiration  of the period  covered  by such  Blockage
Notice.

         In  the  event  of  (i)  any  insolvency,   bankruptcy,   receivership,
liquidation,   reorganization,   readjustment,   composition  or  other  similar
proceeding which relates to the Company or its property, (ii) any proceeding for
the liquidation,  dissolution or other  winding-up of the Company,  voluntary or
involuntary,  whether or not involving  insolvency  or  bankruptcy  proceedings,
(iii) any  assignment by the Company for the benefit of  creditors,  or (iv) any
other  marshaling of the assets of the Company:  (a) all Senior Debt shall first
be paid in full, in cash,  before any payment or distribution,  whether in cash,
securities or other property
                                       41
<PAGE>
(other  than  payments  of  interest  on the Notes from funds  available  in the
Reserve  Account)  shall be made on  account of any  Notes;  (b) any  payment or
distribution,  whether in cash, securities or other property (other than certain
subordinated  securities of the Company or any other corporation provided for by
a plan or  reorganization  or  readjustment  that would  otherwise be payable or
deliverable in respect of any Notes) shall be paid or delivered  directly to the
holders of Senior Debt, in accordance  with the  priorities  then existing among
such holders of Senior Debt, until all Senior Debt shall have been paid in full,
in cash;  and (c) if any holder of Notes  fails to file a claim or proof of debt
in respect of such Notes in such  proceedings at least thirty (30) business days
prior  to the  latest  date  permitted  by rule of law or court  order  for such
filing,  then the holders of Senior Debt shall be authorized (but not obligated)
to file such claim or proof on behalf of such  holder.  Although  each holder of
Notes retains the right to vote its claim and  otherwise act in any  bankruptcy,
insolvency  or similar  proceeding  related to the  Company,  no such  holder is
permitted to take any act or vote in any way so as to contest the enforceability
of the subordination provisions set forth in the Indenture.

         In the event that the Senior Debt has been  declared due and payable as
the result of the  occurrence  of any one or more  defaults in respect  thereof,
under  circumstances  when the terms of  Section  1405 of the  Indenture  do not
prohibit  payment on the Notes, the Company is not permitted to make or agree to
make any direct or indirect payment (in cash,  securities,  other property or by
set-off or otherwise) on account of any Note, or as a sinking fund for any Note,
or in respect  of any  redemption,  retirement,  purchase,  prepayment  or other
acquisition  of any Note,  unless and until all Senior Debt shall have been paid
in full, in cash, or such  declaration of default and its  consequences has been
rescinded  and all such defaults have been remedied or waived in writing or have
ceased to exist.

         As a result of such  subordination  of the Notes,  holders of the Notes
may recover less,  ratably,  than holders of Senior Debt. At June 30, 1997,  the
amount of  indebtedness  outstanding  which would have  constituted  Senior Debt
under the provisions of the Indenture was approximately $46.5 million (provided,
that this  amount is subject to increase  or  decrease  from time to time).  The
Indenture does not,  however,  directly limit the amount of Senior Debt or other
debt that the Company may have outstanding or incur from time to time.

Certain Covenants

         The Indenture  contains certain  affirmative and negative  Covenants on
behalf of the Company.  The  affirmative  covenants  set forth in the  Indenture
require  the  Company  to,  among  other  things,  subject to certain  important
exceptions and qualifications set forth therein: pay the principal,  premium (if
any) and  interest  on the Notes in  accordance  with their  terms;  maintain an
office or agency where Notes may be surrendered for  registration of transfer or
exchange and where  notices and demands to or upon the Company in respect of the
Notes and this  Indenture may be served;  maintain its  corporate  existence and
qualification;  maintain all  properties  used in the conduct of its business in
good  condition  and  make  such  necessary  repairs,   renewals   replacements,
betterments  and  improvements  thereof as in the judgment of the Company may be
reasonably necessary connection with the conduct of the Company's business;  pay
or discharge all taxes,  assessments and governmental  charges levied or imposed
upon the Company or upon the income,  profits or property of the Company and all
lawful claims for labor,  materials and supplies which, if unpaid,  might by law
become a lien upon the  property of the  Company  (provided,  however,  that the
Company  shall  not be  required  to pay or  discharge  or  cause  to be paid or
discharged any such tax, assessment, charge or claim whose amount, applicability
or validity is being  contested in good faith by  appropriate  proceedings or if
the failure to pay such tax, assessment, charge or claim is not likely to have a
Material  Adverse  Effect);  provide  the  Trustee  with  quarterly  and  annual
financial  statements and certain other periodic  reports;  carry on and conduct
its  business in  substantially  the same manner and in  substantially  the same
fields of enterprise as it is presently conducted;  comply with all laws, rules,
regulations,  orders, writs, judgments,  injunctions, decrees or awards to which
it may be subject and obtain all licenses, certificates, permits, franchises and
other governmental  authorizations  necessary to the ownership of its properties
and the  conduct of its  business,  the  failure to comply  with which or obtain
which could reasonably be expected to have a Material  Adverse Effect;  maintain
insurance  on its  property  in such  amounts  and  covering  such  risks  as is
consistent with sound business  practice;  keep true and 
                                       42
<PAGE>
correct  books,  records  and  accounts  pursuant  to  a  system  of  accounting
established and  administered in accordance with generally  accepted  accounting
principles,  consistently applied;  provide the Trustee with notice of events or
conditions  which  constitute  an Event of Default or which could  reasonably be
expected to have a Material Adverse Effect; comply in all material respects with
applicable  environmental  laws and  regulations  and promptly  take any and all
necessary remedial actions in response to the presence,  storage, use, disposal,
transportation or release of any hazardous materials on, under or about any real
property owned,  or, to the extent  permitted by the property  owner,  leased or
operated by the Company;  provide the Trustee with prompt  written notice of any
amendment or modification of the Senior Credit  Agreement or any other document,
instrument or agreement  governing or relating to any Senior Debt, or any waiver
of any term or provision thereof;  use its best efforts to cause all payments of
interest  on the Notes to be made  utilizing  cash  generated  by the  Company's
operations  prior to using any funds on deposit in the  Reserve  Account to make
all or any  portion  of any such  payment;  and cause each  Material  Subsidiary
(defined in the  Indenture  to include any  subsidiary  which  accounts for five
percent  or  more  of  the  Company's   consolidated   annual  net  revenues  or
consolidated  net assets) to execute a  Subsidiary  Guarantee  pursuant to which
such subsidiary  shall agree to  unconditionally  guarantee the full payment and
performance  as and when due of all  obligations  under  the  Indenture  and the
Notes. The Company has no Material Subsidiary as of the date of this Prospectus.

         Pursuant to the  Indenture,  the Company has agreed that so long as any
Note shall be  outstanding,  it will not,  among  other  things,  and subject to
certain important  exceptions and qualifications  set forth therein:  permit any
amendment  or  modification  to be  made  to  its  certificate  or  articles  of
incorporation  or by-laws  which is  materially  adverse to the interests of the
Holders  as the  holders  of the Notes;  enter  into any  indenture,  agreement,
instrument  or other  arrangement  which  directly or  indirectly  prohibits  or
restrains,  or  has  the  effect  of  prohibiting  or  restraining,  or  imposes
materially  adverse  conditions  upon,  the  incurrence  and  maintenance of the
indebtedness  evidenced  by any  Note,  or the  execution  and  delivery  of any
Subsidiary Guarantee any provision of any Subsidiary Guarantee,  or contains any
provision  which would be violated or breached by the Company's  performance  of
any of its  obligations  under the Indenture or the Notes;  merge or consolidate
with or acquire a majority of the voting  shares of any other entity  unless the
primary  business  conducted by such entity is  substantially  similar to, or is
otherwise in the same  general  business as, the business of the Company and its
Subsidiaries  as presently  conducted;  lease,  sell or  otherwise  transfer any
property,  to any other  person or  entity,  except  for (i) sales and leases of
inventory in the ordinary course of business,  (ii) leases, sales,  transfers or
other  dispositions  of property  that,  together with all other property of the
Company previously so leased,  sold or transferred (other than inventory sold or
leased in the ordinary  course of business)  since the date of the  Indenture do
not constitute a substantial  portion of the property of the Company,  and (iii)
sales,  transfers  and other  dispositions  of property that is unrelated to the
Company's  primary  business of  designing  and  manufacturing,  and selling and
leasing for its own account,  portable storage containers; or file or consent to
the filing of any  consolidated,  combined or unitary income tax return with any
person or entity other than the Company and its subsidiaries,  or enter into any
tax sharing agreement or similar arrangement.

         The  Indenture  also  requires the Company to comply with the following
financial  covenants  (subject to normal year-end and closing audit  adjustments
for calculations or  determinations  made in accordance with generally  accepted
accounting principles, consistently applied for all relevant periods):

         (i)      The Company  shall at all times while any Note is  Outstanding
                  maintain a Tangible  Net Worth of not less than the amount set
                  forth in the table below for the applicable fiscal year of the
                  Company:

                    Fiscal Year ending                 Minimum Tangible
                       December 31,                        Net Worth
                       ------------                        ---------

                      1997 ...........................   $12,000,000
                      1998 ...........................    13,500,000
                      1999 and thereafter ............    15,000,000


                  For purposes of this Indenture covenant,  "Tangible Net Worth"
                  means,  as of any date, the total of:  consolidated  assets of
                  the Company  and its  Subsidiaries,  minus their  consolidated
                  liabilities, 
                                       43
<PAGE>
                  minus  (A)  patents,  copyrights,   trademarks,  trade  names,
                  franchises,   licenses,   customer  and  subscription   lists,
                  goodwill  and  other  similar   intangibles   (excluding   net
                  reorganization   value),  (B)  leasehold   improvements,   (C)
                  organization expenses, (D) obligations due to the Company from
                  affiliates  (including  any officer,  director or  shareholder
                  thereof)  and (E)  security  deposits  and  prepaid  costs and
                  expenses   and  other   deferred   assets.   For  purposes  of
                  calculating   Tangible  Net  Worth,  the  terms  "consolidated
                  assets"  and  "consolidated  liabilities"  shall  include,  in
                  addition  to assets and  liabilities  of the  Company  and its
                  Subsidiaries  reflected in the Company's  consolidated balance
                  sheet  in  accordance  with  generally   accepted   accounting
                  principles, any assets and liabilities not so reflected of any
                  special purpose  subsidiary of the Company or its Subsidiaries
                  and any  corporation,  partnership,  company,  joint  venture,
                  trust association,  or joint-stock  company in which more than
                  fifty percent (50%) of the outstanding  voting stock or voting
                  interest is owned,  directly or indirectly,  by the Company or
                  its  Subsidiaries  and which was  formed  for the  purpose  of
                  facilitating any asset  securitization  program of the Company
                  or any Subsidiary.

         (ii)     The Company  shall at all times while any Note is  Outstanding
                  maintain a Total Funded Indebtedness Ratio of not greater than
                  the  ratio set  forth in the  table  below for the  applicable
                  fiscal year of the Company:

                    Fiscal Year ending                   Maximum Total Funded
                       December 31,                       Indebtedness Ratio
                       ------------                       ------------------
                          1997 ..........................     0.80 to 1
                          1998 ..........................     0.79 to 1
                          1999 and thereafter ...........     0.78 to 1

                  For  purposes  of  this  Indenture  covenant,   "Total  Funded
                  Indebtedness  Ratio"  means,  as of any  date,  a  ratio,  the
                  numerator  of which  shall  be an  amount  equal to the  total
                  consolidated  indebtedness of the Company and its Subsidiaries
                  (whether secured, unsecured,  assumed, or otherwise) which has
                  a scheduled  maturity  date of more than one (1) year from the
                  date  of   determination,   including  any  capitalized  lease
                  obligations  and guaranteed  indebtedness  of any other person
                  ("Total  Consolidated  Indebtedness"),  and the denominator of
                  which shall be the sum of Total Consolidated Indebtedness plus
                  Tangible Net Worth of the Company and its Subsidiaries at such
                  date   determined  in  accordance   with  generally   accepted
                  accounting  principles  on  a  consolidated  basis  (excluding
                  treasury  stock  and  excluding  the  effects  of any  foreign
                  currency translation adjustments). For purposes of calculating
                  Total  Consolidated   Indebtedness,   the  term  "consolidated
                  indebtedness"  shall include,  in addition to  indebtedness of
                  the Company and its  Subsidiaries  reflected in the  Company's
                  consolidated   balance  sheet  in  accordance  with  generally
                  accepted  accounting  principles,   any  indebtedness  not  so
                  reflected of any special purpose  subsidiary of the Company or
                  its Subsidiaries and any  corporation,  partnership,  company,
                  joint venture, trust,  association,  or joint-stock company in
                  which more than fifty percent (50%) of the outstanding  voting
                  stock or voting interest is owned, directly or indirectly,  by
                  the Company or its  Subsidiaries  and which was formed for the
                  purpose of facilitating  any asset  securitization  program of
                  the Company or any Subsidiary.

         (iii)    The Company  shall at all times while any Note is  Outstanding
                  maintain a Senior  Funded  Indebtedness  Ratio of not  greater
                  than the ratio set forth in the table below for the applicable
                  fiscal year of the Company:

                   Fiscal Year ending                   Maximum Senior Funded
                      December 31,                       Indebtedness Ratio
                      ------------                       ------------------

                        1997 ...........................     0.74 to 1
                        1998 ...........................     0.73 to 1
                        1999 and thereafter ............     0.72 to 1
                                       44
<PAGE>
                  provided,  however,  that if at any  time the  Company  or any
                  Subsidiary  shall incur  Senior  Unsecured  Indebtedness,  the
                  Company  shall at all  times  while  any  Note is  Outstanding
                  maintain a Senior  Funded  Indebtedness  Ratio of not  greater
                  than the ratio  set  forth in the table  below (in lieu of the
                  ratios set forth above) for the applicable  fiscal year of the
                  Company:

                   Fiscal Year ending                   Maximum Senior Funded
                      December 31,                       Indebtedness Ratio
                      ------------                       ------------------

                         1997                                0.72 to 1
                         1998                                0.71 to 1
                         1999 and thereafter                 0.70 to 1

                  For purposes of this  Indenture  covenant,  "Senior  Unsecured
                  Indebtedness"  means any  Senior  Debt of the  Company  or its
                  Subsidiaries  that  is  not  secured  by any  mortgage,  lien,
                  pledge,  charge, or encumbrance upon property or assets of the
                  Company or any Subsidiary  and which has a scheduled  maturity
                  date of more than one (1) year from the date of determination.

                  For  purposes  of  this  Indenture  covenant,  "Senior  Funded
                  Indebtedness  Ratio"  means,  as of any  date,  a  ratio,  the
                  numerator  of which  shall  be an  amount  equal to the  total
                  outstanding  Senior Debt of the  Company and its  Subsidiaries
                  which has a scheduled  maturity date of more than one (1) year
                  from the date of  determination,  and the denominator of which
                  shall  be the  sum of  Total  Consolidated  Indebtedness  plus
                  Tangible Net Worth of the Company and its Subsidiaries at such
                  date   determined  in  accordance   with  generally   accepted
                  accounting  principles  on  a  consolidated  basis  (excluding
                  treasury  stock  and  excluding  the  effects  of any  foreign
                  currency translation adjustments).

         Without  limiting  any other  provision of the  Indenture,  and without
prejudice  to any other  remedies  which the  Trustee or the Holders may have in
respect of any matured or unmatured Event of Default  thereunder,  the Indenture
provides  that during such time as the Company  shall fail to comply  fully with
each of the financial  covenants  described in subparagraphs (i), (ii) and (iii)
above, the Company shall not:

         (i)      incur any indebtedness  (whether secured,  unsecured,  funded,
                  unfunded,  assumed,  or otherwise),  including any capitalized
                  lease  obligations  and guaranteed  indebtedness  of any other
                  person  (provided,  that this provision shall not prohibit the
                  Company   from  issuing   preferred   stock  or  other  equity
                  securities;  and provided,  further, that this provision shall
                  not  prohibit  the  Company  from  borrowing  under the Senior
                  Credit Agreement so long as the total indebtedness outstanding
                  under the Senior  Credit  Agreement,  at all times  during the
                  period  in  which  the  Company   fails  to  comply  with  the
                  provisions of such subparagraph(s),  does not exceed the total
                  amount outstanding under the Senior Credit Agreement as of the
                  initial date that the Company shall have failed to comply with
                  the provisions of such subparagraph(s);

         (ii)     enter into a transaction (including,  without limitation,  the
                  purchase or sale of any property or service) with, or make any
                  payment  or  transfer  to,  any  director,  officer  or  other
                  affiliate  (including  without  limitation  any holder of five
                  percent  (5%) or more of any  class  of the  Company's  equity
                  securities)  except in the  ordinary  course of  business  and
                  pursuant  to the  reasonable  requirements  of  the  Company's
                  business and upon fair and reasonable  terms no less favorable
                  to the Company  than the Company  would obtain in a comparable
                  arms-length transaction; or

         (iii)    engage  in  or  consummate   any   transaction  or  series  of
                  transactions that would otherwise be permitted pursuant to the
                  negative covenants set forth in Section 1019 the Indenture.

Events of Default and Remedies

         Pursuant to the Indenture,  each of the following  constitutes an Event
of Default thereunder: (a) the Company fails to make any payment of principal or
interest on a Note on or before the date such payment is due (provided, that the
Company  shall not be deemed to have failed to make an interest  payment if such
payment is made with funds on deposit in the  Reserve  Account),  or the Company
shall  fail to pay any other  amount due on  account  of the Notes  (other  than
principal  or interest)  within ten (10) days of receipt 
                                       45
<PAGE>
of written  notice from the Trustee;  (b) the Company  fails to deposit into the
Reserve  Account on or before the date that is six (6) months  after the date of
any  disbursement  therefrom any amount necessary to cause the amount on deposit
in the Reserve Account at such time to equal six (6) months'  interest under the
Notes,  based on the principal amount  outstanding under the Notes at such time;
(c) the Company fails to comply with any other  provision of the Indenture,  and
such failure  continues  for more than thirty (30) days after the earlier of the
date upon which (i) the Company  shall have become aware of such failure or (ii)
written notice of such failure shall first have been given to the Company by the
Trustee; (d) any warranty,  representation or other statement by or on behalf of
the Company  contained in the  Indenture  shall have been false or misleading in
any material respect when made; (e) any event shall occur or any condition shall
exist in respect of the  indebtedness  of the  Company  under the Senior  Credit
Agreement or under any agreement securing or relating to such indebtedness, that
immediately  or with any one or more of the  passage  of time or the  giving  of
notice causes such  indebtedness,  or a portion thereof,  to become due prior to
its stated maturity or prior to its regularly scheduled date or dates of payment
or  causes  any one or more of the  holders  thereof  or a trustee  therefor  to
require the Company or any Subsidiary to repurchase such  indebtedness  from the
holders thereof; (f) a receiver, liquidator, custodian or trustee of the Company
or any Subsidiary,  or of all or any substantial part of the property of either,
shall be appointed by court order and such order remains in effect for more than
sixty (60) days,  or an order for relief  shall be entered  with  respect to the
Company or any Subsidiary, or the Company or any Subsidiary shall be adjudicated
a bankrupt or insolvent,  or all or any substantial  part of the property of the
Company or any  Subsidiary  shall be  sequestered  by court order and such order
shall  remain in effect for more than sixty (60) days;  (g) a petition  shall be
filed   against   the   Company  or  any   Subsidiary   under  any   bankruptcy,
reorganization,  arrangement,  insolvency,  readjustment of debt, dissolution or
liquidation  law of any  jurisdiction,  whether now or hereafter in effect,  and
shall not be dismissed within sixty (60) days after such filing; (h) the Company
or any  Subsidiary  shall file a petition  in  voluntary  bankruptcy  or seeking
relief  under any  provision  of any  bankruptcy,  reorganization,  arrangement,
insolvency,  readjustment  of  debt,  dissolution  or  liquidation  law  of  any
jurisdiction, whether now or hereafter in effect, or shall consent to the filing
of any  petition  against it under any such law; (i) the Company or a Subsidiary
shall make an assignment for the benefit of its  creditors,  or admit in writing
its inability,  or fail, to pay its debts generally as they become due, or shall
consent to the  appointment of a receiver,  liquidator or trustee of the Company
or a Subsidiary  or of all or a substantial  part of its property;  (j) a final,
non-appealable  judgment or judgments in the  aggregate for the payment of money
in excess of Two-Hundred Fifty Thousand Dollars ($250,000) is or are outstanding
against  one or more of the  Company  and the  Subsidiaries  and any one of such
judgments  shall  have been  outstanding  for more than sixty (60) days from the
date of its entry and shall not have been discharged in full or stayed;  (k) the
Reserve Account Security  Agreement shall fail to remain in full force or effect
or any action shall be taken to  discontinue  or to assert the invalidity of the
Reserve Account Security Agreement,  or the Company or any Subsidiary shall fail
to comply with any of the terms and provisions of the Reserve  Account  Security
Agreement,  or the Company  denies the  enforceability  of the  Reserve  Account
Security Agreement or gives notice (written or otherwise) to such effect; or (l)
any  Subsidiary  Guarantee  shall  fail to remain in full force or effect or any
action  shall  be  taken  to   discontinue   or  to  assert  the  invalidity  or
unenforceability  of any Subsidiary  Guarantee,  or any Subsidiary shall fail to
comply with any of the terms or  provisions  of a Subsidiary  Guarantee,  or any
Subsidiary denies that it has any further liability under a Subsidiary Guarantee
or gives notice (written or otherwise) to such effect.

         If any Event of  Default  of the type  specified  in clause  (a) of the
foregoing   paragraph  shall  exist,  the  Notes  shall   automatically   become
immediately  due and payable  together with interest  accrued  thereon,  without
presentment, demand, protest or notice of any kind. If an Event of Default other
than those of the type specified in clause (a) of the foregoing  paragraph shall
exist and the  indebtedness  of the Company  under the Senior  Credit  Agreement
shall have been declared due and payable  prior to its stated  maturity or prior
to its regularly  scheduled date or dates of payment  pursuant to Section 9.2(a)
thereof (or any successor section having similar effect),  the Trustee by notice
in writing to the Company, or the holders of at least 25% in aggregate principal
amount of the  outstanding  Notes,  may (i) declare the unpaid  principal of and
accrued interest on the outstanding Notes to be due and payable immediately and,
upon any such declaration,  the outstanding  Notes shall become  immediately due
and payable,  or (ii) exercise
                                       46
<PAGE>
any other  right,  power or remedy  permitted  to the Trustee or such holders by
law. Notwithstanding the foregoing, the rights of the Trustee and the Holders to
exercise  rights upon the  occurrence of an Event of Default under the Indenture
are limited by, and subject in all respects to, the subordination provisions set
forth in the Indenture. See "Description of the Notes - Subordination."

         Upon the occurrence and during the continuation of an Event of Default,
all outstanding principal,  interest and other amounts due under the Notes shall
bear  interest  at the  Default  Rate.  No course of  dealing on the part of any
holder of the Note nor any  delay or  failure  on the part of any  holder of the
Note to exercise any right shall  operate as a waiver of such right or otherwise
prejudice such holder's  rights,  powers and remedies.  Within 30 days after the
occurrence  of any Event of  Default or any event  which is, or after  notice or
lapse of time or both would become, an Event of Default,  the Trustee shall give
the Holders of Notes notice  thereof as and to the extent  provided by the Trust
Indenture  Act.  The  Indenture  requires the Company to deliver to the Trustee,
within 90 days  after the end of each  fiscal  year,  an  officer's  certificate
specifying whether the Company is in default in the performance or observance of
any of the  provisions of the Indenture  and, if so, a description of the nature
and status thereof.

Successor Company

         The Company  shall not  consolidate  with or merge into, or transfer or
lease its assets  substantially as an entirety to any other corporation or other
entity  unless  the  successor  assumes  the due  and  punctual  payment  of the
principal of and any premium and  interest on all the Notes and the  performance
or observance  of every  covenant of the Indenture on the part of the Company to
be performed or observed.

Modification of the Indenture

         The  Indenture  contains  provisions  permitting  the  Company  and the
Trustee,  with the consent of the Holders of not less than  66-2/3% in principal
amount  of the  outstanding  Notes,  to  enter  into  one or  more  supplemental
indentures for the purpose of adding any provisions to or changing in any manner
or eliminating  any of the existing  provisions of the Indenture or of modifying
in any manner the rights of the  holders of Notes  under the  Indenture,  except
that no such supplemental  indenture shall, without the consent of the holder of
each outstanding Note affected  thereby,  (i) change the stated maturity date of
the principal of, or any  installment  of principal of or interest on, any Note,
or reduce the principal  amount  thereof or the rate of interest  thereon or any
premium  payable  upon the  redemption  thereof,  or  reduce  the  amount of the
principal  of any Note which  would be due and  payable  upon a  declaration  of
acceleration of the maturity  thereof,  or change any place of payment where, or
the coin or  currency in which,  any Note or any premium or interest  thereon is
payable,  or impair the right to institute suit for the  enforcement of any such
payment on or after the stated maturity  thereof,  or (ii) reduce the percentage
in principal  amount of the outstanding  Notes,  the consent of whose holders is
required for any such supplemental indenture, or the consent of whose holders is
required for any waiver (of compliance with certain provisions of this Indenture
or certain  defaults  hereunder  and their  consequences)  provided  for in this
Indenture.  Without  the  consent of the  holders of the Notes,  the Company may
amend or supplement the Indenture or the Notes to cure any ambiguity,  omission,
defect or  inconsistency  or to make any change that would not adversely  affect
the rights of any Noteholder.


                     DESCRIPTION OF THE REDEEMABLE WARRANTS

     The Redeemable  Warrants are to be issued under a Warrant Agreement,  dated
as of October 14, 1997 (the  "Warrant  Agreement"),  between  the  Company,  and
Harris Trust and Savings Bank, as warrant agent (the "Warrant Agent"). A copy of
the proposed  form of the Warrant  Agreement has been filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The following summary
of certain provisions of the Warrant Agreement and the Redeemable  Warrants does
not purport to be complete  and is subject to, and is  qualified in its entirety
by reference  to, all  provisions of the Warrant  Agreement  and the  Redeemable
Warrants,   including  the  definitions  therein  of  certain  terms.   Whenever
particular  sections,  articles or defined terms of the Warrant Agreement or the
Redeemable Warrants are referred to herein,  such sections,  articles or defined
terms shall be as specified in the Warrant Agreement or the Redeemable Warrants,
as applicable.
                                       47
<PAGE>
General

     Each Redeemable  Warrant entitles the registered holder thereof to purchase
one share of Common  Stock at an  exercise  price of $5.00 per share at any time
commencing on March 1, 1998 and ending at 5:00 p.m.,  Phoenix,  Arizona time, on
November 1, 2002. The exercise  price of the Redeemable  Warrants was determined
by  negotiation  between  the  Company  and the  Underwriter  and  should not be
construed  to be  predictive  of or to imply  that any  price  increases  in the
Company's securities will occur. The Redeemable Warrants will be issued pursuant
to a warrant agreement (the "Warrant  Agreement") among the Company,  and Harris
Trust and Savings  Bank, as warrant  agent (the  "Warrant  Agent"),  and will be
evidenced by warrant  certificates in registered  form.  Redeemable  Warrants to
purchase 150,000 shares (or 172,500 shares if the  Underwriter's  over-allotment
option is exercised in full) of Common Stock will be issued in this  Offering to
the  initial  purchasers  of the  Notes.  Redeemable  Warrants  to  purchase  an
additional  15,000  shares  will be  issued  to the  Underwriter  as  additional
underwriting compensation. See "Underwriting."

Adjustment  of  Exercise  Price and  Change in  Number of Shares  Issuable  Upon
Exercise

         The  Redeemable  Warrants  provide for adjustment of the exercise price
and for a change in the number of shares  issuable  upon exercise to protect the
Warrantholders against dilution upon the occurrence of certain events. Upon each
adjustment of the exercise price, Warrantholders shall thereafter be entitled to
purchase,  at the exercise  price  resulting from such  adjustment,  a number of
shares determined by multiplying the exercise price in effect  immediately prior
to  such  adjustment  by  the  number  of  shares  purchasable  pursuant  hereto
immediately  prior to such  adjustment  and dividing the product  thereof by the
exercise price  resulting  from such  adjustment.  Subject to certain  important
exceptions and  qualifications  set forth in the Warrant  Agreement,  the events
which  trigger  adjustments  of the exercise  price and changes in the number of
shares issuable upon exercise are as follows:

         (i)      In the event that the Company shall at any time issue or sell,
                  or declare  any  dividend  payable  in,  additional  shares of
                  Common Stock or securities  convertible into Common Stock, and
                  the Company  shall  receive  consideration  in respect of such
                  issuance,  sale,  dividend or  distribution  in an amount less
                  than the current  market price Fair Value of the securities so
                  issued or sold or the  securities  with  respect to which such
                  dividend or  distribution  relates,  then, in each such event,
                  the  exercise  price  in  effect  immediately  prior  to  such
                  issuance, sale, dividend or distribution shall be reduced to a
                  number  which shall be  calculated  by dividing  (A) an amount
                  equal to the sum of (1) the  number of shares of Common  Stock
                  outstanding immediately prior to such issuance, sale, dividend
                  or  distribution,  multiplied  by the then  existing  exercise
                  price plus (2) the aggregate  consideration,  if any, received
                  by  the  Company  upon  such  issuance,   sale,   dividend  or
                  distribution,  by (B) the  total  number  of  shares of Common
                  Stock  outstanding  immediately  after  such  issuance,  sale,
                  dividend or  distribution.  If the Company  shall  declare any
                  dividend, or authorize any other distribution,  upon any stock
                  of the Company of any class,  payable in additional  shares of
                  Common Stock or by the issuance of securities convertible into
                  Common Stock, such declaration or distribution shall be deemed
                  to have been  issued or sold (as of the record  date)  without
                  consideration.   The   number  of   shares  of  Common   Stock
                  outstanding at any given time, for purposes of this provision,
                  shall not include  shares  owned or held by or for the account
                  of the Company,  and the  disposition of any such shares shall
                  be  considered  an  issue  or sale  of  Common  Stock  for the
                  purposes hereof.

         (ii)     If  any  capital  reorganization  or  reclassification  of the
                  capital stock of the Company,  or any or any  consolidation or
                  merger of the Company with another corporation, or the sale of
                  all or substantially all of its assets to another  corporation
                  shall be effected in such a way that  holders of Common  Stock
                  shall be entitled to receive cash, stock, securities or assets
                  with respect to or in exchange for Common  Stock,  then,  as a
                  condition    of   such    reorganization,    reclassification,
                  consolidation,  merger or sale, lawful and adequate provisions
                  shall be made whereby the Warrantholders shall thereafter have
                  the right to purchase  and receive upon the basis and upon the
                  terms and conditions  specified in the Warrant  Agreement upon
                  exercise of the Redeemable  Warrants and in lieu of the shares
                  of the Common  Stock of the  Company  immediately  theretofore
                  purchasable  and  receivable  upon the  exercise of the rights
                  represented hereby, such cash,
                                       48
<PAGE>
                  shares  of  stock,  securities  or  assets as may be issued or
                  payable  with  respect  to or in  exchange  for  a  number  of
                  outstanding  shares of  Common  Stock  equal to the  number of
                  shares   of  such   Common   Stock   immediately   theretofore
                  purchasable  and  receivable  upon the  exercise of the rights
                  represented   thereby,   and  in  any  such  case  appropriate
                  provision  shall  be  made  with  respect  to the  rights  and
                  interests of the Warrantholders to the end that the provisions
                  of  the  Warrant   Agreement  and  the   Redeemable   Warrants
                  (including, without limitation,  provisions for adjustments of
                  the exercise price and of the number of shares purchasable and
                  receivable upon the exercise of the Redeemable Warrants) shall
                  thereafter be applicable,  as nearly as may be, in relation to
                  any   shares  of  stock   securities   or  assets   thereafter
                  deliverable upon the exercise hereof. 

         (iii)    In case at any time or from time to time  conditions  arise by
                  reason of action taken by the Company which are not adequately
                  covered by the  provisions  of  certain  of the  anti-dilution
                  provisions of the Warrant Agreement and which might materially
                  and adversely effect the exercise rights of the Warrantholders
                  thereunder,  the Board of Directors of the Company shall cause
                  an appropriate adjustment to the Exercise Price and the number
                  of  shares   purchasable   upon  exercise  of  the  Redeemable
                  Warrants,  so as to preserve,  without dilution,  the exercise
                  rights of the Warrantholders.

         (iv)     In  case  at  any  time  the  Company   shall   subdivide  its
                  outstanding  shares of Common  Stock into a greater  number of
                  shares,  the  exercise  price of the  Redeemable  Warrants  in
                  effect   immediately   prior  to  such  subdivision  shall  be
                  proportionately  reduced  and the  number  of shares of Common
                  Stock  purchasable upon exercise thereof  immediately prior to
                  such  subdivision  shall  be  proportionately  increased,  and
                  conversely,  in case at any time the Company shall combine its
                  outstanding  shares of Common  Stock into a smaller  number of
                  shares,  the  exercise  price of the  Redeemable  Warrants  in
                  effect   immediately   prior  to  such  combination  shall  be
                  proportionately  increased  and the number of shares of Common
                  Stock  purchasable upon exercise thereof  immediately prior to
                  such combination shall be proportionately reduced.

         (v)      In case the Company shall, at any time prior to the expiration
                  of the Redeemable Warrants, dissolve, liquidate or wind up its
                  affairs,  the  Warrantholders  shall  be  entitled,  upon  the
                  exercise of the Redeemable  Warrants,  to receive,  in lieu of
                  the  shares  of  Common  Stock  of  the  Company   which  such
                  Warrantholders  would have been entitled to receive,  the same
                  kind  and  amount  of  assets  as  would  have  been   issued,
                  distributed  or paid  to such  Warrantholders  upon  any  such
                  dissolution,  liquidation  or winding up with  respect to such
                  shares of Common Stock of the Company, had such Warrantholders
                  been the  holders  of  record of the  shares  of Common  Stock
                  issuable  upon  exercise  of the  Redeemable  Warrants  on the
                  record date for the determination of those persons entitled to
                  receive  any such  liquidating  distribution.  After  any such
                  dissolution,  liquidation  or winding up which shall result in
                  any cash  distribution  in excess of the exercise price of the
                  Redeemable  Warrants,  the  Warrantholders  may,  at each such
                  holder's  option,  exercise the same without making payment of
                  the  exercise  price  therefor,  and in such case the  Company
                  shall,  upon the  distribution to said holders,  consider that
                  said exercise  price has been paid in full to it and in making
                  settlement  to said  holders  shall  deduct  from  the  amount
                  payable  to such  holders  an  amount  equal to such  exercise
                  price.

         (vi)     In each  case of an  adjustment  in the  number  of  shares of
                  Common Stock or other stock, securities or property receivable
                  on the  exercise  of the  Redeemable  Warrants,  the  Board of
                  Directors  of the Company and the  Company's  Chief  Financial
                  Officer shall compute such  adjustment in accordance  with the
                  terms of the Warrant Agreement and the Redeemable Warrants and
                  prepare and duly  execute  and deliver to the Warrant  Agent a
                  certificate  setting  forth  such  adjustment  and  showing in
                  detail the facts upon which such adjustment is based.

         The  Redeemable  Warrants  do not confer  upon the  Warrantholders  any
voting or other rights of a stockholder of the Company.

Exercise of Redeemable Warrants

         A  Redeemable  Warrant  may be  exercised  upon  written  notice to the
Company  (accompanied by surrender of the Redeemable  Warrant  certificate)  and
upon payment of the full exercise price for the 
                                       49
<PAGE>
number  of  shares  with  respect  to  which  the  Redeemable  Warrant  is being
exercised.  Shares issued upon exercise of Redeemable Warrants,  upon payment in
accordance  with the terms of the  Redeemable  Warrants,  will be fully paid and
non-assessable.  The  Redeemable  Warrants  may be  exercised  only  during  the
exercise period referred to above.  No fractional  shares or scrip  representing
fractional shares shall be issued upon the exercise of the Redeemable  Warrants.
With respect to any fraction of a share called for upon exercise of a Redeemable
Warrant,  such  fraction  shall be rounded to the  nearest  whole  share (with a
fraction of one-half rounded up to the next highest integer).

Redemption of Redeemable Warrants

     On not less than thirty (30) days  notice  given at any time after  October
13, 1999 (the "Redemption  Notice"),  to the Holders of the Redeemable  Warrants
being redeemed,  the Redeemable  Warrants may be redeemed,  at the option of the
Company,  at a redemption  price of $0.05 per Redeemable  Warrant,  provided the
Market Price of the Common Stock  receivable  upon  exercise of such  Redeemable
Warrants  exceeds  $8.75,  subject to  adjustment.  Market  Price  means (i) the
average  closing  bid price of the Common  Stock,  for twenty  (20)  consecutive
business  days,  ending on the  Calculation  Date as reported by Nasdaq,  if the
Common Stock is traded on the Nasdaq SmallCap  Market,  or (ii) the average last
reported sale price of the Common Stock,  for twenty (20)  consecutive  business
days,  ending on the  Calculation  Date, as reported by the primary  exchange on
which the Common  Stock is traded,  if the Common  Stock is traded on a national
securities  exchange,  or by Nasdaq, if the Common Stock is traded on the Nasdaq
National Market. All Warrants must be redeemed if any are redeemed.  Calculation
Date means a date within 15 days of the mailing of a Redemption Notice.

         If the conditions  for  redemption are met, and the Company  desires to
exercise  its right to redeem the  Redeemable  Warrants,  it shall  request  the
Representative to mail a Redemption Notice to each of the Registered  Holders of
the Redeemable Warrants to be redeemed,  first class, postage prepaid, not later
than the  thirtieth  day  before the date  fixed for  redemption,  at their last
address as shall  appear on the records  maintained  pursuant to the  Redeemable
Warrants.

         The Redemption  Notice will specify (i) the Redemption  Price, (ii) the
Redemption Date, (iii) the place where the Redeemable Warrant Certificates shall
be delivered and the Redemption  Price paid, (iv) that the  Representative  will
assist  each  Registered  Holder of a Warrant in  connection  with the  exercise
thereof  and (v) that the  right  to  exercise  the  Redeemable  Warrants  shall
terminate at 5:00 p.m. (New York time) on the business day immediately preceding
the Redemption Date. On and after the Redemption Date, Registered Holders of the
Redeemable  Warrants  will  have no  further  rights  except  to  receive,  upon
surrender of the Warrant, the Redemption Price.

                DESCRIPTION OF COMMON STOCK AND OTHER SECURITIES

General

         The Company's  Certificate of Incorporation  authorizes the issuance of
22,000,000 shares, consisting of 17,000,000 shares of Common Stock and 5,000,000
shares of preferred  stock,  par value $.01 per share. As of August 1, 1997, the
Company  had  6,739,324  shares of  Common  Stock  outstanding  and no shares of
preferred  stock  outstanding.  At August 1, 1997,  the Company had  reserved an
aggregate of 1,891,250  shares of Common Stock for issuance upon the exercise of
outstanding options, warrants and other rights to acquire shares of Common Stock
(not including the shares  issuable upon exercise of the Redeemable  Warrants to
be issued pursuant to this  Offering).  An aggregate of 150,000 shares of Common
Stock (or 172,500 shares if the Underwriters  over-allotment option is exercised
in full) will be issuable  upon the  exercise of the  Redeemable  Warrants.  The
Underwriter  will be  issued  45,000  shares of Common  Stock  and  warrants  to
purchase an additional 15,000 shares of Common Stock as additional  underwriting
compensation.  See  "Underwriting."  An additional 15,000 shares of Common Stock
will be issued to the holder of the Bridge  Notes in  exchange  for such  holder
returning to the Company its warrants to purchase 50,000 shares of Common Stock.
See "Use of Proceeds."

Common Stock

         The holders of Common  Stock are  entitled to one vote per share on all
matters  submitted to a vote of stockholders of the Company.  In addition,  such
holders are entitled to receive ratably such dividends,
                                       50
<PAGE>
if any, as may be declared  from time to time by the Board of  Directors  out of
funds legally available therefor.  In the event of the dissolution,  liquidation
or winding up of the Company,  the holders of Common Stock are entitled to share
ratably in all assets remaining after payment of all liabilities of the Company.
All outstanding shares of Common Stock are fully paid and nonassessable.

         The holders of Common Stock do not have any subscription, redemption or
conversion rights, nor do they have any preemptive or other rights to acquire or
subscribe  for  additional,  unissued or treasury  shares.  Accordingly,  if the
Company were to elect to sell  additional  shares of Common Stock following this
Offering, persons acquiring Common Stock in this Offering would have no right to
purchase additional shares, and as a result, their percentage equity interest in
the Company would be reduced.

         Pursuant  to the  Company's  Bylaws,  except  for  any  matters  which,
pursuant to the Delaware  General  Corporation Law ("Delaware  Law"),  require a
greater  percentage  vote  for  approval,   the  holders  of  one-third  of  the
outstanding  Common Stock,  if present in person or by proxy,  are sufficient to
constitute a quorum for the transaction of business at meetings of the Company's
stockholders.  Holders of shares of Common  Stock are  entitled  to one vote per
share on all matters submitted to the vote of Company stockholders. Except as to
any matters which,  pursuant to Delaware Law, require a greater  percentage vote
for approval,  the  affirmative  vote of the holders of a majority of the Common
Stock  present  in  person  or by proxy at any  meeting  (provided  a quorum  as
aforesaid is present  thereat) is sufficient to authorize,  affirm or ratify any
act or action, including the election of directors.

         The  holders  of Common  Stock do not have  cumulative  voting  rights.
Accordingly,  the holders of more than half of the outstanding  shares of Common
Stock can elect all of the  Directors  to be  elected in any  election,  if they
choose to do so. In such event,  the holders of the  remaining  shares of Common
Stock would not be able to elect any  Directors.  The Board is empowered to fill
any  vacancies  on the Board  created  by the  resignation,  death or removal of
Directors.

         In  addition  to voting at duly  called  meetings  at which a quorum is
present in person or by proxy,  Delaware Law and the  Company's  Bylaws  provide
that  stockholders  may take action  without the holding of a meeting by written
consent or  consents  signed by the  holders of a  majority  of the  outstanding
shares of the capital  stock of the Company  entitled  to vote  thereon.  Prompt
notice of the  taking of any  action  without a meeting  by less than  unanimous
consent  of the  stockholders  will be given to  those  stockholders  who do not
consent  in  writing  to the  action.  The  purposes  of this  provision  are to
facilitate action by stockholders and to reduce the corporate expense associated
with annual and  special  meetings  of  stockholders.  Pursuant to the rules and
regulations  of the  Commission,  if  stockholder  action  is taken  by  written
consent,  the Company will be required to send to each  stockholder  entitled to
vote on the matter acted on, but whose consent was not solicited, an information
statement containing information  substantially similar to that which would have
been  contained in a proxy  statement.  The Board of Directors  intends to place
before  the  Company's  stockholders  at the  Company's  1997  annual  meeting a
proposal that would amend the Company's  Bylaws and Certificate of Incorporation
to prohibit shareholder action by written consent.

Preferred Stock

         The Company is authorized to issue up to 5,000,000  shares of preferred
stock,  $.01 par value  per  share  ("Preferred  Stock"),  50,000 of which  were
designated  as Series A  Convertible  Preferred  Stock during  December 1995 and
issued for consideration of $100 per share. All of the outstanding shares of the
Series A Convertible  Preferred  Stock were  converted  according to their terms
into an aggregate of 1,904,324  shares of Common Stock during the first  quarter
of 1996,  at which time all such  shares of the Series A  Convertible  Preferred
Stock  became  authorized  but unissued  shares of Preferred  Stock which may be
reissued.

         Under the Company's  Certificate of Incorporation,  shares of Preferred
Stock may, without any action by the  stockholders of the Company,  be issued by
the Board of  Directors  of the Company  from time to time in one or more series
for such consideration and with such relative rights, privileges and preferences
as the Board may  determine.  Accordingly,  the  Board  has the  power,  without
stockholder  approval, to fix the dividend rate and to establish the provisions,
if any, relating to voting rights, redemption rate, sinking
                                       51
<PAGE>
fund, liquidation  preferences and conversion rights for any series of Preferred
Stock  issued in the future,  which could  adversely  affect the voting power or
other rights of the holders of the Common Stock.

         It is not possible to state the actual effect of the  authorization  of
the Preferred Stock upon the rights of the holders of the Common Stock until the
Board  determines the specific  rights of the holders of any series of preferred
Stock.  The Board's  authority to issue  Preferred  Stock  provides a convenient
vehicle in connection with possible  acquisitions and other corporate  purposes,
but could have the effect of making it more  difficult  for a person or group to
gain  control of the  Company.  The  Company  has no present  plans to issue any
shares of Preferred Stock.

Other Warrants

         In connection with its 1994 initial public offering, the Company issued
warrants (the "IPO  Warrants")  which entitle the holders thereof to purchase an
aggregate of 1,067,500 shares of Common Stock, at $5.00 per share. The number of
shares and the exercise  price are subject to adjustment  upon the occurrence of
certain  specified  events.  The IPO Warrants  expire on February 17, 1998.  The
Company  has the right to redeem  the IPO  Warrants  at $.01 per share of Common
Stock  subject to the IPO  Warrants at any time after the  closing  price of the
Common Stock has been $7.00 or more for at least 20  consecutive  trading  days.
The IPO  Warrants  are quoted on the  Nasdaq  SmallCap  Market  under the symbol
"MINIW."

         The Company issued to the  underwriters  of its initial public offering
unit warrants to purchase  units  comprised of an aggregate of 187,500 shares of
Common Stock and warrants to purchase an  additional  aggregate of 93,750 shares
of Common Stock. The unit warrants are exercisable at $12.00 per unit (each unit
being  comprised  of two shares of Common  Stock and a warrant to  purchase  one
share  of  Common  Stock),  and the  warrants  included  within  the  units  are
exercisable  at $5.00 per share of Common  Stock.  The  warrants to purchase the
units, and the warrants included therein, expire on February 17, 1998.

     In  connection  with the sale of the Bridge  Notes,  the Company  issued to
purchasers of the Bridge Notes warrants  ("Bridge  Warrants") to purchase 50,000
shares of Common Stock.  The Bridge Warrants are exercisable at $5.00 per share.
The holder of the Bridge Notes subsequently agreed to return the Bridge Warrants
to the Company in exchange for 15,000 unregistered shares of Common Stock.

Classified Board Of Directors And Related Provisions

         The Company's Board of Directors  intends to propose that the Company's
stockholders  adopt at the  Company's  1997 annual  meeting of  stockholders  an
amendment  to the  Company's  Certificate  of  Incorporation  to  provide  for a
classified  board of  directors.  The  amendment  will provide that the Board of
Directors be divided into three classes,  and that the directors serve staggered
terms of three years each.  The  purpose of the  classified  board is to promote
conditions  of  continuity  and  stability  in the  composition  of the Board of
Directors and in the policies formulated by the Board of Directors,  by insuring
that in the ordinary  course,  at least  two-thirds of the directors will at all
times have at least one year's experience as directors.  However, the classified
board structure may prevent  stockholders  who do not approve of the policies of
the Board of Directors  from  removing a majority of the Board of Directors at a
single annual  meeting,  because it will  normally  take two annual  meetings of
stockholders to elect a majority of the Board.

Delaware Anti-Takeover Law

         Section 203 of the  Delaware  Law  prohibits a publicly  held  Delaware
corporation  from  engaging  in a  "business  combination"  with an  "interested
stockholder"  for a period of three years after the date of the  transaction  in
which the person became an interested stockholder,  unless (i) prior to the date
of the  business  combination,  the  transaction  is  approved  by the  board of
directors of the corporation,  (ii) upon  consummation of the transaction  which
resulted in the stockholder becoming an interested  stockholder,  the interested
stockholder  owns at least 85% of the  outstanding  voting stock, or (iii) on or
after such date, the business  combination is approved by the board of directors
and by the affirmative vote of at least 66 2/3% of the outstanding  voting stock
that is not  owned  by the  interested  stockholder.  A  "business  combination"
includes mergers,  asset sales and other  transactions  resulting in a financial
benefit  to the  stockholder.  An  "interested  stockholder"  is a person,  who,
together with affiliates and associates,  owns (or within three years,  did own)
15% or more of the corporation's voting stock.
                                       52
<PAGE>
Transfer Agent and IPO Warrant Agent

         The transfer  agent for the Common Stock and the Warrant  Agent for the
IPO Warrants is Harris Trust and Savings Bank.

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

The Notes

         The  following  is a discussion  of certain  anticipated  U.S.  federal
income tax consequences of the purchase,  ownership and disposition of the Notes
as of the date  hereof.  It deals  only with  Notes  held as  capital  assets by
initial purchasers that are United States holders and does not deal with special
situations,  such as those of foreign persons, dealers in securities,  financial
institutions,  life insurance companies,  holders whose "functional currency" is
not the U.S.  dollar,  or special  rules with respect to certain  "straddle"  or
hedging  transactions.  The discussion  below is based upon the Internal Revenue
Code of 1986, as amended,  (the "Code"),  and regulations,  rulings and judicial
decisions  thereunder  as of  the  date  hereof,  and  such  authorities  may be
repealed, revoked or modified so as to result in federal income tax consequences
different from those  discussed  below.  PROSPECTIVE  PURCHASERS  CONSIDERING AN
INVESTMENT IN THE NOTES SHOULD CONSULT THEIR TAX ADVISORS CONCERNING THE FEDERAL
INCOME  TAX  CONSIDERATIONS  THAT  MAY BE  SPECIFIC  TO  THEM AS WELL AS ANY TAX
CONSEQUENCES ARISING UNDER THE LAWS OF ANY OTHER TAXING JURISDICTION.

Original Issue Discount

         The issue  price of the Notes  will be the price at which the Notes and
the Redeemable Warrants,  together, are sold to investors. In order to determine
the issue price for the Notes and the Redeemable  Warrants,  the aggregate issue
price must be allocated between the Notes and the Redeemable Warrants based upon
their relative fair market values on the date of issuance. If a holder purchases
Notes and the Redeemable Warrants for the issue price of the Notes, the holder's
initial  tax  basis  for the Note and the  Redeemable  Warrants  will  equal the
portion of the issue price of the Notes  allocated to each. The Company  intends
to allocate the issue price on a per Note and per the Redeemable  Warrant basis.
A holder of Notes and Redeemable  Warrants may not adopt a different  allocation
unless  such  holder  properly  discloses  such a  different  allocation  on the
holder's  federal income tax return for the year in which the Notes and Warrants
were acquired.

         Because  the Notes  are  being  offered  together  with the  Redeemable
Warrants,  a portion of the  offering  price for a Note will be allocated to the
Notes and a portion to the Redeemable Warrants. Since the portion allocable to a
Note will be less than the Note's principal amount, a Note will likely be issued
at a discount from its face amount.  If the discount  (generally  referred to as
"original  issue  discount" or "OID") exceeds a statutory de minimis amount (1/4
of 1% of an obligation's  stated redemption price at maturity  multiplied by the
number of complete  years to its  maturity),  the Notes will be considered to be
issued with  original  issue  discount.  In addition to  including in income the
amount of stated  interest  received  or  accrued,  a holder will be required to
include a portion  of any such OID as  ordinary  income for  federal  income tax
purposes each year over the term of the Notes so as to provide a constant  yield
to maturity.

         The  total  amount  of OID  with  respect  to  each  Note  will  be the
difference  between the issue price and the stated redemption price at maturity.
The issue price of the Notes and the Redeemable  Warrants will be the price paid
by the initial  purchasers  of the Notes at their initial  offering.  This issue
price will then be allocated  between the Notes and the  Redeemable  Warrants as
described  above  based  on  their  relative  fair  market  values.  The  stated
redemption  price at maturity of a Note is the sum of all  payments  provided by
the Note other than "qualified stated interest" payments. Stated interest on the
Notes will constitute  "qualified stated interest".  Thus, the stated redemption
price at maturity of a Note will be equal to the principal amount of such Note.

         The Company will report annually to the Internal Revenue Service and to
record  holders of Notes  information  with respect to OID  accruing  during the
calendar year.
                                       53
<PAGE>
Disposition of Notes

         A holder of a Note generally will recognize gain or loss upon the sale,
exchange,  retirement  or  other  taxable  disposition  of a Note  equal  to the
difference  between the amount  realized on such sale,  exchange,  retirement or
other  taxable  disposition  and the holder's  adjusted tax basis in the Note. A
holder's  adjusted tax basis in a Note will  generally be the cost of such Note,
increased by any OID  previously  included in income by such holder with respect
to such Note.  Such gain or loss generally  will be capital gain or loss.  Under
recently enacted legislation,  an individual U.S. Holder is generally subject to
a maximum  capital  gains  rate of 28% for Notes held for more than one year and
the maximum  capital gains rate for an individual  U.S. Holder is reduced to 20%
for Notes held in excess of 18 months.

         The  foregoing  does not  discuss  special  rules  that may  affect the
treatment of  purchasers  that acquire  Notes other than at the time of original
issuance at the issue price,  including those provisions of the Code relating to
the  treatment  of "market  discount,"  "market  premium" or  "amortizable  bond
premium."

The Redeemable Warrants

         A U.S.  Holder  will  generally  not  recognize  any gain or loss  upon
exercise of any Redeemable Warrants (except with respect to any cash received in
lieu of a fractional  share of Common Stock). A U.S. Holder will have an initial
tax basis in the shares of Common Stock  received on exercise of the  Redeemable
Warrants  equal to the sum of its tax basis in the  Redeemable  Warrants and the
aggregate  exercise price thereof. A U.S. Holder's holding period in such shares
of Holdings Common Stock will commence on the day after the Redeemable  Warrants
are exercised.

         If a Redeemable Warrant expires without being exercised,  a U.S. Holder
will  recognize  a  capital  loss in an  amount  equal  to its tax  basis in the
Redeemable  Warrant.  Upon the sale or exchange of a Redeemable  Warrant, a U.S.
Holder will generally  recognize a capital gain or loss equal to the difference,
if any,  between  the  amount  realized  on such sale or  exchange  and the U.S.
Holder's tax basis in such Redeemable Warrant. Such capital gain or loss will be
long-term  capital  gain or loss if, at the time of such sale or  exchange,  the
Redeemable Warrant has been held for more than one year.

         Under  Section 305 of the Code, a U.S.  Holder of a Redeemable  Warrant
may be deemed to have  received a  constructive  distribution  from the  Issuer,
which may result in the inclusion of ordinary  dividend income,  in the event of
certain  adjustments  to the  number of shares of  Holdings  Common  Stock to be
issued on exercise of a Redeemable Warrant.
                                       54
<PAGE>
                                  UNDERWRITING

         Subject  to the terms and  conditions  of the  Underwriting  Agreement,
Peacock, Hislop, Staley & Given, Inc. (the "Underwriter") has agreed to purchase
from the Company all of the Units which  include  the  $6,000,000  in  aggregate
principal  amount of 12%  Senior  Subordinated  Notes  with  150,000  Redeemable
Warrants.

         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriter are subject to certain conditions precedent and that the Underwriter
will purchase all of the Units (comprised of Notes and the Redeemable  Warrants)
offered  hereby  (other than those subject to the  Underwriter's  over-allotment
described below) if any of such Notes and the Redeemable Warrants are purchased.

         The  Underwriter  has advised the Company that it proposes to offer the
Units (comprised of Notes and the Redeemable Warrants) directly to the public at
the  initial  public  offering  price  set  forth  on the  cover  page  of  this
Prospectus.  After the initial public offering of the Units,  the offering price
and other selling terms may be changed by the Underwriter.

         The  Company has granted the  Underwriter  an option,  exercisable  not
later than 45 days after the date of this  prospectus,  to  purchase  additional
Units  (comprised  of up to $900,000 in principal  amount of  additional  Notes,
together with  additional  Redeemable  Warrants  covering an aggregate of 22,500
shares  of  Common  Stock),  at the  initial  public  offering  price,  less the
underwriting discount set forth on the cover page of this prospectus,  solely to
cover over-allotments. To the extent that the Underwriter exercises this option,
the  Underwriter  will have a firm  commitment to purchase the additional  Units
subject  to the  over-allotment  option,  and the  Company  will  be  obligated,
pursuant to the option, to sell such Units to the Underwriter.

         The Underwriter may engage in over-allotment, stabilizing transactions,
short covering  transactions  and penalty bids in accordance  with  Regulation M
under the  Securities  Exchange Act of 1934,  as amended (the  "Exchange  Act").
Over-allotment  involves sales in excess of the offering  size,  which creates a
short position.  Stabilizing transactions permit bids to purchase the underlying
security  so long as the  stabilizing  bids do not exceed a  specified  maximum.
Short  covering  transactions  involve  purchases of the  securities in the open
market after the  distribution  is completed to cover short  positions.  Penalty
bids permit the  Underwriter to reclaim a selling  concession from a dealer when
the  securities  originally  sold by the  dealer  are  purchased  in a  covering
transaction to cover short  positions.  Those  activities may cause the price of
the  securities  to be higher  than it would  otherwise  be. If  commenced,  the
Underwriter may discontinue those activities at any time.

         In the Underwriting Agreement,  the Company has agreed to reimburse the
Underwriter  for its fees and costs in connection  with the Offering  (including
the fees and  expenses  of  Squire,  Sanders & Dempsey  L.L.P.,  counsel  to the
Underwriter).   Further,  the  Underwriting   Agreement  contains  covenants  of
indemnity  between  the  Underwriter,  on the one hand,  and the  Company on the
other,  against  certain  civil  liabilities,  including  liabilities  under the
Securities Act.

         The Company has agreed to issue for a nominal  consideration,  warrants
to the  Underwriter and its designees (the  "Underwriter  Warrants") to purchase
15,000  shares of the  Company's  Common Stock and to issue to the  Underwriter,
without additional  consideration,  45,000  unregistered shares of Common Stock.
The  Underwriter  Warrants  are  exercisable  at  any  time  during  the  period
commencing on March 1, 1998 and ending on November 1, 2002. The number of shares
of Common Stock  covered by the  Underwriter  Warrants  and the  exercise  price
thereof are subject to certain anti-dilution adjustments. The exercise price and
all other terms of the  Underwriter  Warrant,  and the terms of the Common Stock
issuable upon  exercise  thereof,  are identical to the terms of the  Redeemable
Warrants  sold in this  offering and the Common  Stock  issuable  upon  exercise
thereof;  provided,  however, that the Underwriter Warrant and the 45,000 shares
of Common Stock to be issued to it in  connection  with this Offering may not be
sold,  transferred,  assigned,  pledged or hypothecated for a period of one-year
commencing on the  effective  date of the  registration  statement of which this
Prospectus  is a part.  In addition,  the Company has agreed to issue to Arizona
Land Income Corporation  ("AZL") 15,000  unregistered  shares of Common Stock in
exchange for AZL returning to the Company,  without recourse,  the 50,000 Common
Stock purchase warrants previously issued to AZL in connection
                                       55
<PAGE>
with the  Bridge  Financing.  The 15,000  shares  are deemed to be  underwriting
compensation  in this  Offering.  Such shares are  subject to the same  transfer
limitations as the securities being issued to the Underwriter.

         Pursuant to the terms of certain lock-up agreements, certain holders of
the  Company's  Common  Stock have agreed with the  Representative  that,  for a
period of 180 days after the effective date of the registration statement,  they
will not offer to sell,  dispose  of or grant any  rights  with  respect  to any
shares of Common Stock, now owned or hereafter acquired directly by such holders
or with  respect  to which  they have power of  disposition,  without  the prior
written consent of Underwriter.

         Prior to this  Offering  there has been no public market for the Units,
Notes or the Redeemable Warrants,  and the initial public offering price for the
Notes  and the  Redeemable  Warrants  offered  hereby  has  been  determined  by
negotiation  among the  Company  and the  Underwriter.  Among the  factors to be
considered in making such determination are the history of the prospects for the
industry  in  which  the  Company  competes,  an  assessment  of  the  Company's
management,  the  past  and  present  operations  of the  Company,  the  general
condition of the securities  markets at the time of the offering of the Company,
the general condition of the securities markets at the time of the offering. The
Company has applied to The Nasdaq Stock Market to have the  Redeemable  Warrants
listed on the Nasdaq SmallCap Market under the symbol which is anticipated to be
"MINIZ".  The Common Stock of the Company trades on the Nasdaq  National  Market
under the symbol "MINI." There is no public market for the Notes and the Company
does not  intend to apply  for  listing  of the Notes on Nasdaq or any  national
stock market. See "Risk Factors -- Absence of Trading Market."


                                  LEGAL MATTERS

         The validity of the Notes and of the Redeemable Warrants offered hereby
will be passed upon for the Company by Bryan Cave LLP, Phoenix, Arizona. Squire,
Sanders & Dempsey L.L.P.,  Phoenix,  Arizona,  will pass upon certain matters as
requested by the Underwriter.


                                     EXPERTS

         The consolidated  financial  statements and schedule of the Company and
its  subsidiaries  as of  December  31,  1995 and 1996 and for each of the three
years in the  period  ended  December  31,  1996  included  or  incorporated  by
reference in this  prospectus and elsewhere in the  registration  statement have
been  audited  by  Arthur  Andersen  LLP,  independent  public  accountants,  as
indicated  in  their  reports  with  respect  thereto,   and  are  included  and
incorporated by reference  herein in reliance upon the authority of said firm as
experts in accounting and auditing in giving said reports.
                                       56
<PAGE>
                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Exchange Act, and in accordance  therewith files reports,  proxy  statements and
other information with the SEC. Reports,  proxy statements and other information
filed by the  Company  may be  inspected  and  copied  at the  public  reference
facilities  maintained  by the  SEC,  at Room  1024,  450  Fifth  Street,  N.W.,
Washington,  D.C. 20549,  and at the SEC's Regional  Offices located at Citicorp
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and 7 World
Trade Center, 13th Floor, New York, New York 10048. Copies of such materials can
be obtained upon written request from the Public Reference Section of the SEC at
450 Fifth Street,  N.W.,  Washington,  D.C. 20549, at prescribed rates or on the
World Wide Web through the SEC's Internet address at "http://www.sec.gov."

         The Company has filed with the SEC a registration statement on Form S-2
(herein,  together  with  all  amendments  and  exhibits,  referred  to  as  the
"Registration  Statement")  under the Securities  Act of 1933, as amended.  This
Prospectus does not contain all of the information set forth in the Registration
Statement, certain parts of which have been omitted in accordance with the rules
and regulations of the SEC. For further information, reference is hereby made to
the Registration Statement.  Each statement made in this Prospectus concerning a
document  filed  as part  of the  Registration  Statement  is  qualified  in its
entirety  by  reference  to  such  document  for a  complete  statement  of  its
provisions.  Copies of the  Registration  Statement  may be  inspected,  without
charge,  at the offices of the SEC, or  obtained  at  prescribed  rates from the
Public Reference  Section of the Commission,  at the address set forth above, or
on  the  World  Wide  Web  through   the   Commission's   Internet   address  at
"http://www.sec.gov."

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed with the Commission  (File No. 1-12804)
pursuant to the Exchange Act are incorporated herein by reference:

         1.       The  Company's  Annual Report on Form 10-K/A-3  for the fiscal
                  year ended  December 31, 1996,  and the  following  amendments
                  thereto: Amendment No. 1 dated April 29, 1997, Amendment No. 2
                  dated June 15,  1997,  and  Amendment  No. 3 dated  August 21,
                  1997;

         2.       All other  reports  filed by the  Company  pursuant to Section
                  13(a) or 15(d) of the  Exchange  Act since  December 31, 1996,
                  consisting of the Company's Quarterly Reports on Form 10-Q for
                  the fiscal  quarters  ended March 31, 1997 and June 30,  1997;
                  and

         3.       The description of the Common Stock contained in the Company's
                  Registration Statement on Form 8-A, dated February 9, 1994, as
                  amended by Amendment No. 1 dated February 16, 1994.

         Exhibits to the following registration  statements and periodic reports
of the Company, filed with the Commision,  are incorporated by reference herein:
Registration Statement on Form SB-2, as amended by Pre-Effective Amendment No. 1
thereto  dated  February 2, 1994 (File No.  33-71528-LA);  Annual Report on Form
10-KSB for the fiscal year ended  December  31, 1994 and December  31,1995;  and
Quarterly Report on Form 10-QSB for the quarter ended September 30, 1994.

         All other  documents  filed by the Company  pursuant to Sections 13(a),
13(c), 14 or 15(d) of the Exchange Act subsequent to the date of this Prospectus
and  prior to the  termination  of the  Offering  made  hereby  shall be  deemed
incorporated  by reference in this  Prospectus  and to be a part hereof from the
date of filing of such documents.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  herein by  reference,  or contained in this  Prospectus,  shall be
deemed to be modified or  superseded  for  purposes  of this  Prospectus  to the
extent  that a statement  contained  herein or in any other  subsequently  filed
document  which  also is or is deemed to be  incorporated  by  reference  herein
modifies or supersedes such statement.  Any such statement so modified shall not
be deemed to constitute a part of this Prospectus except as so modified, and any
statement  so  superseded  shall  not be  deemed  to  constitute  a part of this
Prospectus.
                                       57
<PAGE>
         The Company will provide, without charge, to each person to whom a copy
of this  Prospectus is  delivered,  upon the written or oral request of any such
person, a copy of any or all of the documents which are  incorporated  herein by
reference  (other  than  exhibits to the  information  that is  incorporated  by
reference unless such exhibits are  specifically  incorporated by reference into
the  information  that this Prospectus  incorporates).  Requests for such copies
should be directed to: Stockholder Relations Department, Mobile Mini, Inc., 1834
West Third Street, Tempe, Arizona 85281, telephone: (602) 894-6311.
                                       58
<PAGE>
                                     INDEX

Report of Independent Public Accountants .................................  F-2

Financial Statements- ....................................................
       Consolidated Balance Sheets - December 31, 1996 and 1995 ..........  F-3
       Consolidated Statements of Operations - For the Years Ended
       December 31, 1996, 1995 and 1994 ..................................  F-4
       Consolidated Statements of Stockholders' Equity - For the Years
       Ended December 31, 1996, 1995 and 1994 ............................  F-5
       Consolidated Statements of Cash Flows - For the Years Ended
       December 31, 1996, 1995 and 1994 ..................................  F-6

Notes to Consolidated Financial Statements - December 31, 1996 and 1995 ..  F-7

Financial Statements (Unaudited)- ........................................
       Consolidated Balance Sheet - June 30, 1997 (unaudited) and
       December 31, 1996 .................................................  F-19
       Consolidated Statements of Operations - Three Months and Six 
       Months ended June 30, 1997 and June 30, 1996 (unaudited) ..........  F-20
       Consolidated Statements of Cash Flows - Six Months ended June 30, 
       1997 and June 30, 1996 (unaudited) ................................  F-21
       Notes to Consolidated Financial Statements ........................  F-22
                                      F-1
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Mobile Mini, Inc.:

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

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

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

         As explained in Note 1 to the consolidated  financial  statements,  the
Company  has given  retroactive  effect  to the  change  in  accounting  for its
convertible securities having beneficial conversion features.


                                                             ARTHUR ANDERSEN LLP

Phoenix, Arizona
March 24, 1997 (except with  respect to the 
matter discussed  in Note 1 -  Restatement,
as to which the date is August 7, 1997).
                                      F-2
<PAGE>
                                MOBILE MINI, INC.
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1996 and 1995
<TABLE>
<CAPTION>
                                     ASSETS
                                                                               1996          1995
                                                                           -----------   -----------
<S>                                                                        <C>           <C>
CURRENT ASSETS:

   Cash ................................................................   $   736,543   $ 1,430,651
   Receivables, net of allowance for doubtful accounts of $268,000 and
      $158,000 at December 31, 1996 and 1995, respectively .............     4,631,854     4,312,725
   Inventories .........................................................     4,998,382     5,193,222
   Prepaid and other ...................................................       742,984       718,574
                                                                           -----------   -----------
          Total current assets .........................................    11,109,763    11,655,172
CONTAINER LEASE FLEET, net of accumulated depreciation of 
   $1,244,000 and $911,000, respectively ...............................    34,313,193    26,954,936
PROPERTY, PLANT AND EQUIPMENT, net .....................................    17,696,046    15,472,164
OTHER ASSETS ...........................................................     1,697,199       259,672
                                                                           -----------   -----------
                                                                           $64,816,201   $54,341,944
                                                                           ===========   ===========
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

   Accounts payable ....................................................   $ 2,557,329   $ 4,265,147
   Accrued compensation ................................................       674,818       238,132
   Other accrued liabilities ...........................................     1,517,295     1,334,332
   Current portion of long-term debt (Note 4) ..........................     1,378,829       737,181
   Current portion of obligations under capital leases (Note 5) ........     1,352,279     2,488,205
                                                                           -----------   -----------
          Total current liabilities ....................................     7,480,550     9,062,997
LINE OF CREDIT (Note 3) ................................................    26,406,035     4,099,034
LONG-TERM DEBT, less current portion (Note 4) ..........................     5,623,948     8,363,333
OBLIGATIONS UNDER CAPITAL LEASES, less current portion
   (Note 5) ............................................................     5,387,067    12,944,653
DEFERRED INCOME TAXES ..................................................     3,709,500     3,711,985
                                                                           -----------   -----------
          Total liabilities ............................................    48,607,100    38,182,002
                                                                           -----------   -----------

COMMITMENTS AND CONTINGENCIES (Notes 7 and 9)
STOCKHOLDERS' EQUITY (Note 10):
   Series A Convertible Preferred Stock, $.01 par value, $100 stated
     value, 5,000,000 shares authorized, 0 and 50,000 shares issued and
     outstanding at December 31, 1996 and 1995, respectively ...........          --       5,000,000
   Common stock, $.01 par value, 17,000,000 shares authorized, 6,739,324
     and 4,835,000 shares issued and outstanding at December 31, 1996
     and 1995, respectively ............................................        67,393        48,350
   Additional paid-in capital ..........................................    15,588,873    10,628,979
   Retained earnings ...................................................       552,835       482,613
                                                                           -----------   -----------
          Total stockholders' equity ...................................    16,209,101    16,159,942
                                                                           -----------   -----------
                                                                           $64,816,201   $54,341,944
                                                                           ===========   ===========
</TABLE>
  The accompanying notes are an integral part of these consolidated statements.
                                      F-3
<PAGE>
                                MOBILE MINI, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              For the Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
                                                               1996            1995            1994
                                                           ------------    ------------    ------------
<S>                                                        <C>             <C>             <C>
REVENUES:
   Container and modular building sales ................   $ 23,618,754    $ 24,264,547    $ 18,480,503
   Leasing .............................................     13,638,635      12,213,888       7,174,585
   Delivery, hauling and other .........................      4,952,705       3,426,767       2,527,146
                                                           ------------    ------------    ------------
                                                             42,210,094      39,905,202      28,182,234
COSTS AND EXPENSES:
   Cost of container and modular building sales ........     19,926,191      19,106,960      13,903,299
   Leasing, selling, and general expenses ..............     15,343,210      15,174,159      10,863,068
   Depreciation and amortization .......................      1,713,419       1,317,974         624,754
   Restructuring charge (Note 1) .......................        700,000            --              --
                                                           ------------    ------------    ------------
INCOME FROM OPERATIONS .................................      4,527,274       4,306,109       2,791,113

OTHER INCOME (EXPENSE):
   Interest income and other ...........................        225,053         292,686         204,007
   Interest expense ....................................     (3,894,155)     (3,211,659)     (1,274,204)
                                                           ------------    ------------    ------------
INCOME BEFORE PROVISION FOR INCOME
   TAXES AND EXTRAORDINARY ITEM ........................        858,172       1,387,136       1,720,916

PROVISION FOR INCOME TAXES .............................       (377,596)       (610,341)       (765,098)
                                                           ------------    ------------    ------------
INCOME BEFORE EXTRAORDINARY ITEM .......................        480,576         776,795         955,818
EXTRAORDINARY ITEM, net of income tax benefit of
   $322,421 (Note 3) ...................................       (410,354)           --              --
                                                           ------------    ------------    ------------
NET INCOME .............................................         70,222         776,795         955,818

PREFERRED STOCK DIVIDENDS (Notes 1 and 10) .............           --         1,250,000            --
                                                           ------------    ------------    ------------
NET INCOME (LOSS) AVAILABLE TO COMMON
   SHAREHOLDERS ........................................   $     70,222    $   (473,205)   $    955,818
                                                           ============    ============    ============
EARNINGS PER COMMON AND COMMON
   EQUIVALENT SHARE:
   Income (loss) available to common shareholders before
     extraordinary item ................................   $       0.07    $      (0.09)   $       0.21
   Extraordinary item ..................................          (0.06)           --              --
                                                           ------------    ------------    ------------
   Net income (loss) available to common shareholders ..   $       0.01    $      (0.09)   $       0.21
                                                           ============    ============    ============
WEIGHTED AVERAGE NUMBER OF COMMON
   AND COMMON EQUIVALENT SHARES
   OUTSTANDING .........................................      6,737,592       5,004,817       4,496,904
                                                           ============    ============    ============
</TABLE>
  The accompanying notes are an integral part of these consolidated statements.
                                       F-4
<PAGE>
                                MOBILE MINI, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              For the years ended December 31, 1996, 1995, and 1994
<TABLE>
<CAPTION>
                                                                                   Additional         Total
                                                   Preferred          Common         Paid-in         Retained       Stockholders'
                                                     Stock            Stock          Capital         Earnings          Equity
                                                 ------------     ------------    ------------     ------------     ------------
<S>                                              <C>              <C>             <C>              <C>              <C>

BALANCE, December 31, 1993 ...................   $       --       $     27,000    $  3,265,097     $       --       $  3,292,097
   Sale of common stock (Note 10) ............           --             21,350       7,005,768             --          7,027,118
   Net income ................................           --               --              --            955,818          955,818
                                                 ------------     ------------    ------------     ------------     ------------
BALANCE, December 31, 1994 ...................           --             48,350      10,270,865          955,818       11,275,033
   Sale of preferred stock (Note 10) .........      5,000,000             --          (891,886)            --          4,108,114
   Preferred stock discount (Note 10) ........           --               --         1,250,000             --          1,250,000
   Net income ................................           --               --              --            776,795          776,795
   Preferred stock dividend (Note 10) ........           --               --              --         (1,250,000)      (1,250,000)
                                                 ------------     ------------    ------------     ------------     ------------
BALANCE, December 31, 1995 ...................      5,000,000           48,350      10,628,979          482,613       16,159,942
   Conversion of preferred stock
   (Note 10) .................................     (5,000,000)          19,043       4,959,894             --            (21,063)
   Net income ................................           --               --              --             70,222           70,222
                                                 ------------     ------------    ------------     ------------     ------------
BALANCE, December 31, 1996 ...................   $       --       $     67,393    $ 15,588,873     $    552,835     $ 16,209,101
                                                 ============     ============    ============     ============     ============
</TABLE>
 The accompanying notes are an integral part of these consolidated statements.
                                       F-5
<PAGE>
                                MOBILE MINI, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
                                                                         1996           1995            1994
                                                                         ----           ----            ----
<S>                                                                 <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income ...................................................   $     70,222    $    776,795    $    955,818
   Adjustments to reconcile net income to net cash 
     provided by (used in) operating activities:
       Extraordinary loss on early debt extinguishment ..........        410,354            --              --
       Amortization of deferred costs on credit agreement .......        385,473            --              --
       Depreciation and amortization ............................      1,713,419       1,317,974         624,754
       Loss (gain) on disposal of property, plant and
         equipment ..............................................          3,938           1,763            (399)
       Changes in assets and liabilities:
         Increase in receivables, net ...........................       (319,129)       (292,339)     (2,255,883)
         Decrease (increase) in inventories .....................        194,840      (1,085,216)     (2,681,378)
         Increase in prepaid and other ..........................        (24,410)       (219,109)       (112,169)
         Decrease (increase) in other assets ....................         45,902         (87,617)        (89,495)
         (Decrease) increase in accounts payable ................     (1,707,818)       (825,657)      3,551,884
         (Decrease) increase in accrued liabilities .............        619,649        (382,147)        618,970
         (Decrease) increase in deferred income taxes ...........         (2,485)        629,987         688,998
                                                                    ------------    ------------    ------------
              Net cash provided by (used in) operating activities      1,389,961        (165,566)      1,301,100

CASH FLOWS FROM INVESTING ACTIVITIES:
   Net purchases of container lease fleet .......................     (7,737,552)     (6,752,060)     (6,512,209)
   Net purchases of property, plant and equipment ...............     (3,013,247)     (4,025,574)     (7,918,913)
                                                                    ------------    ------------    ------------
              Net cash used in investing activities .............    (10,750,799)    (10,777,634)    (14,431,122)
                                                                    ------------    ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net borrowings under lines of credit .........................     22,307,001         876,804       1,427,208
   Proceeds from issuance of long-term debt .....................      7,127,997       5,855,982       3,290,005
   Proceeds from sale-leaseback transactions ....................           --         5,857,235       4,690,350
   Payment for deferred financing costs .........................     (1,963,484)           --              --
   Principal payments and penalties on early debt
      extinguishment ............................................    (14,405,879)           --              --
   Principal payments on long-term debt .........................     (1,334,083)     (2,081,883)     (1,081,740)
   Principal payments on capital lease obligations ..............     (3,043,759)     (3,089,046)     (1,505,677)
   Additional paid in capital ...................................        (21,063)      4,108,114       7,027,118
                                                                    ------------    ------------    ------------
              Net cash provided by financing activities .........      8,666,730      11,527,206      13,847,264
                                                                    ------------    ------------    ------------
NET INCREASE (DECREASE) IN CASH .................................       (694,108)        584,006         717,242
CASH, beginning of year .........................................      1,430,651         846,645         129,403
                                                                    ------------    ------------    ------------
CASH, end of year ...............................................   $    736,543    $  1,430,651    $    846,645
                                                                    ============    ============    ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
   INFORMATION:
   Cash paid during the year for interest .......................   $  3,186,774    $  2,745,542    $  1,320,084
                                                                    ============    ============    ============
   Cash paid during the year for income taxes ...................   $     59,958    $    277,600    $    300,692
                                                                    ============    ============    ============
SUPPLEMENTAL DISCLOSURE OF NONCASH
   FINANCING ACTIVITIES:
   Capital lease obligations of $548,697, $1,851,336 and $1,413,061 during 1996, 1995, and 1994,
     respectively, were incurred in connection with lease agreements for containers and equipment.
</TABLE>
 The accompanying notes are an integral part of these consolidated statements.
                                       F-6
<PAGE>
                                MOBILE MINI, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                DECEMBER 31, 1996


(1)  THE COMPANY, ITS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Organization

Mobile Mini, Inc., a Delaware  corporation,  designs and  manufactures  portable
steel  storage  containers  and  telecommunications  shelters  and  acquires and
refurbishes  ocean-going  shipping  containers  for sale and lease  primarily in
Arizona,  California  and Texas.  It also designs and  manufactures a variety of
delivery  systems  to  compliment  its  storage   container  sales  and  leasing
activities.

     Principles of Consolidation

The consolidated  financial statements include the accounts of Mobile Mini, Inc.
and its wholly owned  subsidiaries,  Delivery Design Systems,  Inc.  ("DDS") and
Mobile Mini I, Inc.  (collectively  the  "Company").  All material  intercompany
transactions have been eliminated.

     Management's Plans

The Company has  experienced  rapid growth  during the last  several  years with
revenues increasing at a 35.0% compounded rate during the last three years. This
growth  related to both the opening of additional  sales and leasing  offices in
California and Texas and to an increase in leasing revenues due to the expansion
of the Company's  container  lease fleet.  Much of this growth was financed with
short-term debt or capital leases,  which was not adequate to meet the Company's
growth needs.

As  discussed  more fully in Note 3, in March 1996,  the Company  entered into a
$41.0 million credit  agreement (the "Senior Credit  Agreement") with a group of
lenders.  Initial  borrowings  under the Senior Credit  Agreement of $22,592,000
were used to refinance a majority of the Company's outstanding indebtedness with
more  favorable  terms.  The  Company  intends  to use its  remaining  borrowing
availability,  primarily  to  expand  its  container  lease  fleet  and  related
operations.

The Company  believes that its current  capitalization  together with borrowings
available  under the Senior  Credit  Agreement,  is  sufficient  to maintain the
Company's  current level of operations and permit  controlled  growth.  However,
should  demand for the  Company's  products  exceed  current  expectations,  the
Company would be required to secure additional  financing through debt or equity
offerings,  additional  borrowings or a combination of these  sources.  However,
there is no  assurance  that any such  financings  will be  available or will be
available on terms acceptable to the Company.

The Company's  ability to obtain used  containers for its lease fleet is subject
in large part to the availability of these containers in the market.  This is in
part subject to international  trade issues and the demand for containers in the
ocean  cargo  shipping  business.  Should  there be a shortage in supply of used
containers,  the Company could  supplement its lease fleet with new manufactured
containers.  However,  should there be an overabundance of these used containers
available, it is likely that prices would fall. This could result in a reduction
in the  lease  rates  the  Company  could  obtain  from  its  container  leasing
operations.  It could also cause the appraised orderly  liquidation value of the
containers in the lease fleet to decline.  In such event, the Company's  ability
to finance its business  through the Senior Credit  Agreement  would be severely
limited,  as the maximum  borrowing  limit under that facility is based upon the
appraised orderly liquidation value of the Company's container lease fleet.

The Company  previously  was  involved in the  manufacture,  sale and leasing of
modular  steel  buildings  in the state of Arizona.  These  buildings  were used
primarily  as  portable  schools,  but could be used for a variety of  purposes.
Although  the  Company  believes  its  modular  buildings  were  superior to the
wood-framed  buildings  offered by its competitors,  the Company was not able to
generate  acceptable  margins on this product  line.  During  1996,  the Company
implemented a strategic restructuring program designed to concentrate management
effort and resources and better position itself to achieve its strategic  growth
objectives.  As a result of this  program,  the Company's  1996 results  include
charges of $700,000 ($400,000 
                                      F-7
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

after tax,  or $.06 per  share)  for costs  associated  with  restructuring  the
Company's manufacturing  operations and for other related charges. These charges
were  recorded  in the  fourth  quarter  of  1996,  and  were  comprised  of the
write-down  of  assets  used  in the  Company's  discontinued  modular  building
operations and related severance obligations  ($300,000),  and the write-down of
other fixed assets ($400,000). By discontinuing its modular building operations,
the Company  will be able to utilize the  management  resources  and  production
capacity   previously   utilized  by  this  division  to  expand  the  Company's
telecommunications shelter business and its container leasing operations.

     Revenue Recognition

The Company recognizes  revenue from sales of containers upon delivery.  Revenue
generated under container leases is recognized on a straight-line basis over the
term of the related lease.

Revenue under  certain  contracts for the  manufacture  of modular  buildings is
recognized using the percentage-of-completion method primarily based on contract
costs incurred to date compared with total estimated  contract costs.  Provision
for  estimated  losses on  uncompleted  contracts is made in the period in which
such  losses are  determined.  Costs and  estimated  earnings  less  billings on
uncompleted  contracts of approximately  $141,000 and $112,000 in 1996 and 1995,
respectively, represent amounts received in excess of revenue recognized and are
included in accrued  liabilities in the  accompanying  balance  sheet.  In 1995,
costs and estimated revenue recognized in excess of amounts billed were included
in receivables.

Revenue for container delivery, pick-up and hauling is recognized as the related
services are provided.

     Concentrations of Credit Risk

Financial  instruments which potentially expose the Company to concentrations of
credit risk, as defined by Statement of Financial  Accounting Standards ("SFAS")
No. 105,  consist  primarily of trade accounts  receivable.  The Company's trade
accounts  receivable are generally  secured by the related  container or modular
building sold or leased to the customer.

The Company  does not rely on any one customer  base.  The  Company's  sales and
leasing customers by major category are presented below as a percentage of units
sold/leased:
                                                     1996             1995
                                               ---------------   ---------------
                                               Sales   Leasing   Sales   Leasing
                                               -----   -------   -----   -------
Retail and wholesale businesses .............   54%      52%      50%      44%
Homeowners ..................................    5%      17%       6%      22%
Construction ................................   12%      22%      10%      23%
Institutions ................................   14%       4%      20%       5%
Government, industrial and other ............   15%       5%      14%       6%
                                       
     Inventories

Inventories  are  stated  at the  lower  of  cost or  market,  with  cost  being
determined  under the  specific  identification  method.  Market is the lower of
replacement cost or net realizable  value.  Inventories at December 31 consisted
of the following:
                                                 1996          1995
                                              ----------    ----------
        Raw materials and supplies .........  $3,547,487    $2,858,181
        Work-in-process ....................     288,986       883,814
        Finished containers ................   1,161,909     1,451,227
                                              ----------    ----------
                                              $4,998,382    $5,193,222
                                              ==========    ==========
                                      F-8 
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

     Property, Plant and Equipment

Property,   plant  and  equipment  are  stated  at  cost,   net  of  accumulated
depreciation.  Depreciation is provided using the straight-line  method over the
assets' estimated useful lives.  Salvage values are determined when the property
is constructed  or acquired and range up to 25%,  depending on the nature of the
asset.  In the  opinion of  management,  estimated  salvage  values do not cause
carrying values to exceed net realizable  value.  Normal repairs and maintenance
to property, plant and equipment are expensed as incurred.

Property, plant and equipment at December 31 consisted of the following:

                                        Estimated
                                       Useful Life
                                         in Years      1996          1995
                                       ----------- -----------    -----------
     Land ............................      -      $   708,555    $   328,555
     Vehicles and equipment ..........   5 to 10    11,218,281      9,469,092
     Buildings and improvements ......     30        6,958,247      6,363,154
     Office fixtures and equipment ...   5 to 20     2,514,812      1,714,312
                                                   -----------    -----------
                                                    21,399,895     17,875,113
     Less-Accumulated depreciation ...              (3,703,849)    (2,402,949)
                                                   ------------   ------------
                                                   $17,696,046    $15,472,164
                                                   ===========    ===========
                                      
Included in property plant and equipment are assets held under capital leases of
$6,304,895  and  $21,416,130,  and  accumulated  amortization  of  $191,892  and
$620,283 at December 31, 1996 and 1995, respectively.

At December 31, 1996 and 1995,  substantially all property,  plant and equipment
has been pledged as collateral for long-term debt  obligations  and  obligations
under capital lease (see Notes 3, 4 and 5).

     Accrued Liabilities

Included in accrued liabilities in the accompanying  consolidated balance sheets
are  customer  deposits  and  prepayments  totaling  approximately  $412,000 and
$505,000 for the years ended December 31, 1996 and 1995, respectively.

     Earnings Per Common and Common Share Equivalent

Earnings  per common and common  share  equivalent  is computed by dividing  net
income by the weighted  average  number of common and common  equivalent  shares
outstanding.  Fully  diluted and primary  earnings  per common and common  share
equivalent are considered equal for all periods presented.

     Fair Value of Financial Instruments

The estimated  fair value of financial  instruments  has been  determined by the
Company  using  available  market   information  and  valuation   methodologies.
Considerable  judgment is required in estimating fair values.  Accordingly,  the
estimates  may not be  indicative  of the amounts the Company could realize in a
current market exchange.

The carrying amounts of cash,  receivables and accounts payable approximate fair
values. The carrying amounts of the Company's borrowing under the line of credit
agreement and long-term debt instruments  approximate their fair value. The fair
value of the  Company's  long-term  debt and line of credit is  estimated  using
discounted  cash  flow  analyses,  based on the  Company's  current  incremental
borrowing rates for similar types of borrowing arrangements.
                                      F-9
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

     Deferred Financing Costs

Included in other assets are deferred financing costs of $1,659,218 and $172,715
at December 31, 1996 and 1995, respectively.  These costs of obtaining long-term
financing  are being  amortized  over the term of the  related  debt,  using the
straight line method.  The difference  between amortizing the deferred financing
costs  using the  straight  line  method and  amortizing  such  costs  using the
effective interest method is not material.

     Advertising Expense

The Company  expenses the costs of  advertising  the first time the  advertising
takes place,  except for direct-response  advertising,  which is capitalized and
amortized  over its  expected  period of future  benefits.  Advertising  expense
totaled $2,341,000 and $2,258,000 in 1996 and 1995, respectively.

     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 revenue and expenses during the reporting period.
Actual results could differ from those estimates.

     Recently Issued Accounting Standard

Statement of Financial Accounting  Standards No. 121 (SFAS No. 121),  Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of, was  adopted in 1996.  The  adoption of SFAS No. 121 did not have a material
effect on the Company's financial position or its results of operations.

     Restatement

The  financial  position and results of  operations  presented in the  financial
statements  and  footnotes  for the year  ended  December  31,  1995,  have been
restated to give effect to the  accounting  treatment  announced by the staff of
the Securities and Exchange  Commission ("SEC") at the March 13, 1997 meeting of
the Emerging  Issues Task Force  relevant to the Company's  issuance of Series A
Convertible  Preferred  Stock  having  "beneficial  conversion"  features.  Such
issuance included  conversion  features,  which permitted the holders to convert
their  holdings to common shares at a fixed  discount off of the market price of
the common shares when converted.

Under this accounting treatment,  the estimated value of the fixed discount (20%
of the  closing  price at the date of  conversion)  has  been  accounted  for as
additional  paid-in-capital.  The  difference  between  the stated  value of the
Series A  Convertible  Preferred  Stock and its original  carrying  value (i.e.,
fixed  discount)  was  accreted  through  the first  possible  conversion  date,
December 31, 1995, as preferred stock dividends. The restatement gives effect to
the recognition in the calculation of earnings (loss) per share of the accretion
of the fixed  discount as preferred  stock  dividends on the Company's  Series A
Convertible  Preferred Stock. None of these  restatements had any effect on cash
flows of the Company.

(2)  CONTAINER LEASE FLEET:

The Company has a container lease fleet consisting of refurbished or constructed
containers and modular  buildings that are leased to customers  under  operating
lease  agreements  with  varying  terms.  Depreciation  is  provided  using  the
straight-line  method  over the  containers'  and modular  buildings'  estimated
useful lives of 20 years with salvage  values  estimated at 70% of cost.  In the
opinion of management,  estimated salvage values do not cause carrying values to
exceed net realizable value. At December 31, 1996 and 1995,  approximately  $6.9
million and $24.9  million,  respectively  of containers  and modular  buildings
included  in the  container  lease  fleet have been  pledged as  collateral  for
long-term debt
                                      F-10
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

and obligations under capital leases.  The balance of the containers are secured
as collateral  under the Senior Credit  Agreement (see Notes 3, 4 and 5). Normal
repairs and maintenance to the containers and modular  buildings are expensed as
incurred.

(3)  LINE OF CREDIT:

In March 1996,  the Company  entered into the Senior  Credit  Agreement  with BT
Commercial Corporation,  as Agent for a group of lenders (the "Lenders").  Under
the terms of the Senior Credit Agreement,  as amended, the Lenders have provided
the Company  with a $35.0  million  revolving  line of credit and a $6.0 million
term  loan.  Borrowings  under  the  Senior  Credit  Agreement  are  secured  by
substantially all of the Company's assets.

Available borrowings under the revolving line of credit are based upon the level
of the  Company's  inventories,  receivables  and  container  lease  fleet.  The
container lease fleet will be appraised at lease annually,  and up to 90% of the
lesser of cost or  appraised  orderly  liquidation  value,  as  defined,  may be
included in the borrowing  base.  Interest  accrues at the  Company's  option at
either prime plus 1.5% or the  Eurodollar  rate plus 3% and is payable  monthly.
The term of this  line of  credit  is three  years,  with a  one-year  extension
option.

In  connection  with the  closing of the Senior  Credit  Agreement,  the Company
terminated  its  line  of  credit  with  its  previous   lender,   repaying  all
indebtedness  under that line. In addition,  the Company repaid other  long-term
debt and obligations  under capital leases totaling $14.1 million.  As a result,
the Company recognized costs previously deferred related to certain indebtedness
and prepayment  penalties  resulting in an  extraordinary  charge to earnings of
$410,000 ($732,000 net of a $322,000 benefit for income taxes).

The line of credit balance  outstanding at December 31, 1996, was  approximately
$26.4 million and is classified  as a long-term  obligation in the  accompanying
1996  balance  sheet.  The amount  available  for  borrowing  was  approximately
$957,000  at  December  31,  1996.  Prior to the  refinancing,  the  Company had
available  short-term lines of credit which bore interest at 1.5% over the prime
rate.  During 1996 and 1995, the weighted  average interest rate under the lines
of credit was 8.73% and 10.2%, respectively, and the average balance outstanding
during  1996  and  1995  was  approximately  $20.3  million  and  $4.2  million,
respectively.

The Senior  Credit  Agreement  contains  several  covenants  including a minimum
tangible net worth requirement, a minimum fixed charge coverage ratio, a maximum
ratio of debt to equity,  minimum  operating  income levels and minimum required
utilization  rates. In addition,  the Senior Credit Agreement contains limits on
capital  expenditures  and  the  incurrence  of  additional  debt,  as  well  as
prohibiting the payment of dividends.
                                      F-11
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

(4)  LONG TERM DEBT:

Long-term debt at December 31, consists of the following:
<TABLE>
<CAPTION>
                                                                                1996               1995
                                                                               ------             -----
<S>                                                                         <C>                <C>
Notes payable to BT Commercial Corporation, interest ranging from 3.25%
  over  Eurodollar  rate (5.6% at December  31, 1996) to 1.75% over prime
  (8.25% at December 31, 1996),  fixed monthly  installments of principal
  plus interest, due March 2001, secured by various classes of the
  Company's assets .......................................................  $5,437,500         $     --
Notes payable,  interest ranging from 9% to 12.2%, monthly installments
  of principal and interest, due March 1997 through September 2001,
  secured by equipment and vehicles ......................................     743,867          3,122,665
Notes  payable,   interest  ranging  from  11.49%  to  12.63%,  monthly
  installments of principal and interest, due July 2000 through January
  2001, secured by containers ............................................     706,796          4,342,043
Short term note payable to financial institution, interest at 6.89%
  payable in fixed monthly installments due March 1997, unsecured ........     114,614               --
Notes  payable  to banks,  interest  ranging  from  1.75% to 2.75% over
  prime, monthly installments of principal and interest, paid off in
  March 1996, secured by deeds of trust on real property. ................        --            1,635,806
                                                                             ---------         ---------
                                                                             7,002,777         9,100,514
Less: Current portion ....................................................  (1,378,829)         (737,181)
                                                                             ---------         ---------
                                                                            $5,623,948        $8,363,333
                                                                             =========         =========
</TABLE>

Future maturities under long-term debt are as follows:

                  Years ending
                  December 31,                              1996
                  ------------                          -----------
                     1997 ............................  $ 1,378,829
                     1998 ............................    1,673,650
                     1999 ............................    1,806,743
                     2000 ............................    1,707,031
                     2001 ............................      436,524
                                                         ----------
                                                        $ 7,002,777
                     Less: current portion ...........   (1,378,829)
                                                         ----------
                                                        $ 5,623,948
                                                         ==========

The Senior Credit Agreement with BT Commercial  Corporation contains restrictive
covenants. See Note 3

(5)  OBLIGATIONS UNDER CAPITAL LEASES:

The Company leases certain storage containers and equipment under capital leases
expiring through 2001.  Certain storage container leases were entered into under
sale-leaseback arrangements with various leasing companies. The lease agreements
provide the Company with a purchase option at the end of the lease term based on
an agreed upon percentage of the original cost of the  containers.  These leases
have been capitalized using interest rates ranging from approximately 8% to 14%.
The leases are secured by storage containers and equipment under lease.

During 1995 and 1994,  the  Company  entered  into  multi-year  agreements  (the
"Leases")  to lease a number  of  portable  classrooms  to school  districts  in
Arizona.  Subsequent  to entering  the leases,  the Company  
                                      F-12
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

"sold" the portable  classrooms  and  assigned the Leases to an unrelated  third
party financial institution (the "Assignee").  In addition,  the Company entered
into Remarketing/Releasing  Agreements (the "Agreements") with the Assignee. The
Agreements provide that the Company will be the exclusive  selling/leasing agent
upon the termination of the aforementioned  Leases for a period of 12 months. If
the Company is successful in releasing the buildings and the Assignee  receives,
via lease  payments,  an amount  equal to the Base Price,  as defined,  plus any
reimbursed  remarketing  costs of the  Company,  the  Company  has the option to
repurchase the buildings for $1 each. If the Company sells any of the buildings,
the  Assignee  shall  receive  from  each sale that  portion  of the Base  Price
allocated to the building  sold plus costs the  Assignee has  reimbursed  to the
Company  plus  interest  on those  combined  amounts  from the date of the Lease
termination at the  Assignee's  prime rate plus 4%. Any sales proceeds in excess
of this amount are to be remitted to the Company.

In the event the Company has not released or sold the buildings within 12 months
of the  termination  of the Leases,  the  Assignee  has the right to require the
Company  to  repurchase  the  buildings  for the Base  Price  plus all costs the
Assignee has  reimbursed to the Company plus interest  thereon at the Assignee's
prime rate plus 4% since the termination of the Lease.  For financial  reporting
purposes these  transactions  were accounted for as capital leases in accordance
with  SFAS No.  13,  Accounting  for  Leases.  For  income  tax  purposes  these
transactions were treated as sales.

During 1996,  leases on 15 of the buildings  matured and the Company sold all 15
portable  buildings in 1996 pursuant to the Agreements.  The revenues from these
sales  are  included  in the  accompanying  statements  of  operations  and  the
underlying  capital lease  obligations  for these buildings were paid in full at
December 31, 1996.

Future payments of obligations under capital leases:

               Years ending 
               December 31,
               ------------
                  1997 ..................................   $2,091,580
                  1998 ..................................    2,456,136
                  1999 ..................................    2,405,222
                  2000 ..................................    1,313,241
                  2001 ..................................       54,418
                                                             ---------
                  Total payments ........................    8,320,598
                  Less: Amounts representing 
                  interest ..............................   (1,581,251)
                                                             ---------
                                                             6,739,347
                  Less: Current portion .................   (1,352,279)
                                                             ---------
                                                            $5,387,067
                                                             =========
          
Certain  obligations  under capital leases  contain  financial  covenants  which
include that the Company  maintains a specified  interest expense coverage ratio
and a required debt to equity ratio.

Gains  from  sale-leaseback  transactions  have  been  deferred  and  are  being
amortized  over the estimated  useful lives of the related  assets.  Unamortized
gains at  December  31,  1996 and  1995,  approximated  $288,000  and  $305,000,
respectively,  and are reflected as a reduction in the container  lease fleet in
the accompanying financial statements.

Included  in  the   accompanying   statements  of  operations  are  revenues  of
approximately  $3,645,000  in 1995  for  container  sales  under  sale-leaseback
transactions where no profit was recognized.  The Company did not enter into any
significant sale-leaseback transactions during 1996.
                                      F-13
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

(6)  INCOME TAXES:

The  Company  accounts  for  income  taxes in  accordance  with  SFAS  No.  109,
Accounting  for  Income  Taxes.  SFAS No. 109  requires  the use of an asset and
liability  approach in  accounting  for income  taxes.  Deferred  tax assets and
liabilities  are  recorded  based  on  the  differences  between  the  financial
statement  and tax bases of assets  and  liabilities  at the tax rates in effect
when these differences are expected to reverse.

The provision for income taxes at December 31, 1996,  1995 and 1994 consisted of
the following:

                                        1996        1995         1994
                                      --------    --------     --------
       Current ....................   $   --      $   --       $   --
       Deferred ...................    377,596     610,341      765,098
                                      --------    --------     --------
                 Total ............   $377,596    $610,341     $765,098
                                      ========    ========     ========


The  components  of the net deferred tax liability at December 31, 1996 and 1995
are as follows:

                                                         1996           1995
                                                     -----------    -----------
Net long-term deferred tax liability:
    Accelerated tax depreciation ................... $(7,363,000)   $(5,450,000)
    Deferred gain on sale-leaseback transactions ...    (429,000)       136,000
    Deferred revenue (Note 5) ......................        --          (87,000)
    Alternative minimum tax credit .................     211,000        211,000
    Reserve and other ..............................     324,500        (68,000)
    Net operating loss carry forwards ..............   3,369,000      1,412,000
    Valuation allowance ............................     (13,000)       (13,000)
                                                     -----------    -----------
                                                      (3,900,500)    (3,859,000)
                                                     -----------    -----------
Net short-term deferred tax asset:
    Valuation reserve for accounts receivable ......     113,000         66,000
    Unicap adjustment ..............................      40,000         51,000
    Vacation reserve ...............................      38,000         30,000
                                                     -----------    -----------
                                                         191,000        147,000
                                                     -----------    -----------
                                                     $(3,709,500)   $(3,712,000)
                                                     ===========    ===========

SFAS No. 109  requires  the  reduction  of  deferred  tax assets by a  valuation
allowance if, based on the weight of available evidence,  it is more likely than
not that some or all of the deferred tax assets will not be realized.

Stock  issuances  by the  Company  may  cause a change  in  ownership  under the
provisions  of  the  Internal  Revenue  Code  Section  382;   accordingly,   the
utilization of the Company's net operating loss  carryforwards may be subject to
annual  limitations.  Due to a change in ownership  during  1996,  approximately
$1,300,000 of the Company's net operating losses are subject to limitation.

A reconciliation  of the federal  statutory rate to the Company's  effective tax
rate for the years ended December 31 are as follows:

                                                    1996       1995      1994
                                                    ----       ----      ----
                                                    
Statutory federal rate ............................  34%        34%       34%
State taxes, net of federal benefit ...............   6          6         8
Effect of permanent differences ...................   4          4         2
                                                     ---        ---       ---
                                                     44%        44%       44%
                                                     ===        ===       ===
                                      F-14
<PAGE>                                    
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

Net operating loss  carryforwards  for federal income tax purposes  totaled $8.0
million and $3.6 million at December 31, 1996 and 1995, respectively, and expire
from 2008 through 2011.

(7)  TRANSACTIONS WITH RELATED PARTIES:

Effective December 31, 1993, Richard E. Bunger contributed  substantially all of
the assets and liabilities of Mobile Mini Storage Systems ("MMSS") and the stock
of DDS to the Company in exchange for  2,700,000  shares of common stock and the
assumption  of certain  liabilities  by the Company.  Such  liabilities  include
liabilities   associated  with  the  MMSS  operations  and  certain  income  tax
liabilities  of Mr.  Bunger and an affiliate  arising  from the MMSS  operations
occurring  prior  to  January  1,  1994.   These  income  tax  liabilities  were
approximately  $2,821,000.  The Company  will  indemnify  and defend Mr.  Bunger
against loss or expense  related to all  liabilities  assumed by the Company and
for any contingent liabilities arising from past operations.

The Company leases a portion of the property comprising its Phoenix location and
the property  comprising  its Tucson  location from Mr.  Bunger's five children.
Annual payments under these leases currently total approximately $70,000 with an
annual  adjustment  based on the Consumer Price Index. The term of each of these
leases will expire on December 31, 2003.  Additionally,  the Company  leases its
Rialto, California facility from Mobile Mini Systems, Inc., an affiliate, wholly
owned by Mr. Bunger,  for total annual lease  payments of $204,000,  with annual
adjustments based on the Consumer Price Index. The Rialto lease is for a term of
15 years  expiring on December  31, 2011.  Management  believes the rental rates
reflect the fair market value of these properties. The Company purchased certain
leased property at its Maricopa,  Arizona  facility from Mr. Bunger on March 29,
1996, for a purchase price of $335,000,  which management  believes reflects the
fair market value of the property.

All ongoing and future  transactions  with  affiliates  will be on terms no less
favorable than could be obtained from unaffiliated  parties and will be approved
by a majority of the independent and disinterested directors.

(8)  BENEFIT PLANS:

Stock Option Plan

In August 1994, the Company's  board of directors  adopted the Mobile Mini, Inc.
1994 Stock Option Plan ("the Plan"). Under the terms of the Plan, both incentive
stock options  ("ISOs"),  which are intended to meet the requirements of Section
422 of the  Internal  Revenue  Code,  and  non-qualified  stock  options  may be
granted.  ISOs may be granted to the officers and key  personnel of the Company.
Non-qualified  stock options may be granted to the  Company's  directors and key
personnel,  and to providers of various services to the Company.  The purpose of
the Plan is to  provide a means of  performance-based  compensation  in order to
attract and retain  qualified  personnel  and to provide an  incentive to others
whose job performance or services affect the Company.

Under the Plan,  as  amended in 1996,  options to  purchase a maximum of 543,125
shares of the Company's common stock may be granted.  The exercise price for any
option  granted  under the Plan may not be less than 100% (110% if the option is
granted  to a  stockholder  who at the time the  option is  granted  owns  stock
comprising  more than 10% of the total  combined  voting power of all classes of
stock of the  Company) of the fair market  value of the common stock at the time
the option is granted.  The option holder may pay the exercise  price in cash or
by delivery of  previously  acquired  shares of common stock of the Company that
have been held for at least six months.

The Plan is administered by the compensation committee of the board of directors
which will determine whether such options will be granted,  whether such options
will be ISOs or non-qualified options, which directors,  officers, key personnel
and  service  providers  will be  granted  options,  the  restrictions  upon the
                                      F-15
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

forfeitablity  of such options and the number of options to be granted,  subject
to the  aggregate  maximum  number set forth  above.  Each option  granted  must
terminate no more than 10 years from the date it is granted.

The board of directors  may amend the Plan at any time,  except that approval by
the Company's  shareholders may be required for any amendment that increases the
aggregate number of shares which may be issued pursuant to the Plan, changes the
class of persons  eligible to receive such  options,  modifies the period within
which the options may be granted,  modifies the period  within which the options
may be exercised or the terms upon which options may be exercised,  or increases
the  material  benefits  accruing  to the  participants  under the Plan.  Unless
previously  terminated  by the board of  directors,  the Plan will  terminate in
November,  2003, but any option granted thereunder will continue  throughout the
terms of such option.

The following  summarizes the activity for the Plan for the years ended December
31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                    1996                              1995
                                       ----------------------------       -----------------------------
                                         Number    Weighted Average        Number      Weighted Average
                                       of Shares    Exercise Price        of Shares     Exercise Price
                                       ---------   ----------------       ---------    ---------------
<S>                                    <C>            <C>                 <C>           <C>
Options outstanding,                                                    
  beginning of year ............           241,000    $     4.04              128,000   $        4.11
Granted ........................           156,000    $     3.43              143,000   $        3.94
Canceled/Expired ...............           (50,000)   $     3.16              (30,000)  $        3.88
Exercised ......................              --            --                   --           --
                                       -----------    ----------          -----------   -------------  
Options outstanding, end of year           347,000    $     3.89              241,000   $        4.04
                                       -----------    ----------          -----------   -------------    
Options exercisable, end of year           158,500                             89,250
                                       -----------                        -----------
Range of exercise prices .......       $3.12-$3.85                        $3.75-$5.38
                                       ===========                        ===========
Weighted average fair value of                                          
  options granted ..............       $      1.70                        $       .97
</TABLE>

At December 31, 1996, the weighted  average  remaining  contractual  life of the
options outstanding was 7.6 years.

Statement of Financial Accounting Standards No. 123

During  1995,  the  Financial  Accounting  Standards  Board issued SFAS No. 123,
Accounting for Stock-Based Compensation, which defines a fair value based method
of accounting  for an employee  stock option or similar  equity  instrument  and
encourages  all  entities  to adopt that method of  accounting  for all of their
employee stock compensation plans. However, it also allows an entity to continue
to measure  compensation cost related to stock options issued to employees under
the Plan using the method of accounting  prescribed by the Accounting Principles
Board  Opinion No. 25 (APB No. 25),  Accounting  for Stock Issued to  Employees.
Entities  electing to remain  under the  accounting  in APB No. 25 must make pro
forma  disclosures  of net income and earnings  per share,  as if the fair value
based method of accounting defined in SFAS No. 123 has been applied.

The vesting period for such options is determined by the Compensation  Committee
at the time of grant. The vesting period for outstanding options at December 31,
1996,  range from four to five years depending on the  circumstances at the date
of grant.
                                      F-16
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

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

           Risk free interest rate ..............  6.4%
           Expected dividend yield ..............  None
           Expected holding period ..............  4 years
           Expected volatility ..................  48%

Options were assumed to be exercised at the end of the four year  expected  life
for the  purpose  of this  valuation.  Adjustments  were not  made  for  options
forfeited  prior to vesting.  The total value of options granted was computed to
be  the  following  approximate  amounts,   which  would  be  amortized  on  the
straight-line basis over the average holding period of options:

         Year ended December 31, 1996 ...........    $99,418

         Year ended December 31, 1995 ...........    $56,838

If the Company had accounted for stock options issued to employees  using a fair
value based method of  accounting,  the  Company's net income and net income per
share would have been reported as follows:

                                                    Year Ended December 31,
                                                 -----------------------------
                                                    1996               1995
                                                 ---------          ----------
          Net income (loss):
               As reported .....................  $70,222           $(473,205)
               Pro forma .......................   14,548            (505,034)
          Net income per common share and 
            common share equivalent:
               As reported .....................    $0.01              $(0.09)
               Pro forma .......................     0.00               (0.10)

The effects of applying  SFAS No. 123 for providing  pro forma  disclosures  for
1996 and 1995 are not likely to be representative of the effects on reported net
income and net income per common  share  equivalent  for future  years,  because
options vest over several years and  additional  awards  generally are made each
year, and SFAS No. 123 has not been applied to options  granted prior to January
1, 1995.

401(k) Plan

In 1995,  the Company  established a contributory  retirement  plan (the "401(k)
Plan") covering eligible employees with at least one year of service. The 401(k)
Plan is designed to provide  tax-deferred  income to the Company's  employees in
accordance with the provisions of Section 401(k) of the Internal Revenue Code.

The 401(k) Plan provides that each participant may annually contribute 2% to 15%
of their respective  salary,  not to exceed the statutory limit. The Company may
elect to make a qualified  non-elective  contribution in an amount as determined
by the Company.  Under the terms of the 401(k)  Plan,  the Company may also make
discretionary  profit sharing  contributions.  Profit sharing  contributions are
allocated  among   participants  based  on  their  annual   compensation.   Each
participant  has the right to direct the  investment  of his or her funds  among
certain  named  plans.   The  Company  did  not  elect  to  make  any  qualified
non-elective  contributions  or profit sharing  contributions to the 401(k) Plan
during 1996 or 1995.
                                      F-17
<PAGE>
                                MOBILE MINI, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                                DECEMBER 31, 1996

(9)  COMMITMENTS AND CONTINGENCIES:

As discussed more fully in Note 7, the Company is obligated under  noncancelable
operating  leases with related  parties.  The Company also leases its  corporate
offices and other properties,  as well as operating equipment from third parties
under  noncancelable  operating leases.  Rent expense under these agreements was
approximately  $649,000,  $515,000 and $342,000 for the years ended December 31,
1996,  1995,  and  1994,  respectively.   Total  future  commitments  under  all
noncancelable agreements for the years ended December 31, are as follows:

          1997 ............................    $800,987
          1998 ............................     821,825
          1999 ............................     837,417
          2000 ............................     770,668
          2001 ............................     585,319
         Thereafter .......................   3,821,386
                                              ---------
                                             $7,637,602
                                              =========
The  Company is involved in certain  administrative  proceedings  arising in the
normal course of business. In the opinion of management, the Company's potential
exposure under the pending administrative proceedings is adequately provided for
in the accompanying financial statements and any adverse outcome will not have a
material  impact  on the  Company's  results  of  operations  or  its  financial
condition.

(10) STOCKHOLDERS' EQUITY:

Initial Public Offering

In February 1994, the Company successfully  completed an initial public offering
of 937,500  Units,  each Unit  consisting  of two shares of common stock and one
detachable  common  stock  warrant for the purchase of one share of common stock
for $5.00  per  share.  An  additional  130,000  Units  were sold in March  1994
pursuant to the underwriters' over-allotment option. Net proceeds to the Company
totaled $7,027,118.

The Company also granted the  underwriters a warrant  ("Underwriters'  Warrant")
for the purchase of an additional  93,750 Units.  The  Underwriters'  Warrant is
exercisable  for four years,  commencing  on February 17,  1995,  at an exercise
price of $12.00 per unit. As of December 31, 1995, none of the detachable common
stock warrants or Underwriters' Warrants had been exercised.

Series A Convertible Preferred Stock

In December 1995, the Company  completed the private  placement of 50,000 shares
of Series A Convertible  Preferred  Stock  ("Series  A"),  $.01 par value,  $100
stated value, for aggregate net proceeds of $4.1 million.  Pursuant to the terms
of the Series A, all 50,000  shares of Series A were  converted  into  1,904,324
shares of the Company's common stock at an average  conversion rate of $2.63 per
share during the first quarter of 1996.

In connection with the issuance of the Series A Convertible Preferred Stock, the
Company  recorded a preferred  stock dividend of $1,250,000 at December 31, 1995
in accordance with the accounting treatment announced by the staff of the SEC at
the March 13, 1997 meeting of the Emerging  Issues Task Force whereas the Series
A  Convertible  Preferred  Stock  had  "beneficial  conversion"  features  which
permitted  the  holder to convert  their  holdings  to common  shares at a fixed
discount off of the market price of the common shares when converted. The effect
of the  dividend  resulted  in a decrease in earnings  per share  applicable  to
common shareholders of $.25.
                                      F-18
<PAGE>
                                MOBILE MINI, INC.
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>
                                                                  June 30, 1997    December 31, 1996
                                                                  -------------    -----------------
                                                                   (Unaudited)     
<S>                                                                <C>               <C>
CURRENT ASSETS:                                                                      
                                                                                     
     Cash and cash equivalents .................................   $   486,443       $   736,543
     Receivables, net ..........................................     6,317,555         4,631,854
     Inventories ...............................................     7,411,453         4,998,382
     Prepaid and other .........................................       571,754           742,984
                                                                   -----------       -----------
                Total current assets ...........................    14,787,205        11,109,763
CONTAINER LEASE FLEET, net .....................................    39,144,436        34,313,193
PROPERTY, PLANT AND EQUIPMENT, net .............................    17,827,040        17,696,046
OTHER ASSETS, net ..............................................     1,458,650         1,697,199
                                                                   -----------       -----------
                Total assets ...................................   $73,217,331       $64,816,201
                                                                   ===========       ===========
                      LIABILITIES AND STOCKHOLDERS' EQUITY                           
                                                                                     
CURRENT LIABILITIES:                                                                 
                                                                                     
     Accounts payable ..........................................   $ 3,180,063       $ 2,557,329
     Accrued compensation ......................................       445,265           674,818
     Other accrued liabilities .................................     1,929,720         1,517,295
     Current portion of long-term debt .........................     1,494,925         1,378,829
     Current portion of obligations under capital leases .......     1,993,239         1,352,279
                                                                   -----------       -----------
                Total current liabilities ......................     9,043,212         7,480,550
LINE OF CREDIT .................................................    33,776,461        26,406,035
LONG-TERM DEBT, less current portion ...........................     5,101,700         5,623,948
OBLIGATIONS UNDER CAPITAL LEASES, less current                                       
   portion .....................................................     4,086,298         5,387,067
DEFERRED INCOME TAXES ..........................................     4,278,040         3,709,500
                                                                   -----------       -----------
                Total liabilities ..............................    56,285,711        48,607,100
                                                                   -----------       -----------
STOCKHOLDERS' EQUITY:                                                                
     Common stock; $.01 par value, 17,000,000 shares authorized,                     
        6,739,324 issued and outstanding at June 30, 1997 and                        
        December 31, 1996 ......................................        67,393            67,393
     Additional paid-in capital ................................    15,588,873        15,588,873
     Retained earnings .........................................     1,275,354           552,835
                                                                   -----------       -----------
                Total stockholders' equity .....................    16,931,620        16,209,101
                                                                   -----------       -----------
                Total liabilities and stockholders' equity .....   $73,217,331       $64,816,201
                                                                   ===========       ===========
</TABLE>
          See the accompanying notes to these consolidated statements.
                                      F-19
<PAGE>
                                MOBILE MINI, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                          Three Months Ended June 30,       Six Months Ended June 30,
                                          ---------------------------       -------------------------
                                              1997            1996            1997            1996
                                          ------------    ------------    ------------    ------------
<S>                                       <C>             <C>             <C>             <C>
REVENUES:
  Container and other sales ...........   $  6,196,750    $  5,745,611    $ 10,739,381    $ 10,661,443
  Leasing .............................      4,106,333       3,171,376       8,005,281       6,342,676
  Other ...............................      1,890,712       1,374,928       3,098,589       2,196,711
                                          ------------    ------------    ------------    ------------
                                            12,193,795      10,291,915      21,843,251      19,200,830
COSTS AND EXPENSES:
  Cost of container and other sales ...      4,564,586       5,119,910       8,010,356       9,045,348
  Leasing, selling and general expenses      5,010,835       3,214,535       9,292,185       7,088,898
  Depreciation and amortization .......        529,709         380,136       1,001,876         748,415
                                          ------------    ------------    ------------    ------------
             Income from operations ...      2,088,665       1,577,334       3,538,834       2,318,169

OTHER INCOME (EXPENSE):
  Interest income and other ...........           --              --              --             4,000
  Interest expense ....................     (1,158,744)     (1,001,059)     (2,248,623)     (1,949,408)
                                          ------------    ------------    ------------    ------------
INCOME BEFORE PROVISION FOR
  INCOME TAXES AND
  EXTRAORDINARY ITEM ..................        929,921         576,275       1,290,211         372,761

PROVISION FOR INCOME TAXES ............        409,164         253,561         567,692         164,015
                                          ------------    ------------    ------------    ------------
INCOME BEFORE EXTRAORDINARY 
  ITEM ................................        520,757         322,714         722,519         208,746
EXTRAORDINARY ITEM (Note C) ...........           --              --              --          (410,354)
                                          ------------    ------------    ------------    ------------
NET INCOME (LOSS) .....................   $    520,757    $    322,714    $    722,519    $   (201,608)
                                          ============    ============    ============    ============
EARNINGS (LOSS) PER SHARE OF
  COMMON STOCK AND COMMON
  STOCK EQUIVALENT:
INCOME BEFORE EXTRAORDINARY 
  ITEM ................................   $       0.08    $       0.05    $       0.11    $       0.03
EXTRAORDINARY ITEM ....................           --              --              --             (0.06)
                                          ------------    ------------    ------------    ------------
NET INCOME (LOSS) .....................   $       0.08    $       0.05    $       0.11    $      (0.03)
                                          ============    ============    ============    ============
WEIGHTED AVERAGE NUMBER OF
  COMMON AND COMMON
  EQUIVALENT SHARES 
  OUTSTANDING .........................      6,755,517       6,739,324       6,743,391       6,735,841
                                          ------------    ------------    ------------    ------------
</TABLE>
          See the accompanying notes to these consolidated statements.
                                      F-20
<PAGE>
                                MOBILE MINI, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                     Six Months Ended June 30,
                                                                     -------------------------
                                                                      1997              1996
                                                                      ----              ----
<S>                                                               <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) .............................................   $    722,519    $   (201,608)
Adjustments to reconcile income to net cash used in operating
     activities:
     Extraordinary loss on early debt retirement ..............           --           410,354
     Amortization of deferred costs on credit agreement .......        245,921         151,407
     Depreciation and amortization ............................      1,001,876         748,415
     Loss (gain) on disposal of property, plant and equipment .         54,118          (2,164)
Changes in assets and liabilities:
     Decrease (increase) in receivables, net ..................     (1,685,701)        334,376
     Increase in inventories ..................................     (2,367,519)     (1,322,909)
     Decrease (increase) in prepaids and other ................        171,230         (95,126)
     Decrease (increase) in other assets ......................         (7,372)        255,720
     (Decrease) increase in accounts payable ..................        622,734      (2,126,774)
     Increase in accrued liabilities ..........................        182,872         243,145
     (Decrease) increase in deferred income taxes .............        568,540        (190,186)
                                                                  ------------    ------------
       Net cash used in operating activities ..................       (490,782)     (1,795,350)
                                                                  ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Net sales (purchases) of container lease fleet ..............     (5,147,114)         73,900
  Net purchases of property, plant, and equipment .............       (916,669)     (1,288,384)
                                                                  ------------    ------------
       Net cash used in investing activities ..................     (6,063,783)     (1,214,484)
                                                                  ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net borrowings under lines of credit ........................      7,370,426      14,280,279
  Proceeds from issuance of long-term debt ....................        314,265       6,635,069
  Deferred financing costs ....................................           --        (2,114,411)
  Principal payments and penalties on early debt extinguishment           --       (14,405,879)
  Principal payments on long-term debt ........................       (720,417)       (799,446)
  Principal payments on capital lease obligations .............       (659,809)     (1,311,457)
  Additional paid in capital ..................................           --           (21,069)
                                                                  ------------    ------------
       Net cash provided by financing activities ..............      6,304,465       2,263,086
                                                                  ------------    ------------
NET DECREASE IN CASH ..........................................       (250,100)       (746,748)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD ..............        736,543       1,430,651
                                                                  ------------    ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD ....................   $    486,443    $    683,903
                                                                  ============    ============
</TABLE>
          See the accompanying notes to these consolidated statements.
                                      F-21
<PAGE>
                       MOBILE MINI, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - The accompanying  unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and the instructions to Form 10-Q.  Accordingly,  they do
not include all the  information  and footnotes  required by generally  accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,  all adjustments  (which include only normal recurring  adjustments)
necessary to present fairly the financial position,  results of operations,  and
cash flows for all periods  presented  have been made. The results of operations
for the six month period ended June 30, 1997 are not  necessarily  indicative of
the operating  results that may be expected for the entire year ending  December
31, 1997.  These  financial  statements  should be read in conjunction  with the
Company's December 31, 1996 financial statements and accompanying notes thereto.

Certain  amounts in the 1996  financial  statements  have been  reclassified  to
conform with the 1997 financial statement presentation.

NOTE B - Earnings  (loss) per common  share is computed  by dividing  net income
(loss)  by the  weighted  average  number of common  share  equivalents  assumed
outstanding  during the  periods.  Fully  diluted  earnings  per common share is
considered equal to primary earnings per share in all periods presented.

In March 1997,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  No. 128,  "Earnings per Share" (SFAS No. 128).
SFAS No. 128 is effective for fiscal years ending after  December 15, 1997,  and
when adopted,  will require restatement of prior periods earnings per share. The
effect of this statement is not significant on any period presented.

NOTE C - The Company entered into a credit agreement (the "Credit Agreement") in
March, 1996 with BT Commercial Corporation, as Agent for a group of lenders (the
"Lenders").  Under the terms of the Credit  Agreement,  the Lenders provided the
Company with a $35.0  million  revolving  line of credit and a $6.0 million term
loan.  In July,  1997,  the  revolving  line of credit  was  increased  to $40.0
million.  Borrowings under the Credit Agreement are secured by substantially all
of the Company's assets.

In  connection  with the closing of the Credit  Agreement,  the  Company  repaid
long-term debt and obligations under capital leases totaling $14.1 million. As a
result,  costs previously  deferred related to this  indebtedness and prepayment
penalties  resulted  in  an  extraordinary   charge  to  earnings  in  1996,  of
approximately $410,000 after the benefit of income taxes.

NOTE D - Inventories are stated at the lower of cost or market,  with cost being
determined  under the  specific  identification  method.  Market is the lower of
replacement cost or net realizable value. Inventories consisted of the following
at:

                                      June 30, 1997      December 31, 1996
                                      -------------      -----------------
      Raw material and supplies ....   $3,707,719            $3,547,487
      Work-in-process ..............    1,335,426               288,986
      Finished containers ..........    2,368,308             1,161,909
                                       ----------            ----------
                                       $7,411,453            $4,998,382
                                       ==========            ==========

NOTE E - In July 1997, the Company  completed a private  placement of $3 million
of 12% senior  subordinated  notes (the "Bridge Notes") and warrants to purchase
50,000 shares of Mobile Mini, Inc.  common stock at $5.00 per share.  The Bridge
Notes are due the  earlier of July  2002,  or on the  refinancing  of the Bridge
Notes on substantially  similar terms. The proceeds received by the Company will
be allocated  between the Bridge Notes and the warrants  based on the respective
fair values of each instrument.  The resulting  discount increases the effective
interest rate of the Bridge Notes and will be amortized to interest expense over
the life of the debt.

NOTE F - The Company's  publicly  traded  warrants issued in connection with the
Company's  initial  public  offering  have been extended six months to expire on
February 17, 1998.
                                      F-22
<PAGE>
                          PROSPECTUS INSIDE BACK COVER

                                Mobile Mini, Inc.


[photograph depicting homeowners using storage container]

[photograph depicting installation of container on concrete pad]

                            CUSTOMER DIVERSIFICATION

The combination of  portability,  appearance,  convenience and security  enables
Mobile Mini to  effectively  meet the needs of virtually all storage  customers.
Customers range from Fortune 500 companies  needing record  storage,  to utility
companies needing custom units to house complex communication  equipment, and to
homeowners  needing  storage between homes.  Since 1983,  Mobile Mini has helped
solve the storage and modular building needs of more than 25,000 customers (show
as a percentage of units leased).

[photograph depicting installation of container]

[photograph depicting storage container in an institutional setting]

[photograph depicting containers in a retail setting; photograph depicting range
of size of containers]
<PAGE>
<TABLE>
<S>                                                    <C>
==================================================     ===============================================

   No dealer, salesperson or other person has been            
authorized to give any  information or to make any                      $6,000,000              
representation  other than those contained in this                                               
Prospectus  in  connection  with the offer made by             
this  Prospectus,  and, if given or made, must not                    mobile mini, inc.          
be relied  upon as having been  authorized  by the                                               
Company or the  Underwriter.  This Prospectus does             12% Senior Subordinated Notes  
not  constitute an offer to sell or a solicitation                        Due 2002
of an offer to buy any  securities  other than the                          and 
registered  securities  to which it  relates or an             Redeemable Warrants to Purchase
offer  to or  solicitation  of any  person  in any                150,000 Shares of Common Stock
jurisdiction  where such an offer or  solicitation                
would be  unlawful.  Neither the  delivery of this                                                
Prospectus at any time nor any sale made hereunder             
shall,   under  any   circumstances,   create  any             
implication that the information  herein contained             
is correct as of any time  subsequent  to the date             
of this Prospectus.                                            
                _________________                              
                                                                   __________________________     
                 TABLE OF CONTENTS                                                                
                                                                           PROSPECTUS           
Summary .......................................  3                 __________________________     
Risk Factors .................................. 10                                                
Use of Proceeds ............................... 15             
Price Range of Common Stock.................... 16             
Dividend Policy ............................... 16             
Capitalization ................................ 17                                                
Business ...................................... 18                                                
Selected Consolidated Financial Data .......... 24             
Management's Discussion and 
  Analysis of Financial Condition
  and Results of Operations ................... 26
Management .................................... 33                   Peacock, Hislop, Staley
Certain Relationships and Related                                        & Given, Inc.   
  Transactions ................................ 36                        
Principal Stockholders ........................ 37              
Description of the Notes ...................... 38
Description of the Redeemable Warrants ........ 47
Description of Common Stock and Other 
  Securities .................................. 50
Certain Federal Income Tax Considerations ..... 53
Underwriting .................................. 55
Legal Matters ................................. 56
Experts ....................................... 56                         October 8, 1997         
Available Information ......................... 57
Incorporation of Certain Documents by 
  Reference ................................... 57
Consolidated Financial Statements ............ F-1

==================================================     ===============================================
</TABLE>


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